XML 37 R27.htm IDEA: XBRL DOCUMENT v3.23.2
BUSINESS COMBINATIONS (Tables)
9 Months Ended
Jun. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Purchase Price Allocation
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
October 4, 2021
Assets acquired and liabilities assumed:
Cash1,027 
Trade receivables and contract assets853 
Prepaid expenses and other assets133 
Property and equipment1,127 
Operating lease right-of-use assets, net2,272 
Goodwill9,279 
Intangible assets4,800 
Accounts payable(113)
Accrued expenses and other liabilities(343)
Operating lease liabilities(2,272)
Deferred tax liabilities(1,457)
$15,306 
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
November 5, 2021
Assets acquired and liabilities assumed: 
Cash2,488 
Restricted cash435 
Trade receivables and contract assets43,566 
Inventories40,000 
Prepaid expenses and other current assets17,373 
Property and equipment106,338 
Operating lease right-of-use assets, net13,229 
Goodwill282,768 
Intangible assets - customer relationships251,000 
Intangible assets - intellectual property49,000 
Other assets7,676 
Accounts payable(25,832)
Accrued expenses and other liabilities(11,665)
Fees invoiced in advance(7,047)
Current portion on long-term operating lease(4,371)
Long-term operating leases, net (8,634)
Other liabilities(5,339)
Deferred tax liabilities(77,291)
Noncontrolling interest880 
$674,574 
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
December 29, 2021
Assets acquired and liabilities assumed: 
Customer relationship4,700 
Non-compete agreement300 
Supply agreement200 
Goodwill948 
$6,148 
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
January 10, 2022
Assets acquired and liabilities assumed: 
Cash797 
Trade receivables, contract assets and other current assets4,730 
Property and equipment4,436 
Operating lease right-of-use assets, net4,994 
Goodwill25,283 
Intangible assets22,300 
Accounts payable(1,165)
Accrued expenses and other liabilities(905)
Fees invoiced in advance(2,472)
Operating lease liabilities(4,554)
$53,444 
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
January 27, 2022
Assets acquired and liabilities assumed:
Cash5,481 
Trade receivables and contract assets2,025 
Inventories9,400 
Prepaid expenses and other current assets2,609 
Property and equipment8,336 
Goodwill18,624 
Intangible assets13,400 
Accounts payable(552)
Accrued expenses and other liabilities(285)
Fees invoiced in advance(6,548)
Deferred tax liabilities(3,216)
$49,274 
The following table summarizes the fair value of assets acquired and liabilities assumed as of the acquisition date:
July 7, 2022
Assets acquired and liabilities assumed: 
Goodwill6,002 
Intangible assets5,600 
Other liabilities, net(84)
Deferred tax liabilities(652)
$10,866 
Schedule of Information Related to Measurement Assumptions
Stock price$53.31 
Strike price$9.93 
Volatility75.93 %
Expected term3.05
Risk-free rate0.62 %
Schedule of Unaudited Pro Forma Information
The unaudited pro forma information is as follows:
Three Months Ended
June 30, 2022
Nine Months Ended
June 30, 2022
Total revenues$173,395 $443,116 
 
Net loss$(3,578)$(102,053)