| Schedule of Preliminary Allocation of Assets Acquired and Liabilities Assumed |
The following table presents the assets acquired and liabilities assumed at the date of the acquisitions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | PTI | | SteadyMD | | PCA | | Total | | | | | | | | | | | Consideration | | | | | | | | | | Cash consideration | | $ | 3,800,000 | | | $ | 12,958,309 | | | $ | 1,400,000 | | | $ | 18,158,309 | | | Deferred consideration | | 179,081 | | | — | | | — | | | 179,081 | | | Contingent liability | | 240,000 | | | 2,300,000 | | | 200,000 | | | 2,740,000 | | | Total consideration | | $ | 4,219,081 | | | $ | 15,258,309 | | | $ | 1,600,000 | | | $ | 21,077,390 | | | | | | | | | | | | Recognized amounts of identifiable assets acquired and liabilities assumed | | | | | | | | | | Cash and cash equivalents | | $ | 153,682 | | | $ | 1,609,649 | | | $ | — | | | $ | 1,763,331 | | | Accounts receivable, net | | 521,806 | | | 5,991,253 | | | — | | | 6,513,059 | | | Prepaid expenses | | 36,622 | | | 233,711 | | | 6,959 | | | 277,292 | | | Other current assets | | 388,641 | | | 6,737 | | | — | | | 395,378 | | | Property and equipment, net | | — | | | 32,856 | | | 152,266 | | | 185,122 | | | Intangibles, net | | 2,224,990 | | | 4,700,000 | | | 561,444 | | | 7,486,434 | | | Operating lease right-of-use asset | | — | | | 285,325 | | | 100,342 | | | 385,667 | | | Other assets | | — | | | 17,110 | | | 14,634 | | | 31,744 | | | Total identifiable assets acquired | | 3,325,741 | | | 12,876,641 | | | 835,645 | | | 17,038,027 | | | | | | | | | | | | Accounts payable | | — | | | 342,390 | | | — | | | 342,390 | | | Accrued liabilities | | 111,223 | | | 4,453,989 | | | — | | | 4,565,212 | | | Due to seller | | 910,447 | | | — | | | — | | | 910,447 | | | Operating lease liability, current | | — | | | 125,925 | | | 78,195 | | | 204,120 | | | Operating lease liability, non-current | | — | | | 159,400 | | | 22,147 | | | 181,547 | | | Deferred tax liability | | — | | | 115,343 | | | — | | | 115,343 | | | Total liabilities assumed | | 1,021,670 | | | 5,197,047 | | | 100,342 | | | 6,319,059 | | | | | | | | | | | | Goodwill | | 1,915,010 | | | 7,578,715 | | | 864,697 | | | 10,358,422 | | | | | | | | | | | | Total purchase price | | $ | 4,219,081 | | | $ | 15,258,309 | | | $ | 1,600,000 | | | $ | 21,077,390 | |
|