XML 73 R54.htm IDEA: XBRL DOCUMENT v3.24.0.1
Acquisitions - Schedule of preliminary allocation of assets acquired and liabilities assumed (Details) - USD ($)
12 Months Ended
Apr. 01, 2023
Mar. 31, 2023
Dec. 09, 2022
Oct. 12, 2022
Aug. 09, 2022
Jul. 13, 2022
Jul. 06, 2022
Dec. 31, 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               19,792,982 $ 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                  
Stock consideration 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           17,087,835    
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                  
Due to seller     11,279,201         0 11,279,201  
Amounts held under an escrow account     0              
Contingent liability     2,475,540         604,827 2,475,540  
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                  
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                  
Due to seller         0          
Amounts held under an escrow account         0          
Contingent liability         4,000,000     1,821,018    
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                  
Due to seller           6,000,000   3,000,000 6,000,000  
Amounts held under an escrow account           1,333,333        
Contingent liability           1,080,000   279,301 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                  
Due to seller             0 $ 0 3,000,000  
Amounts held under an escrow account             0      
Contingent liability             3,000,000   $ 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