XML 49 R36.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
ACQUISITIONS (Tables)
12 Months Ended
Mar. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
SCHEDULE OF FAIR VALUE OF CONSIDERATION TRANSFERRED

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

 

SCHEDULE OF FAIR VALUE OF CONSIDERATION TRANSFERRED 

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

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

 

SCHEDULE OF ALLOCATION FOR CONSIDERATION

       
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) 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

SCHEDULE OF UNAUDITED PRO FORMA RESULTS OF OPERATIONS

INCOME STATEMENT DATA 

For the Year Ended

March 31, 2022

 
     
Net revenues  $248,314,587 
Net income  $37,793,924