XML 71 R63.htm IDEA: XBRL DOCUMENT v3.23.1
Schedule of Fair Value of Assets Acquired and Liabilities Assumed (Details)
Mar. 31, 2023
USD ($)
Business Combination and Asset Acquisition [Abstract]  
Value of earn out agreement $ 75,328
Fair value of consideration transferred 75,328
Cash 223,457
Accounts receivable 669,580
Inventory 208,431
Property and equipment 82,553
Operating lease - right-of-use asset 345,229
Supplier relationships 149,000
Trade name 420,000
Total assets acquired 2,098,250
Accounts payable and accrued expenses 268,553
Contract liabilities (deferred revenue) 671,217
Loan payable - related party 421,799
Note payable - government – SBA 150,000
Notes payable 516,234
Operating lease liability 345,229
Total liabilities assumed 2,373,032
Total net liabilities assumed (274,782)
Goodwill in purchase of SMARTSolution Technologies L.P. $ 350,110