XML 54 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of preliminary allocation of assets acquired and liabilities assumed
The following table presents the assets acquired and liabilities assumed at the date of the acquisitions:
FMC NA
CRMSLMSCASRyan BrothersExceptionalGMSTotal
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 
Schedule of pro forma combined financial information
The following unaudited pro forma combined financial information for the fiscal years ended December 31, 2023, 2022 and 2021 gives effect to the acquisitions disclosed above as if they had occurred on January 1, 2021. The pro forma
information is not necessarily indicative of the results of operations that actually would have occurred under the ownership and management of the Company.
202320222021
Revenue$627,402,261 $539,522,587 $461,001,227 
Net Income11,087,122 46,960,359 43,763,036