XML 61 R49.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Acquisition of Businesses - Schedule of Preliminary Allocation of Assets Acquired and Liabilities Assumed (Details) - USD ($)
9 Months Ended
Apr. 01, 2023
Mar. 31, 2023
Dec. 09, 2022
Aug. 09, 2022
Jul. 13, 2022
Apr. 01, 2023
Mar. 31, 2024
Dec. 31, 2023
Consideration:                
Cash consideration           $ 27,099,702    
Stock consideration           4,000,000    
Due to seller $ 17,279,201         17,279,201    
Amounts held under an escrow account 1,333,333         1,333,333    
Contingent liability             $ 19,781,737 $ 19,792,982
Contingent lability, gross 23,377,730         23,377,730    
Total consideration           73,089,966    
Recognized amounts of identifiable assets acquired and liabilities assumed                
Cash 7,898,862         7,898,862    
Accounts receivable 12,287,152         12,287,152    
Other current assets 563,851         563,851    
Property, plant and equipment 5,095,425         5,095,425    
Intangible assets 18,862,150         18,862,150    
Total identifiable assets acquired 44,707,440         44,707,440    
Accounts payable 114,336         114,336    
Due to seller 12,377,494         12,377,494    
Other current liabilities 1,473,961         1,473,961    
Total liabilities assumed 13,965,791         13,965,791    
Noncontrolling interests 2,567,037         2,567,037    
Goodwill           35,348,317    
Additional paid-in-capital 4,432,963         4,432,963    
Total purchase price 73,089,966         73,089,966    
FMC NA                
Consideration:                
Cash consideration 4,000,000              
Stock consideration 3,000,000              
Due to seller 0         0    
Amounts held under an escrow account 0         0    
Contingent liability 0         0    
Total consideration 7,000,000              
Recognized amounts of identifiable assets acquired and liabilities assumed                
Cash 0         0    
Accounts receivable 0         0    
Other current assets 0         0    
Property, plant and equipment 0         0    
Intangible assets 0         0    
Total identifiable assets acquired 0         0    
Accounts payable 0         0    
Due to seller 0         0    
Other current liabilities 0         0    
Total liabilities assumed 0         0    
Noncontrolling interests 2,567,037         2,567,037    
Goodwill 0              
Additional paid-in-capital 4,432,963         4,432,963    
Total purchase price $ 7,000,000         $ 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 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     0          
Due to seller     11,279,201       0 0
Amounts held under an escrow account     0          
Contingent liability     2,475,540       600,029 604,827
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          
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     1,828,302 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         0      
Due to seller         6,000,000   3,000,000 3,000,000
Amounts held under an escrow account         1,333,333      
Contingent liability         1,080,000   $ 265,571 $ 279,301
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