XML 51 R38.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Combinations (Tables)
6 Months Ended
Dec. 31, 2019
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 

 

For the discontinuation of Zhenbai made on November 30, 2017, the Company gave up the control of the following assets in Zhenbai:

 

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)