XML 43 R32.htm IDEA: XBRL DOCUMENT v3.23.2
Acquisition of Businesses (Tables)
6 Months Ended
Jun. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of preliminary allocation of assets acquired and liabilities assumed
The following table presents the preliminary allocation of the assets acquired and liabilities assumed:
Ambulnz-FMC North America LLC
Cardiac RMS LLC Location Medical Services  Community Ambulance ServiceRyan BrothersExceptional
Medical Transport
Government Medical ServicesTotal
Consideration:
Cash Consideration$4,000,000 $9,000,000 $302,450 $5,541,269 $7,422,252 $6,375,000 $20,338,789 $52,979,760 
Stock Consideration3,000,000 1,000,000 — — — — — 4,000,000 
Due to Seller— — 11,279,201 — — 6,000,000 — 17,279,201 
Amounts held under an escrow account— — — — — 1,333,333 — 1,333,333 
Contingent Liability— 15,822,190 2,475,540 — 4,000,000 1,080,000 3,000,000 26,377,730 
Total consideration$7,000,000 $25,822,190 $14,057,191 $5,541,269 $11,422,252 $14,788,333 $23,338,789 $101,970,024 
Recognized amounts of identifiable assets acquired and liabilities assumed
Cash$— $1,574,604 $5,404,660 $892,218 $620,548 $299,050 $1,005,453 $9,796,533 
Accounts receivable— 2,033,533 623,635 7,002,325 5,844,494 3,785,490 3,975,160 23,264,637 
Other current assets— 293,478 134,216 1,167,326 136,157 — 30,734 1,761,911 
Property, plant and equipment— — 519,391 4,548,956 2,125,134 2,450,900 4,092 9,648,473 
Intangible assets— 15,930,000 2,419,600 — 387,550 125,000 10,305,000 29,167,150 
Total identifiable assets acquired— 19,831,615 9,101,502 13,610,825 9,113,883 6,660,440 15,320,439 73,638,704 
Accounts payable— 28,978 40,447 2,036,714 44,911 — 137,239 2,288,289 
Due to Seller— 2,448,460 — — 5,844,494 4,084,540 — 12,377,494 
Other current liabilities— 174,177 1,012,992 4,439,230 286,792 — 562,809 6,476,000 
Total liabilities assumed— 2,651,615 1,053,439 6,475,944 6,176,197 4,084,540 700,048 21,141,783 
Noncontrolling interests2,567,037 — — — — — — 2,567,037 
Goodwill— 8,642,190 6,009,128 (1,593,612)8,484,566 12,212,433 8,718,398 42,473,103 
Additional paid-in-capital4,432,963 — — — — — — 4,432,963 
Total purchase price$7,000,000 $25,822,190 $14,057,191 $5,541,269 $11,422,252 $14,788,333 $23,338,789 $101,970,024