XML 38 R29.htm IDEA: XBRL DOCUMENT v3.23.1
ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2023
Credit Loss [Abstract]  
SCHEDULE OF PRELIMINARY PURCHASE PRICE CONSIDERATION PAID

   October 1, 
   2022 
215,000 non-voting preferred membership units of Forever 8  $7,300,000 
Convertible promissory notes in an aggregate principal amount of $27.5 million   24,500,000 
Contingent consideration   6,100,000 
Total purchase price  $37,900,000 
SCHEDULE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED

The Company believes that this combination will further strengthen its future growth opportunities. The Company accounted for this acquisition as a business combination under the acquisition method of accounting. The following table summarizes the preliminary purchase price allocation of fair values of the assets acquired and liabilities assumed at the date of acquisition:

   October 1, 
   2022 
Cash and cash equivalents  $732,716 
Accounts receivable, net   561,569 
Inventories   7,464,823 
Prepaid expenses and other assets   116,857 
Property and equipment   2,146 
Intangible assets   19,000,000 
Goodwill   22,324,588 
Total assets acquired   50,202,699 
      
Accounts payable and accrued expenses   10,452,699 
Debt   1,850,000 
Earnout   - 
Total liabilities assumed   12,302,699 
      
Total  $37,900,000