Annual report pursuant to Section 13 and 15(d)

5. Acquisitions (Tables)

v3.8.0.1
5. Acquisitions (Tables)
12 Months Ended
Sep. 30, 2016
Marquis Industries, Inc. [Member]  
Purchase price allocation

   

(Restated)
Total

   
Cash and cash equivalents   $ 496,944    
Accounts receivable     7,262,188    
Inventory     11,717,113    
Prepaid and other current assets     1,518,430    
Property and equipment     16,392,695    
Intangible - customer relationships     439,039    
Bargain purchase gain (1)     (1,499,345 )  
Deferred taxes (1)     (3,074,623 )  
Accounts payable     (4,139,830 )  
Accrued expenses     (433,989 )  
Non-controlling interest (2)     (2,000,000 )  
    $ 26,678,622   (3)

______________

(1) – see note 4
(2) – non-controlling interest was valued at the price paid by the Company when it subsequently purchased the remaining 20% of Marquis.
(3) - includes $4,800,000 of cash, $6,495,825 from a mezzanine loan from Isaac Capital fund, and $15,382,797 from Bank of America Term and Revolver Loan.

 

Statement of income and expense related to acquisition
    (Restated)  
Depreciation expense   $ 227,654  
Amortization expense     6,117  
Cost of revenue     1,080,051  
Bargain purchase gain on acquisition     1,499,345  
Vintage Stock Inc [Member]  
Purchase price allocation
Cash and cash equivalents   $ 272,590  
Trade and other receivables     177,338  
Inventory     18,711,192  
Prepaid expenses and other current assets     814,201  
Property and equipment     4,859,676  
Intangible - leases     1,033,412  
Intangible - trade names     1,200,000  
Intangible - customer list     50,000  
Intangible - customer relationship     1,000,000  
Goodwill     36,946,735  
Notes payable     (542,074 )
Accounts payable     (5,165,612 )
Accrued expenses     (1,703,760 )
    $ 57,653,698  
Pro forma table related to acquisition
     

Year Ended

September 30,

2017

   

Year Ended
September 30,

2016

 
Net revenue   $ 76,133,061     $ 65,493,122  
Gross profit     43,735,263       37,482,534  
Operating income     11,167,940       11,674,745  
Net income     5,517,942       3,285,387  
Earnings per basic common share   $ 2.50     $ 1.17