XML 48 R28.htm IDEA: XBRL DOCUMENT v3.24.3
GOODWILL AND INTANGIBLE ASSETS (Tables)
12 Months Ended
Jun. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
SCHEDULE OF COMPOSITION OF GOODWILL

The composition of goodwill at June 30, 2024 and 2023 is as follows:

 

   XRT   PulpoAR   BLI   Total 
   Year ended June 30, 2024 
   XRT   PulpoAR   BLI   Total 
Goodwill - beginning of year  $300,000   $379,038   $10,557,600   $11,236,638 
Impairments   -    (379,038)   -    (379,038)
Goodwill - end of year  $300,000   $-   $10,557,600   $10,857,600 

 

   AUGGD   XRT   S5D   PulpoAR   BLI   Total 
   Year ended June 30, 2023 
   AUGGD   XRT   S5D   PulpoAR   BLI   Total 
Goodwill - beginning of year  $250,000   $300,000   $12,605,723   $309,037   $-   $13,464,760 
Acquisitions   -    -    -    -    10,473,700    10,473,700 
Adjustments   -    -    -    70,001    83,900    153,901 
Impairments   (250,000)   -    (12,605,723)   -    -    (12,855,723)
Goodwill - end of year  $-   $300,000   $-   $379,038   $10,557,600   $11,236,638 
SCHEDULE OF INTANGIBLE ASSETS, AMORTIZATION PERIOD AND ACCUMULATED AMORTIZATION

Intangible assets, their respective amortization period, and accumulated amortization at June 30, 2024 and 2023 are as follows:

 

   XR Terra   Pulpo   BLI   inciteVR   Total                              
   As of June 30, 2024
   Value ($)   Amortization Period (Years)
   XR Terra   Pulpo   BLI   inciteVR   Total                              
Intangible Assets                            
Customer Relationships - beginning of year  $-   $-   $3,310,000   $-   $3,310,000   5
Customer Relationships - impairment   -     -     (3,310,000)   -     (3,310,000)   
Customer Relationships - end of year   -    -    -    -    -    
Technology - beginning of year   300,000    925,000    880,000    326,435    2,431,435   3
Technology impairment   -    (925,000)   -    -    (925,000)   
Technology - end of year   300,000    -    880,000    326,435    1,506,435    
Less: Accumulated Amortization   (274,995)   -    (562,214)   (181,359)   (1,018,568)   
Intangible Assets, net  $25,005   $-   $317,786   $145,076   $487,867    

 

   XR Terra   S5D   AUGGD   Pulpo   BLI   inciteVR   Total                              
   As of June 30, 2023
   Value ($)   Amortization Period (Years)
   XR Terra   S5D   AUGGD   Pulpo   BLI   inciteVR   Total                              
Intangible Assets                                      
Customer Relationships - beginning of year  $-   $2,820,000   $250,000   $-   $-   $-   $3,070,000   3-5
Customer Relationships additions   -    -    -    -    3,310,000    -    3,310,000   5
Customer Relationships impairment   -    (2,820,000)   (250,000)   -    -    -    (3,070,000)   
Customer Relationships - end of year   -    -    -    -    3,310,000    -    3,310,000    
Technology - beginning of year   300,000    -    250,000    925,000    -    -    1,475,000   3
Technology additions   -    -    -    -    880,000    326,435    1,206,435   3
Technology impairment   -    -    (250,000)   -    -    -    (250,000)   
Technology - end of year   300,000    -    -    925,000    880,000    326,435    2,431,435    
Less: Accumulated Amortization   (174,995)   -    -    (334,025)   (875,722)   (72,542)   (1,457,284)   
Intangible Assets, net  $125,005   $-   $-   $590,975   $3,314,278   $253,893   $4,284,151    
SCHEDULE OF INTANGIBLE ASSET AMORTIZATION EXPENSE

Estimated intangible asset amortization expense for the remaining lives are as follows:

 

Years Ended June 30,    
2025  $427,000 
2026  $61,000