Schedule of Segment Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT Solutions & |
|
|
|
|
Intercompany |
|
|
|
Solar |
|
Services |
|
Other |
|
Eliminations |
|
Total |
Three Months Ended September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
$ |
5,888,162 |
|
$ |
1,860,111 |
|
$ |
— |
|
$ |
(39,211) |
|
$ |
7,709,062 |
Cost of sales |
|
4,483,989 |
|
|
1,211,331 |
|
|
— |
|
|
— |
|
|
5,695,320 |
Gross profit |
|
1,404,173 |
|
|
648,780 |
|
|
— |
|
|
(39,211) |
|
|
2,013,742 |
Selling, general and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative expenses |
|
1,250,734 |
|
|
620,471 |
|
|
1,290,982 |
|
|
(39,211) |
|
|
3,122,976 |
Amortization expense |
|
863,574 |
|
|
162,788 |
|
|
— |
|
|
— |
|
|
1,026,362 |
Transaction costs |
|
— |
|
|
3,018 |
|
|
262,365 |
|
|
— |
|
|
265,383 |
Operating loss |
|
(710,135) |
|
|
(137,497) |
|
|
(1,553,347) |
|
|
— |
|
|
(2,400,979) |
Other income (expense) |
|
(149,065) |
|
|
20,829 |
|
|
9,219 |
|
|
— |
|
|
(119,017) |
Loss before income tax |
$ |
(859,200) |
|
$ |
(116,668) |
|
$ |
(1,544,128) |
|
$ |
— |
|
$ |
(2,519,996) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
$ |
878,853 |
|
$ |
184,204 |
|
$ |
— |
|
$ |
— |
|
$ |
1,063,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
101,456 |
|
$ |
3,736 |
|
$ |
— |
|
$ |
— |
|
$ |
105,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
$ |
41,572,863 |
|
$ |
9,676,492 |
|
$ |
— |
|
$ |
— |
|
$ |
51,249,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT Solutions & |
|
|
|
|
Intercompany |
|
|
|
Solar |
|
Services |
|
Other |
|
Eliminations |
|
Total |
Three Months Ended September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
$ |
25,417 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
25,417 |
Cost of sales |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Gross profit |
|
25,417 |
|
|
— |
|
|
— |
|
|
— |
|
|
25,417 |
Selling, general and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative expenses |
|
241,728 |
|
|
— |
|
|
— |
|
|
— |
|
|
241,728 |
Amortization expense |
|
357,324 |
|
|
— |
|
|
— |
|
|
— |
|
|
357,324 |
Transaction costs |
|
545,934 |
|
|
— |
|
|
— |
|
|
— |
|
|
545,934 |
Operating loss |
|
(1,119,569) |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,119,569) |
Other expense |
|
(275,694) |
|
|
— |
|
|
— |
|
|
— |
|
|
(275,694) |
Loss before income tax |
$ |
(1,395,263) |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(1,395,263) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
$ |
357,324 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
357,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
$ |
3,205,000 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
3,205,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT Solutions & |
|
|
|
|
Intercompany |
|
|
|
Solar |
|
Services |
|
Other |
|
Eliminations |
|
Total |
Nine Months Ended September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
$ |
10,338,483 |
|
$ |
3,679,990 |
|
$ |
— |
|
$ |
(99,975) |
|
$ |
13,918,498 |
Cost of sales |
|
7,966,159 |
|
|
2,567,203 |
|
|
— |
|
|
— |
|
|
10,533,362 |
Gross profit |
|
2,372,324 |
|
|
1,112,787 |
|
|
— |
|
|
(99,975) |
|
|
3,385,136 |
Selling, general and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative expenses |
|
2,683,953 |
|
|
1,442,286 |
|
|
2,627,532 |
|
|
(99,975) |
|
|
6,653,796 |
Amortization expense |
|
2,084,470 |
|
|
325,575 |
|
|
— |
|
|
— |
|
|
2,410,045 |
Transaction costs |
|
949,330 |
|
|
80,501 |
|
|
417,453 |
|
|
— |
|
|
1,447,284 |
Operating loss |
|
(3,345,429) |
|
|
(735,575) |
|
|
(3,044,985) |
|
|
— |
|
|
(7,125,989) |
Other income (expense) |
|
(628,376) |
|
|
116,949 |
|
|
4,676,438 |
|
|
— |
|
|
4,165,011 |
Income (loss) before income tax |
$ |
(3,973,805) |
|
$ |
(618,626) |
|
$ |
1,631,453 |
|
$ |
— |
|
$ |
(2,960,978) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
$ |
2,108,901 |
|
$ |
374,714 |
|
$ |
— |
|
$ |
— |
|
$ |
2,483,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
106,421 |
|
$ |
9,886 |
|
$ |
— |
|
$ |
— |
|
$ |
116,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT Solutions & |
|
|
|
|
Intercompany |
|
|
|
|
Solar |
|
Services |
|
Other |
|
Eliminations |
|
Total |
Nine Months Ended September 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
$ |
25,417 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
25,417 |
Cost of sales |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Gross profit |
|
25,417 |
|
|
— |
|
|
— |
|
|
— |
|
|
25,417 |
Selling, general and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative expenses |
|
697,985 |
|
|
— |
|
|
— |
|
|
— |
|
|
697,985 |
Amortization expense |
|
1,071,971 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,071,971 |
Transaction costs |
|
1,977,436 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,977,436 |
Operating loss |
|
(3,721,975) |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,721,975) |
Other expense |
|
(1,004,964) |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,004,964) |
Loss before income tax |
$ |
(4,726,939) |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(4,726,939) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
$ |
1,071,971 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
1,071,971 |
|