SCHEDULE OF INTANGIBLE ASSETS |
Intangible
assets consisted of the following:
SCHEDULE
OF INTANGIBLE ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internal
Use
Software
|
|
|
Capitalized
Engineering
Costs
|
|
|
Trade Name
and
Patents
|
|
|
Customer
Relationships
|
|
|
Favorable
Leases
|
|
|
Internally
Developed
Technology
|
|
|
Non-Compete
Agreements
|
|
|
Accumulated
Amortization
|
|
|
Total |
|
Balance
as of January 1, 2022 |
|
$ |
600 |
|
|
$ |
237 |
|
|
$ |
340 |
|
|
$ |
1,677 |
|
|
$ |
272 |
|
|
$ |
1,148 |
|
|
$ |
139 |
|
|
$ |
(958 |
) |
|
$ |
3,455 |
|
Additions |
|
|
523 |
|
|
|
- |
|
|
|
2,331 |
|
|
|
19,911 |
|
|
|
- |
|
|
|
4,122 |
|
|
|
2,233 |
|
|
|
- |
|
|
|
29,120 |
|
Foreign
currency translation |
|
|
- |
|
|
|
- |
|
|
|
88 |
|
|
|
(190 |
) |
|
|
(15 |
) |
|
|
(239 |
) |
|
|
(119 |
) |
|
|
- |
|
|
|
(475 |
) |
Amortization
expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,518 |
) |
|
|
(5,518 |
) |
Balance
as of December 31, 2022 |
|
|
1,123 |
|
|
|
237 |
|
|
|
2,759 |
|
|
|
21,398 |
|
|
|
257 |
|
|
|
5,031 |
|
|
|
2,253 |
|
|
|
(6,476 |
) |
|
|
26,582 |
|
Intangible assets beginning balance |
|
|
1,123 |
|
|
|
237 |
|
|
|
2,759 |
|
|
|
21,398 |
|
|
|
257 |
|
|
|
5,031 |
|
|
|
2,253 |
|
|
|
(6,476 |
) |
|
|
26,582 |
|
Additions |
|
|
122 |
|
|
|
1,028 |
|
|
|
166 |
|
|
|
1,925 |
|
|
|
- |
|
|
|
175 |
|
|
|
11 |
|
|
|
- |
|
|
|
3,426 |
|
Impairment
of intangible assets |
|
|
- |
|
|
|
- |
|
|
|
(13 |
) |
|
|
(4,401 |
) |
|
|
- |
|
|
|
(218 |
) |
|
|
(507 |
) |
|
|
- |
|
|
|
(5,139 |
) |
Foreign
currency translation |
|
|
- |
|
|
|
- |
|
|
|
(107 |
) |
|
|
(698 |
) |
|
|
- |
|
|
|
(184 |
) |
|
|
(27 |
) |
|
|
- |
|
|
|
(1,016 |
) |
Amortization
expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(7,556 |
) |
|
|
(7,556 |
) |
Balance
as of December 31, 2023 |
|
$ |
1,245 |
|
|
$ |
1,265 |
|
|
$ |
2,805 |
|
|
$ |
18,224 |
|
|
$ |
257 |
|
|
$ |
4,804 |
|
|
$ |
1,730 |
|
|
$ |
(14,032 |
) |
|
$ |
16,298 |
|
Intangible assets ending balance |
|
$ |
1,245 |
|
|
$ |
1,265 |
|
|
$ |
2,805 |
|
|
$ |
18,224 |
|
|
$ |
257 |
|
|
$ |
4,804 |
|
|
$ |
1,730 |
|
|
$ |
(14,032 |
) |
|
$ |
16,298 |
|
Weighted
average remaining amortization period at December 31, 2023 (in years) |
|
|
0.8 |
|
|
|
0.0 |
|
|
|
0.0 |
|
|
|
3.9 |
|
|
|
0.0 |
|
|
|
0.2 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Useful Lives |
|
|
3
Years |
|
|
|
Indefinite |
|
|
|
1.5
Years |
|
|
|
5.6
Years |
|
|
|
1.6 Years |
|
|
|
3
Years |
|
|
|
2
Years |
|
|
|
|
|
|
|
|
|
|
SCHEDULE OF CHANGES IN ACCUMULATED AMORTIZATION |
SCHEDULE
OF CHANGES IN ACCUMULATED AMORTIZATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internal
Use
Software
|
|
|
Capitalized
Engineering
Costs
|
|
|
Trade Name
and
Patents
|
|
|
Customer
Relationships
|
|
|
Favorable
Leases
|
|
|
Internally
Developed
Technology
|
|
|
Non-Compete
Agreements
|
|
|
Accumulated
Amortization
|
|
Balance
as of January 1, 2022 |
|
$ |
207 |
|
|
$ |
- |
|
|
$ |
155 |
|
|
$ |
198 |
|
|
$ |
109 |
|
|
$ |
245 |
|
|
$ |
44 |
|
|
$ |
958 |
|
Foreign
currency translation |
|
|
- |
|
|
|
- |
|
|
|
(65 |
) |
|
|
(250 |
) |
|
|
(6 |
) |
|
|
(100 |
) |
|
|
(15 |
) |
|
|
(436 |
) |
Amortization
expense |
|
|
294 |
|
|
|
- |
|
|
|
896 |
|
|
|
2,547 |
|
|
|
154 |
|
|
|
1,254 |
|
|
|
809 |
|
|
|
5,954 |
|
Balance
as of December 31, 2022 |
|
|
501 |
|
|
|
- |
|
|
|
986 |
|
|
|
2,495 |
|
|
|
257 |
|
|
|
1,399 |
|
|
|
838 |
|
|
|
6,476 |
|
Intangible
assets excluding goodwill beginning balance |
|
|
501 |
|
|
|
- |
|
|
|
986 |
|
|
|
2,495 |
|
|
|
257 |
|
|
|
1,399 |
|
|
|
838 |
|
|
|
6,476 |
|
Amortization
expense |
|
|
220 |
|
|
|
- |
|
|
|
1,106 |
|
|
|
4,097 |
|
|
|
- |
|
|
|
1,330 |
|
|
|
803 |
|
|
|
7,556 |
|
Balance
as of December 31, 2023 |
|
$ |
721 |
|
|
$ |
- |
|
|
$ |
2,092 |
|
|
$ |
6,592 |
|
|
$ |
257 |
|
|
$ |
2,729 |
|
|
$ |
1,641 |
|
|
$ |
14,032 |
|
Intangible
assets excluding goodwill ending balance |
|
$ |
721 |
|
|
$ |
- |
|
|
$ |
2,092 |
|
|
$ |
6,592 |
|
|
$ |
257 |
|
|
$ |
2,729 |
|
|
$ |
1,641 |
|
|
$ |
14,032 |
|
|
SCHEDULE OF ESTIMATED FUTURE AMORTIZATION EXPENSE |
The
estimated future amortization expense is as follows:
SCHEDULE
OF ESTIMATED FUTURE AMORTIZATION EXPENSE
|
|
|
|
For
the Years Ending December 31, |
|
Total |
|
2024 |
|
$ |
5,697 |
|
2025 |
|
|
4,145 |
|
2026 |
|
|
3,378 |
|
2027 |
|
|
1,813 |
|
Thereafter |
|
|
1,265 |
|
Finite-lived
intangible assets, net |
|
$ |
16,298 |
|
|