XML 53 R38.htm IDEA: XBRL DOCUMENT v3.22.1
Note 16 - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Business Acquisition, Pro Forma Information [Table Text Block]
  

Twelve Months Ended December 31, 2021

 
  

Acquired Entities

  

All Other Entites

  

Consolidated Pro Forma

   

Sales

 $41,776,303  $65,156,011  $106,932,314   

Net Income

 $3,567,944  $2,358,752  $5,926,696   
  

Twelve Months Ended December 31, 2020 

 
  

Acquired Entities

  

All Other Entities

  

Consolidated Pro Forma

   

Sales

 $32,893,573  $68,675,624  $101,569,197   

Net Income

 $1,927,056  $4,739,740  $6,666,796   
Acquisition of Emergency Hydraulics LLC [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
Assumption of Indebtedness $287,359 
     

Accounts Receivable

 $79,843 

Inventory

  67,254 

Intangible Assets: Customer List

  413,589 

Total Assets Acquired

 $560,686 
     

Accounts Payable

 $273,327 

Total Liabilities Assumed

 $273,327 
     

Total Fair Value

 $287,359 
     

Acquisition transaction costs incurred were:

 $36,204 
Acquisition of Global Tek Manufacturing LLC [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
Cash Consideration Transferred $4,913,530 
Seller Transaction Costs and Repayment of Indebtedness  1,490,222 
   Total Consideration $6,403,752 
     

Accounts Receivable

 $1,058,459 

Inventory

  173,202 

Fixed Assets

  3,233,073 

Prepaid and Other Assets

  1,036 
Intangible Asset: Trademark  1,162,000 

Intangibles Asset: Customer List

  1,041,000 

Goodwill

  2,066,461 

Total Assets Acquired

 $8,735,231 
     

Accounts Payable

 $473,119 

Accrued Payroll and Other Expense

  214,879 
Deferred Tax Liability  143,481 

Contingent Liability

  1,500,000 

Total Liabilities Assumed

 $2,331,479 
     

Total Fair Value

 $6,403,752 
     

Acquisition transaction costs incurred were:

 $190,007 
Komtek Forge Acquisition [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

Cash Consideration Transferred

 $840,551 
Assumed Debt  1,753,757 
Fair Value of Stock Consideration  1,059,000 
   Total Consideration $3,653,308 
     

Cash

 $75,701 

Accounts Receivable

  1,502,713 

Inventory

  1,595,859 

Fixed Assets

  434,197 

Prepaid and Other Assets

  280,258 

Goodwill

  832,306 

Total Assets Acquired

 $4,721,034 
     

Accounts Payable

 $843,817 

Accrued Expense

  223,909 

Total Liabilities Assumed

 $1,067,726 
     

Total Fair Value

 $3,653,308 
     

Acquisition transaction costs incurred were:

 $147,400 
Assets Acquisition of MPI Products, Inc. [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
Cash Consideration Transferred $9,400,000  
      

Accounts Receivable

 $771,088  

Inventory

  2,918,255  

Fixed Assets

  29,581  

Prepaid and Other Assets

  53,397  
Intangible Asset: Trademark  1,590,000  

Intangibles Asset: Customer List

  2,730,000  

Goodwill

  1,714,108  

Total Assets Acquired

 $9,806,429  
      

Accrued Expense

  406,429  

Total Liabilities Assumed

 $406,429  
      

Total Fair Value

 $9,400,000  
      

Acquisition transaction costs incurred were:

 $110,548