Schedule of intangible assets |
|
|
Indefinite-Lived Trade Names |
|
|
Trademarks |
|
|
Customer Relationships |
|
|
Intellectual Property |
|
|
Accumulated Amortization |
|
|
Total |
|
Balance as of January 1, 2018 |
|
|
1,000,000 |
|
|
|
24,882,577 |
|
|
|
3,457,724 |
|
|
|
262,092 |
|
|
|
(9,324,831 |
) |
|
|
20,277,562 |
|
Purchases of intangibles |
|
|
- |
|
|
|
31,739 |
|
|
|
- |
|
|
|
6,820 |
|
|
|
- |
|
|
|
38,559 |
|
Amortization expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,844,296 |
) |
|
|
(2,844,296 |
) |
Impairment of intellectual property |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(236,833 |
) |
|
|
- |
|
|
|
(236,833 |
) |
Balance as of December 31, 2018 |
|
|
1,000,000 |
|
|
|
24,914,316 |
|
|
|
3,457,724 |
|
|
|
32,079 |
|
|
|
(12,169,127 |
) |
|
|
17,234,992 |
|
Purchases of intangibles |
|
|
- |
|
|
|
45,761 |
|
|
|
- |
|
|
|
4,335 |
|
|
|
- |
|
|
|
50,096 |
|
Amortization expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,495,212 |
) |
|
|
(2,495,212 |
) |
Impairment of intellectual property |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance as of December 31, 2019 |
|
|
1,000,000 |
|
|
|
24,960,077 |
|
|
|
3,457,724 |
|
|
|
36,414 |
|
|
|
(14,664,339 |
) |
|
|
14,789,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average remaining amortization period at
December 31, 2019 (in years) |
|
|
n/a |
|
|
|
5.5 |
|
|
|
n/a |
|
|
|
8.3 |
|
|
|
|
|
|
|
|
|
|
Schedule of estimated useful lives |
|
|
Indefinite-Lived Trade Names |
|
|
Trademarks |
|
|
Customer Relationships |
|
|
Intellectual Property |
|
|
Accumulated Amortization |
|
Balance as of January 1, 2018 |
|
$ |
- |
|
|
$ |
6,214,823 |
|
|
$ |
3,110,008 |
|
|
$ |
- |
|
|
$ |
9,324,831 |
|
Amortization expense |
|
|
- |
|
|
|
2,494,174 |
|
|
|
347,716 |
|
|
|
2,406 |
|
|
|
2,844,296 |
|
Balance as of December 31, 2018 |
|
|
- |
|
|
|
8,708,997 |
|
|
|
3,457,724 |
|
|
|
2,406 |
|
|
|
12,169,127 |
|
Amortization expense |
|
|
- |
|
|
|
2,495,212 |
|
|
|
- |
|
|
|
- |
|
|
|
2,495,212 |
|
Balance as of December 31, 2019 |
|
$ |
- |
|
|
$ |
11,204,209 |
|
|
$ |
3,457,724 |
|
|
$ |
2,406 |
|
|
$ |
14,664,339 |
|
|
Schedule of estimated future amortization expense |
Years
Ending December 31, |
|
|
|
|
|
|
|
2020 |
|
|
2,498,676 |
|
2021 |
|
|
2,498,676 |
|
2022 |
|
|
2,498,676 |
|
2023 |
|
|
2,498,676 |
|
2024 |
|
|
2,498,676 |
|
Thereafter |
|
|
1,296,496 |
|
|
|
$ |
13,789,876 |
|
|