XML 42 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Consideration Transferred to the Assets Acquired and Liabilities Assumed

The following table presents the allocation of the consideration transferred to the assets acquired and liabilities assumed based on their fair values:

  

      
Consideration:     
Equity consideration  $494,000 
Fair value of non-controlling interest   74,000 
Total equity consideration   568,000 
Effective extinguishment of advances to SemiCab, Inc.   415,000 
Total consideration  $983,000 
      
Identifiable net assets acquired:     
Cash  $17,000 
Accounts receivable   193,000 
Prepaid expenses and other current assets   13,000 
Property and equipment, net   3,000 
Other non-current assets   14,000 
Customer relationships (nine year estimated useful life)   25,000 
Trade name (nine year estimated useful life)   25,000 
Developed technology (six year estimated useful life)   325,000 
Accounts payable and accrued expenses   (2,679,000)
Merchant cash advances payable   (631,000)
Notes payable to related parties   (650,000)
Other current liabilities   (50,000)
Net assets acquired   (3,395,000)
Goodwill  $4,378,000