XML 61 R50.htm IDEA: XBRL DOCUMENT v3.23.2
Acquisition of Businesses - Schedule of preliminary allocation of assets acquired and liabilities assumed (Details) - USD ($)
6 Months Ended
Apr. 02, 2023
Apr. 01, 2023
Mar. 31, 2023
Dec. 09, 2022
Oct. 12, 2022
Aug. 09, 2022
Jul. 13, 2022
Jul. 06, 2022
Jun. 30, 2023
Dec. 31, 2022
Consideration:                    
Cash Consideration                 $ 52,979,760  
Stock Consideration                 4,000,000  
Due to Seller                 17,279,201  
Amounts held under an escrow account                 1,333,333  
Contingent Liability                 26,489,294 $ 10,555,540
Contingent lability, gross                 26,377,730  
Total consideration                 101,970,024  
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash                 9,796,533  
Accounts receivable                 23,264,637  
Other current assets                 1,761,911  
Property, plant and equipment                 9,648,473  
Intangible assets                 29,167,150  
Total identifiable assets acquired                 73,638,704  
Accounts payable                 2,288,289  
Due to Seller                 12,377,494  
Other current liabilities                 6,476,000  
Total liabilities assumed                 21,141,783  
Goodwill                 42,473,103  
Additional paid-in-capital                 4,432,963  
Noncontrolling interests                 2,567,037  
Total purchase price                 101,970,024  
Cardiac RMS LLC                    
Consideration:                    
Cash Consideration     $ 9,000,000              
Stock Consideration     1,000,000              
Due to Seller     0              
Amounts held under an escrow account     0              
Contingent Liability     15,822,190              
Total consideration     25,822,190              
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash     1,574,604              
Accounts receivable     2,033,533              
Other current assets     293,478              
Property, plant and equipment     0              
Intangible assets     15,930,000              
Total identifiable assets acquired     19,831,615              
Accounts payable     28,978              
Due to Seller     2,448,460              
Other current liabilities     174,177              
Total liabilities assumed     2,651,615              
Goodwill     8,642,190              
Additional paid-in-capital     0              
Noncontrolling interests     0              
Total purchase price     $ 25,822,190              
Ambulnz-FMC North America LLC                    
Consideration:                    
Cash Consideration $ 4,000,000 $ 4,000,000                
Stock Consideration 3,000,000 $ 3,000,000                
Due to Seller 0                  
Amounts held under an escrow account 0                  
Contingent Liability 0                  
Total consideration 7,000,000                  
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash 0                  
Accounts receivable 0                  
Other current assets 0                  
Property, plant and equipment 0                  
Intangible assets 0                  
Total identifiable assets acquired 0                  
Accounts payable 0                  
Due to Seller 0                  
Other current liabilities 0                  
Total liabilities assumed 0                  
Goodwill 0                  
Additional paid-in-capital 4,432,963                  
Noncontrolling interests 2,567,037                  
Total purchase price $ 7,000,000                  
Location Medical Services                    
Consideration:                    
Cash Consideration       $ 302,450            
Stock Consideration       0            
Due to Seller       11,279,201     $ 6,000,000   11,279,201  
Amounts held under an escrow account       0            
Contingent Liability       2,475,540         $ 2,587,104  
Total consideration       14,057,191            
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash       5,404,660            
Accounts receivable       623,635            
Other current assets       134,216            
Property, plant and equipment       519,391            
Intangible assets       2,419,600            
Total identifiable assets acquired       9,101,502            
Accounts payable       40,447            
Due to Seller       0            
Other current liabilities       1,012,992            
Total liabilities assumed       1,053,439            
Goodwill       6,009,128            
Additional paid-in-capital       0            
Noncontrolling interests       0            
Total purchase price       $ 14,057,191            
Community Ambulance Service                    
Consideration:                    
Cash Consideration         $ 5,541,269          
Stock Consideration         0          
Due to Seller         0          
Amounts held under an escrow account         0          
Contingent Liability         0          
Total consideration         5,541,269          
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash         892,218          
Accounts receivable         7,002,325          
Other current assets         1,167,326          
Property, plant and equipment         4,548,956          
Intangible assets         0          
Total identifiable assets acquired         13,610,825          
Accounts payable         2,036,714          
Due to Seller         0          
Other current liabilities         4,439,230          
Total liabilities assumed         6,475,944          
Goodwill         (1,593,612)          
Additional paid-in-capital         0          
Noncontrolling interests         0          
Total purchase price         $ 5,541,269          
Ryan Brothers                    
Consideration:                    
Cash Consideration           $ 7,422,252        
Stock Consideration           0        
Due to Seller           0        
Amounts held under an escrow account           0        
Contingent Liability           4,000,000        
Total consideration           11,422,252        
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash           620,548        
Accounts receivable           5,844,494        
Other current assets           136,157        
Property, plant and equipment           2,125,134        
Intangible assets           387,550        
Total identifiable assets acquired           9,113,883        
Accounts payable           44,911        
Due to Seller           5,844,494        
Other current liabilities           286,792        
Total liabilities assumed           6,176,197        
Goodwill           8,484,566        
Additional paid-in-capital           0        
Noncontrolling interests           0        
Total purchase price           $ 11,422,252        
Exceptional Medical Transport                    
Consideration:                    
Cash Consideration             6,375,000      
Stock Consideration             0      
Due to Seller             6,000,000      
Amounts held under an escrow account             1,333,333      
Contingent Liability             1,080,000      
Total consideration             14,788,333      
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash             299,050      
Accounts receivable             3,785,490      
Other current assets             0      
Property, plant and equipment             2,450,900      
Intangible assets             125,000      
Total identifiable assets acquired             6,660,440      
Accounts payable             0      
Due to Seller             4,084,540      
Other current liabilities             0      
Total liabilities assumed             4,084,540      
Goodwill             12,212,433      
Additional paid-in-capital             0      
Noncontrolling interests             0      
Total purchase price             $ 14,788,333      
Government Medical Services                    
Consideration:                    
Cash Consideration               $ 20,338,789    
Stock Consideration               0    
Due to Seller               0    
Amounts held under an escrow account               0    
Contingent Liability               3,000,000    
Total consideration               23,338,789    
Recognized amounts of identifiable assets acquired and liabilities assumed                    
Cash               1,005,453    
Accounts receivable               3,975,160    
Other current assets               30,734    
Property, plant and equipment               4,092    
Intangible assets               10,305,000    
Total identifiable assets acquired               15,320,439    
Accounts payable               137,239    
Due to Seller               0    
Other current liabilities               562,809    
Total liabilities assumed               700,048    
Goodwill               8,718,398    
Additional paid-in-capital               0    
Noncontrolling interests               0    
Total purchase price               $ 23,338,789