ACQUISITIONS (Tables)
|
3 Months Ended |
Mar. 31, 2023 |
|---|
| Business Acquisition [Line Items] |
|
| SCHEDULE OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES |
The
AOS Acquisition was accounted for as a business combination in accordance with ASC 805, Business Combinations. The preliminary fair values
of the acquired assets and liabilities as of the acquisition date were:
SCHEDULE
OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES
| |
|
|
|
|
| Consideration1 |
|
$ |
12,608,560 |
|
| |
|
|
|
|
| Assets acquired: |
|
|
|
|
| Cash and cash equivalents |
|
|
200,661 |
|
| Accounts receivable |
|
|
153,764 |
|
| Prepaid and other assets |
|
|
167,565 |
|
| Inventory |
|
|
656,447 |
|
| PP&E, net |
|
|
16,622 |
|
| Intangibles |
|
|
17,309 |
|
| Right of use asset |
|
|
85,502 |
|
| Customer relationships |
|
|
- |
|
| Trade names and trademarks |
|
|
- |
|
| Total assets acquired |
|
|
1,297,871 |
|
| |
|
|
|
|
| Liabilities assumed: |
|
|
|
|
| Accrued liabilities |
|
|
562,919 |
|
| Accounts payable |
|
|
128,724 |
|
| Right of use liability |
|
|
87,539 |
|
| Note payable |
|
|
|
|
| Total liabilities assumed |
|
|
779,182 |
|
| |
|
|
|
|
| Net assets acquired |
|
|
518,698 |
|
| |
|
|
|
|
| Goodwill |
|
$ |
12,089,871 |
|
| 1 |
|
Consideration consists
of the following: $1,821 cash paid to sellers at the acquisition date, $11,654,452 of shares transferred to sellers at the acquisition
date, $4,147 of cash to be paid to sellers, $1,990 of cash holdback to be paid to sellers at the end of the holdback period and $946,149
of equity holdback to be paid to sellers at the end of the holdback period. |
|
| SCHEDULE OF PROFORMA INFORMATION |
SCHEDULE
OF PROFORMA INFORMATION
| |
|
|
|
|
|
|
|
|
|
| |
|
For the Three Months Ended March
31, 2023 |
|
| |
|
Starco Brands Inc. |
|
|
Soylent Nutrition,
Inc. |
|
|
Proforma Starco
Brands Inc. |
|
| |
|
|
|
|
|
|
|
|
|
| Revenue |
|
$ |
5,427,498 |
|
|
$ |
11,193,358 |
|
|
$ |
16,620,856 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income (Loss) |
|
$ |
(533,159 |
) |
|
$ |
(9,821,470 |
) |
|
$ |
(10,354,629 |
) |
| Net income attributable to non-controlling interest |
|
$ |
58,416 |
|
|
$ |
- |
|
|
$ |
58,416 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income (Loss) attributable to Starco Brands |
|
$ |
(591,575 |
) |
|
$ |
(9,821,470 |
) |
|
$ |
(10,413,045 |
) |
|
| Skylar Acquisition [Member] |
|
| Business Acquisition [Line Items] |
|
| SCHEDULE OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES |
The
Skylar Acquisition was accounted for as a business combination in accordance with ASC 805, Business Combinations. The preliminary fair
values of the acquired assets and liabilities as of the acquisition date were:
SCHEDULE
OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES
| |
|
|
|
|
| Consideration2 |
|
$ |
21,417,681 |
|
| |
|
|
|
|
| Assets acquired: |
|
|
|
|
| Cash and cash equivalents |
|
|
339,679 |
|
| Accounts receivable |
|
|
381,762 |
|
| Prepaid and other assets |
|
|
701,566 |
|
| Inventory |
|
|
2,508,287 |
|
| PP&E, net |
|
|
25,942 |
|
| Intangibles |
|
|
161,693 |
|
| Customer relationships |
|
|
2,091,000 |
|
| Trade names and trademarks |
|
|
6,557,000 |
|
| Total assets acquired |
|
|
12,766,929 |
|
| |
|
|
|
|
| Liabilities assumed: |
|
|
|
|
| Accrued liabilities |
|
|
540,036 |
|
| Accounts payable |
|
|
2,425,524 |
|
| Total liabilities assumed |
|
|
2,965,560 |
|
| |
|
|
|
|
| Net assets acquired |
|
|
9,801,369 |
|
| |
|
|
|
|
| Goodwill |
|
$ |
11,616,312 |
|
| 2 |
|
Consideration consists
of the following: $2,039,345 cash paid to sellers at the acquisition date, $13,120,924 of shares transferred to sellers at the acquisition
date, $571,428 of shares transferred to pay sellers expenses, $2,314,732 of equity holdback to be paid to sellers at the end of the holdback
period and $3,371,252 of contingent shares payable. |
|
| Soylent Acquisition [Member] |
|
| Business Acquisition [Line Items] |
|
| SCHEDULE OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES |
The
Soylent Acquisition was accounted for as a business combination in accordance with ASC 805, Business Combinations. The preliminary fair
values of the acquired assets and liabilities as of the acquisition date were:
SCHEDULE
OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES
| |
|
|
|
|
| Consideration3 |
|
$ |
66,822,218 |
|
| |
|
|
|
|
| Assets acquired: |
|
|
|
|
| Cash and cash equivalents |
|
|
372,423 |
|
| Accounts receivable |
|
|
5,617,270 |
|
| Prepaid and other assets |
|
|
854,506 |
|
| Inventory |
|
|
13,514,907 |
|
| PP&E, net |
|
|
8,568 |
|
| Intangibles |
|
|
120,261 |
|
| Total assets acquired |
|
|
20,127,935 |
|
| |
|
|
|
|
| Liabilities assumed: |
|
|
|
|
| Accounts payable |
|
|
6,560,420 |
|
| Accrued liabilities |
|
|
690,610 |
|
| Note payable |
|
|
4,800,000 |
|
| Total liabilities assumed |
|
|
12,051,031 |
|
| |
|
|
|
|
| Net assets acquired |
|
|
8,076,904 |
|
| |
|
|
|
|
| Goodwill |
|
$ |
58,745,313 |
|
| 3 |
|
Consideration
consists of the following: $200,000
cash paid for Soylent’s transaction closing costs at the acquisition date, $26,693,143
of shares transferred to sellers at the acquisition date, $2,785,714
of equity holdback to be paid to sellers at the end of the indemnity period and an estimated $37,143,360
of stock payable liability to be paid as part of the $0.35
per share adjustment on the Adjustment Date. |
|