Quarterly report pursuant to Section 13 or 15(d)

Intangible Assets

v3.22.2.2
Intangible Assets
9 Months Ended
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets Intangible Assets
On March 18, 2022, the Company entered into an agreement under which the Company repurchased the right to develop franchises in various counties in New Jersey. The total consideration for the transaction was $250,000. The Company carried a deferred revenue balance associated with this transaction of $95,197, representing the unrecognized fee collected upon the execution of the regional developer agreement. The Company accounted for the termination of development rights associated with unsold or undeveloped franchises as a cancellation, and the associated deferred revenue was netted against the aggregate purchase price. The Company recognized the net amount of $154,803 as reacquired development rights on March 18, 2022, which is amortized over the remaining original contract period of approximately 5.5 years.
On April 1, 2022, the Company entered into an agreement under which the Company repurchased the right to develop franchises
in various counties in California. The total consideration for the transaction was $2,400,000. The Company carried a deferred revenue balance associated with this transaction of $357,721, representing the unrecognized fee collected upon the execution of the regional developer agreement. The Company accounted for the termination of development rights associated with unsold or undeveloped franchises as a cancellation, and the associated deferred revenue was netted against the aggregate purchase price. The Company recognized the net amount of $2,042,279 as reacquired development rights on April 1, 2022, which is amortized over the remaining original contract period of approximately 5.3 years.
During 2022, the Company recognized $3,438,133, $1,223,489, and $327,085 of reacquired franchise rights, customer relationships, and assembled workforce, respectively, from the acquisitions (reference Note 3).
Intangible assets consisted of the following:
As of September 30, 2022
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Value
Intangible assets subject to amortization:
Reacquired franchise rights $ 10,233,998  $ (4,277,349) $ 5,956,649 
Customer relationships 3,826,495  (2,076,027) 1,750,468 
Reacquired development rights 6,603,303  (4,478,565) 2,124,738 
Assembled workforce 386,397  (55,746) 330,651 
$ 21,050,193  $ (10,887,687) $ 10,162,506 
As of December 31, 2021
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Value
Intangible assets subject to amortization:
Reacquired franchise rights $ 6,795,865  $ (3,153,037) $ 3,642,828 
Customer relationships 2,603,006  (1,587,443) 1,015,563 
Reacquired development rights 4,406,221  (3,715,594) 690,627 
Assembled workforce 59,311  (4,939) 54,372 
$ 13,864,403  $ (8,461,013) $ 5,403,390 
Amortization expense related to the Company’s intangible assets was $957,703 and $939,505 for the three months ended September 30, 2022 and 2021, respectively. Amortization expense was $2,426,674 and $2,704,974 for the nine months ended September 30, 2022 and 2021, respectively.
Estimated amortization expense for 2022 and subsequent years is as follows:
Amount
2022 (remainder) $ 914,765 
2023 3,021,310 
2024 2,159,463 
2025 1,596,470 
2026 1,333,885 
Thereafter $ 1,136,613 
Total $ 10,162,506