XML 55 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations (Tables)
12 Months Ended
Jun. 30, 2018
Business Combinations [Abstract]  
Schedule of purchase price allocations at fair value

For acquisitions made on June 30, 2016:

 

Cash $708,737 
Accounts receivable  6,422,850 
Advances to suppliers  1,803,180 
Prepaid expenses and other current assets  807,645 
Inventories  7,787,043 
Machinery and equipment  140,868 
Intangible assets  270,900 
Other assets  3,404,741 
Goodwill  3,158,179 
Accounts payable  (3,962,670)
Customer deposits  (3,486,150)
Accrued expenses and other payables  (4,653,324)
Taxes payable  (16,912)
Purchase price $12,385,087 

For acquisitions made on January 1, 2017:

 

Working Capital $941,192 
Machinery and equipment  222,875 
Intangible assets  1440 
Goodwill  684,400 
Customer Relationship  522,028 
Non-compete Agreement  392,852 
Purchase price $2,764,787 

  

Working Capital $1,179,352 
Intangible assets  896,559 
Customer  Relationship  684,727 
Non-compete Agreement  211,833 
Goodwill  538,488 
Total Asset $2,614,401 
Schedule of purchase consideration paid for VIE
Cash $5,568,500 
Convertible notes  6,671,769 
Derivative liability  144,818 
  $12,385,087 

  

Cash $1,201,888 
Convertible notes  1,559,350 
Derivative liability  3,549 
  $2,764,787 

Cash $461,330 
Interest Payable  83,039 
Convertible notes  1,724,683 
Derivative liability  13,353 
Total Payback $2,282,406 
Net Loss  (331,995)