Annual report [Section 13 and 15(d), not S-K Item 405]

Goodwill and Intangible Assets

v3.25.1
Goodwill and Intangible Assets
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets [Abstract]  
Goodwill and Intangible Assets

NOTE 8 – GOODWILL AND INTANGIBLE ASSETS

The Company reassesses the value of our reporting units and related goodwill balances annually on October 1 and at other times if events have occurred or circumstances exist that indicate the carrying amount of goodwill may not be recoverable. As of October 1, 2024, we conducted our annual goodwill impairment test and concluded that the fair value of our reporting units exceeded its carrying value. However, during the fourth quarter of fiscal 2024, we performed an interim quantitative assessment as of December 31, 2024 related to the recoverability of our goodwill for our two reporting units as a result of a material decline in our stock price and forecasted revenues and operating results.

The Company estimated the fair value of the reporting units using an equally weighted combination of an income approach and market approach. Under the income approach, the Company discounted the estimated future cash flows of each reporting unit using a rate of return commensurate with the reporting unit’s risk.  Under the market approach, the Company utilized the Guideline Public Company Method based on market revenue multiples of comparable publicly traded companies. The Company concluded that the fair value of the HEC reporting unit did not exceed its carrying value as of December 31, 2024 and recorded an impairment loss of $3,101,981 in its consolidated statement of operations.

The changes in the carrying amount of goodwill for the years ended December 31, 2024 and 2023 by reporting unit are as follows:

HEC

SUNation

Total

December 31, 2023

$

9,829,212

$

10,716,638

$

20,545,850

Goodwill impairment loss

(3,101,981)

(3,101,981)

December 31, 2024

$

6,727,231

$

10,716,638

$

17,443,869

Gross goodwill

9,829,212

10,716,638

20,545,850

Accumulated impairment loss

(3,101,981)

(3,101,981)

Balance at December 31, 2024

$

6,727,231

$

10,716,638

$

17,443,869

During the year ended December 31, 2024, the Company performed an impairment test for the asset group associated with the developed technology intangible asset. The test included comparing the sum of the estimated undiscounted future cash flow attributable to this asset and its carrying amounts, and recognizing an impairment for the amount to which the carrying amount exceeds the fair value of the asset. The Company recognized an impairment charge of $750,000 on its developed technology intangible asset as the Company determined in the fourth quarter of 2024 as this asset is no longer relevant for the Company’s continued and future operations.
 

The Company’s policy is to remove intangible assets once they are fully amortized. The Company’s identifiable intangible assets with finite lives are being amortized over their estimated useful lives and were as follows:

December 31, 2024

Estimated Useful Life

Gross Carrying Amount

Accumulated Amortization

Impairment Loss

Net

Tradenames & trademarks

8 years

$

17,900,000

$

(5,679,167)

$

$

12,220,833

Developed technology

4 years

2,400,000

(1,650,000)

(750,000)

$

20,300,000

$

(7,329,167)

$

(750,000)

$

12,220,833

December 31, 2023

Estimated Useful Life

Gross Carrying Amount

Accumulated Amortization

Impairment Loss

Net

Tradenames & trademarks

3-8 years

$

22,187,882

$

(7,729,549)

$

$

14,458,333

Developed technology

4 years

2,400,000

(1,050,000)

1,350,000

Backlog

1 year

600,000

(600,000)

$

25,187,882

$

(9,379,549)

$

$

15,808,333

Amortization expense on these identifiable intangible assets was $2,837,500 and $4,738,477 in 2024 and 2023, respectively. The weighted average remaining useful life at December 31, 2024 was 5.5 years. The estimated future amortization expense for identifiable intangible assets during the next five fiscal years is as follows:

Year Ending December 31:

2025

$

2,237,500

2026

2,237,500

2027

2,237,500

2028

2,237,500

2029

2,237,500

Thereafter

1,033,333

Total

$

12,220,833