XML 34 R27.htm IDEA: XBRL DOCUMENT v3.19.2
5. Acquisition (Tables)
9 Months Ended
Jun. 30, 2019
ApplianceSmart Inc [Member]  
Schedule of acquired assets and liabilities
Trade receivables  $1,805,545 
Inventory   7,444,282 
Prepaid expenses   69,347 
Refundable deposits   1,003,841 
Intangible asset - trade names   2,015,000 
Intangible asset - customer list   5,202 
Intangible asset - leases   1,205,596 
Restricted cash   750,000 
Property and equipment   1,094,503 
Deferred income tax   (1,599,560)
Bargain gain on acquisition   (7,293,756)
   $6,500,000 
Pro forma table related to acquisition
   Proforma
Three months
Ended
   Actual
Unaudited
Three months ended
   Proforma
Nine Months Ended
   Actual
Unaudited
Results through
 
   June 30, 2018   June 30, 2018   June 30, 2018   June 30, 2018 
Net revenue  $11,622,469   $11,622,469   $34,135,286   $22,882,985 
Gross profit   2,089,169    2,089,169    6,650,347    5,557,474 
Operating income (loss)   (3,369,745)   (3,369,745)   (5,152,158)   (3,077,526)
Net income (loss)   4,157,638    4,157,638    2,440,556    4,549,983 
Earnings (loss) per basic common share  $2.12   $2.12   $1.24   $2.31 
ASH [Member]  
Schedule of acquired assets and liabilities

Net liabilities assumed by ASH on December 31, 2017:

 

Accounts payable  $1,374,647 
Accrued expenses   1,080,255 
Capital leases   29,631 
Credit card receivables   (255,301)
Cash   (621,863)
Total net liabilities assumed by ASH  $1,607,369