XML 42 R30.htm IDEA: XBRL DOCUMENT v3.22.0.1
ACQUISITION (Tables)
9 Months Ended
Dec. 31, 2021
Business Combination and Asset Acquisition [Abstract]  
SCHEDULE OF FAIR VALUE OF CONSIDERATION TRANSFERRED

The preliminary fair value of the consideration transferred was valued as of the date of the acquisition as follows:

 

      
Cash  $48,649,954 
Estimated working capital adjustment   1,870,886 
Contingent consideration   10,755,000 
Common stock   132,645,000 
Assumed debt   50,000,000 
      
Fair value of Patent  $243,920,840 
SCHEDULE OF ALLOCATION FOR CONSIDERATION

The preliminary allocation for the consideration recorded for the acquisition is as follows:

 

      
Accounts receivable, net  $17,002,362 
Prepaid expenses   478,963 
Equipment   1,051,980 
Deposits   703,389 
Other Intangible assets(1)  146,617,380 
Goodwill(1)  90,870,094 
Right of use assets - operating leases   612,727 
Accounts payable   (12,514,919)
Accrued expenses   (196,780)
Operating lease liability   (704,356)
      
Total Consideration  $243,920,840 

 

(1) Preliminary estimate of Other Intangible Assets and Goodwill. Other intangible assets consist of Tradenames, Customer Relationships, Intellectual Property, and other tangible assets related to the acquired business.
SCHEDULE OF UNAUDITED PRO FORMA RESULTS OF OPERATIONS

 

INCOME STATEMENT DATA 

For the Nine Months Ended

December 31, 2021

 
     
Net revenues  $178,213,024 
Net income  $37,266,527