Annual report pursuant to Section 13 and 15(d)

ACQUISITION (Tables)

v3.22.1
ACQUISITION (Tables)
12 Months Ended
Dec. 31, 2021
Business Acquisition [Line Items]  
SCHEDULE OF ESTIMATED FAIR VALUE ASSUMPTIONS

 

Volatility     90.00 %
Risk free rate     0.26% - 0.62 %
Stock price   $ 0.40  
Credit spread     6.78 %
Pie Squared Holdings LLC [Member]  
Business Acquisition [Line Items]  
SCHEDULE OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES ASSUMED

The assets acquired and liabilities assumed as of the acquisition date consists of the following (in thousands):

 

         
Assets acquired:      
Cash   $ 71  
Restricted cash     2,000  
Property and equipment     348  
Operating lease asset     1,391  
Trademark/tradename intangible asset     410  
Franchise rights intangible asset     410  
Goodwill     51  
Deposits and other assets     126  
Total assets acquired   $ 4,807  
         
Liabilities assumed:        
Gift card liability   $ 139  
Contract liabilities (deferred revenue)     36  
Deferred grant income     2,000  
Operating lease liabilities     1,438  
Total liabilities assumed   $ 3,613  
         
Net purchase price   $ 1,194  
SCHEDULE OF ESTIMATED FAIR VALUE ASSUMPTIONS

 

Volatility     90.00 %
Risk free rate     0.08% - 0.20 %
Stock price   $ 0.52  
Credit spread     6.35 %