XML 62 R50.htm IDEA: XBRL DOCUMENT v3.23.3
Acquisition of Businesses - Schedule of preliminary allocation of assets acquired and liabilities assumed (Details) - USD ($)
9 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
Sep. 30, 2023
Dec. 31, 2022
Jul. 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                 26,238,486 $ 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    
Noncontrolling interests                 2,567,037    
Goodwill                 42,473,103    
Additional paid-in-capital                 4,432,963    
Total purchase price                 101,970,024    
FMC NA                      
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                    
Noncontrolling interests 2,567,037                    
Goodwill 0                    
Additional paid-in-capital 4,432,963                    
Total purchase price $ 7,000,000                    
CRMS                      
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           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                
Noncontrolling interests     0                
Goodwill     8,642,190                
Additional paid-in-capital     0                
Total purchase price     $ 25,822,190                
LMS                      
Consideration:                      
Cash consideration       $ 302,450              
Stock consideration       0              
Due to seller       11,279,201              
Amounts held under an escrow account       0              
Contingent liability       2,475,540         2,496,270    
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              
Noncontrolling interests       0              
Goodwill       6,009,128              
Additional paid-in-capital       0              
Total purchase price       $ 14,057,191              
CAS                      
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            
Noncontrolling interests         0            
Goodwill         (1,593,612)            
Additional paid-in-capital         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     3,840,026    
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          
Noncontrolling interests           0          
Goodwill           8,484,566          
Additional paid-in-capital           0          
Total purchase price           $ 11,422,252          
Exceptional                      
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   $ 1,080,000 $ 1,080,000 $ 2,000,000
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        
Noncontrolling interests             0        
Goodwill             12,212,433        
Additional paid-in-capital             0        
Total purchase price             $ 14,788,333        
GMS                      
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      
Noncontrolling interests               0      
Goodwill               8,718,398      
Additional paid-in-capital               0      
Total purchase price               $ 23,338,789