XML 47 R27.htm IDEA: XBRL DOCUMENT v3.20.2
BUSINESS COMBINATION (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of allocation of purchase price

The following table provides the allocation of the total purchase price of $5.9 million ($7.9 million less $2 million collected and to be collected from escrow) to the identifiable tangible and intangible assets and liabilities of WMI based on their respective fair values. The remaining useful lives represent the period over which acquired tangible and intangible assets with a finite life are being depreciated or amortized.

 

   Fair Values   Estimated Useful Lives 
Other current assets  $1,250,523     
Accounts receivable   1,670,931     
Inventory   4,726,110     
Property plant & equipment   901,000    5 to 7 Years 
Current liabilities   (4,932,818)    
Intangible   500,000    4 Years 
Goodwill   1,784,254     
Total  $5,900,000      

 

Schedule of pro forma revenue and net income

The following table presents the unaudited pro forma revenue and net income for the period presented as if the WMI Acquisition had occurred on January 1, 2018:  

 

  

Year Ended December 31, 2018

Restated

 
Revenue  $84,217,706 
Net loss  $(6,567,859)