| Goodwill and Intangible Assets |
NOTE 8 – GOODWILL AND INTANGIBLE ASSETS
The changes in the carrying amount of goodwill for the three months ended March 31, 2023 and 2022 by reporting unit are as follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
HEC |
|
SUNation |
|
|
January 1, 2022 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
Acquisition |
|
|
9,829,212 |
|
|
— |
|
|
9,829,212 |
March 31, 2022 |
|
|
9,829,212 |
|
|
— |
|
|
9,829,212 |
|
|
|
|
|
|
|
|
|
|
January 1, 2023 |
|
$ |
9,829,212 |
|
$ |
10,716,638 |
|
$ |
20,545,850 |
Acquisition |
|
|
— |
|
|
— |
|
|
— |
March 31, 2023 |
|
$ |
9,829,212 |
|
$ |
10,716,638 |
|
$ |
20,545,850 |
|
|
|
|
|
|
|
|
|
|
Gross goodwill |
|
|
9,829,212 |
|
|
10,716,638 |
|
|
20,545,850 |
Accumulated impairment loss |
|
|
— |
|
|
— |
|
|
— |
Balance at March 31, 2023 |
|
$ |
9,829,212 |
|
$ |
10,716,638 |
|
$ |
20,545,850 |
The Company’s identifiable intangible assets with finite lives are being amortized over their estimated useful lives and were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2023 |
|
Estimated Useful Life |
|
Gross Carrying Amount |
|
Accumulated Amortization |
|
Net |
Tradenames & trademarks |
3-8 years |
|
$ |
22,187,882 |
|
$ |
(5,057,771) |
|
$ |
17,130,111 |
Developed technology |
4 years |
|
|
2,400,000 |
|
|
(600,000) |
|
|
1,800,000 |
Backlog |
1 year |
|
|
600,000 |
|
|
(250,000) |
|
|
350,000 |
|
|
|
$ |
25,187,882 |
|
$ |
(5,907,771) |
|
$ |
19,280,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
Estimated Useful Life |
|
Gross Carrying Amount |
|
Accumulated Amortization |
|
Net |
Tradenames & trademarks |
3-8 years |
|
$ |
22,187,882 |
|
$ |
(4,141,072) |
|
$ |
18,046,810 |
Developed technology |
4 years |
|
|
2,400,000 |
|
|
(450,000) |
|
|
1,950,000 |
Backlog |
1 year |
|
|
600,000 |
|
|
(50,000) |
|
|
550,000 |
|
|
|
$ |
25,187,882 |
|
$ |
(4,641,072) |
|
$ |
20,546,810 |
Amortization expense on these identifiable intangible assets was $1,266,698 and $357,463 during the three months ended March 31, 2023 and 2022, respectively. The estimated future amortization expense for identifiable intangible assets during the next fiscal years is as follows:
|
|
|
|
|
|
|
|
Year Ending December 31: |
|
|
|
Q2-Q4 2023 |
|
$ |
3,471,778 |
2024 |
|
|
2,837,500 |
2025 |
|
|
2,837,500 |
2026 |
|
|
2,387,500 |
2027 |
|
|
2,237,500 |
Thereafter |
|
|
5,508,333 |
|