XML 42 R62.htm IDEA: XBRL DOCUMENT v3.19.3
Acquisitions - Purchase price as of the Olaregen acquisition (Details) - USD ($)
Jul. 31, 2019
Jan. 07, 2019
Nov. 27, 2018
Jul. 31, 2018
Dec. 28, 2017
Jul. 31, 2017
Cash and cash equivalents $ 298,485 $ 61,857   $ 1,046,365   $ 2,879,165
Inventory 363,008     12,075    
Other current assets 275,731 13,138   96,251    
Deferred tax liability (889,782) (889,782)   (1,040,173)    
In-process research & development   3,510,680        
Note receivable from Generex   14,345,205        
Non-controlling interest 16,974,439 (9,870,762)   (5,576,272)    
Cash paid prior to the time of closing   0        
Total Fair Value of Assets Acquired   1,259,447        
Cash paid prior to the time of closing   400,000        
Goodwill $ 38,297,573 13,485,758   $ 0 $ 0  
Preliminary Allocations            
Cash and cash equivalents     $ 608,419      
Prepaid Expenses     20,488      
Inventory     408,501      
Other current assets     37,950      
Accounts payable     (216,670)      
Accrued liabilities     (216,694)      
Deferred tax liability     (1,040,173)      
In-process research & development     3,980,000      
Non-compete agreement     790,000      
Note receivable from Generex     11,472,663      
Non-controlling interest     (11,999,559)      
Cash paid prior to the time of closing     0      
Total Fair Value of Assets Acquired     3,844,925      
Cash paid prior to the time of closing     400,000      
Note receivable from Generex     11,472,663      
Goodwill     8,027,738      
Allocation Adjustments            
Cash and cash equivalents   0 (400,000)      
Prepaid Expenses     0      
Inventory     0      
Other current assets   20,543 0      
Accounts payable     0      
Accrued liabilities     0      
Deferred tax liability   30,320 397,513      
In-process research & development   (119,630) (1,521,000)      
Non-compete agreement     (260,000)      
Note receivable from Generex   (2,791) 0      
Non-controlling interest   (2,791) 0      
Cash paid prior to the time of closing   400,000 400,000      
Total Fair Value of Assets Acquired   (751,613) (1,383,485)      
Cash paid prior to the time of closing   0 0      
Note receivable from Generex     0      
Goodwill   748,823 1,383,485      
Revised Allocation            
Cash and cash equivalents   61,857 208,419      
Prepaid Expenses     20,488      
Inventory     408,501      
Other current assets   33,591 37,950      
Accounts payable     (216,670)      
Accrued liabilities     (216,694)      
Deferred tax liability   (859,462) (642,660)      
In-process research & development   3,391,050 2,459,000      
Non-compete agreement     530,000      
Note receivable from Generex   14,345,414 11,472,663      
Non-controlling interest   (9,870,762) (11,999,559)      
Cash paid prior to the time of closing   400,000 400,000      
Total Fair Value of Assets Acquired   907,833 2,461,440      
Cash paid prior to the time of closing   400,000 400,000      
Note receivable from Generex     11,472,664      
Goodwill   $ 13,834,581 $ 9,411,224