XML 34 R25.htm IDEA: XBRL DOCUMENT
v3.22.2.2

BUSINESS COMBINATION (Tables) | 3 Months Ended
--- | ---
Jun. 30, 2022
BUSINESS COMBINATION |
Schedule of assets acquired and liabilities assumed recognized at acquisition date | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | Adjusted
​ | ​ | Reported at | ​ | ERTC | ​ | Customer | ​ | Fixed | ​ | Totals
​ | ​ | August 25, | ​ | refundable | ​ | claim2 | ​ | Asset | ​ | August 25,
​ |  | 2021 |  | credit1 |  | Warrant3 |  | Valuation4 |  | 2021
Total consideration transferred | ​ | $ | 10,163,164 | ​ | ​ | — | ​ | $ | 46,256 | ​ | ​ | — | ​ | $ | 10,209,420
Recognized amounts of identifiable assets acquired and liabilities assumed: | ​ |  | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
Accounts receivable | ​ | ​ | 1,247,015 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 1,247,015
Inventory | ​ |  | 927,188 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 927,188
Other current assets | ​ | ​ | 4,323,593 | ​ | ​ | 1,093,661 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 5,417,254
Property, plant, and equipment and right of use assets | ​ |  | 15,074,273 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 897,488 | ​ | ​ | 15,971,761
Accounts payable, accrued expenses, and other current liabilities | ​ |  | (5,882,048) | ​ | ​ | (164,049) | ​ | ​ | (606,415) | ​ | ​ | — | ​ | ​ | (6,652,512)
Lease obligations | ​ |  | (6,701,286) | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | (6,701,286)
Net assets | ​ | ​ | 8,988,735 | ​ | ​ | 929,612 | ​ | ​ | (606,415) | ​ | ​ | 897,488 | ​ | ​ | 10,209,420
Goodwill | ​ |  | 1,174,429 | ​ | ​ | (929,612) | ​ | ​ | 652,671 | ​ | ​ | (897,488) | ​ | ​ | —
Total | ​ | $ | 10,163,164 | ​ | $ | — | ​ | $ | 46,256 | ​ | $ | — | ​ | $ | 10,209,420
All measurement period adjustments were offset against goodwill: 1In calendar year 2021 our Stadco subsidiary filed for a refund of tax credits for $1,093,661 from the IRS under the Employee Retention Credit, or ERC program. Fees associated with the filing totaled $164,049. 2Customer claim of $471,166 accrued for additional costs incurred in connection with a certain product manufacturing project. Other adjustments to current liabilities totaled $135,249. 3Warrant issued to former shareholder in connection with the acquisition valued at $46,256. 4Fixed asset adjustments related to changes in preliminary valuation assumptions and estimates, including estimates of asset useful lives.
Schedule of pro forma results | ​
​ | ​ | ​ | ​
​ | ​ | Pro Forma
​ | ​ | Three months
​ | ​ | ended
​ |  | June 30, 2021
Net sales | ​ | $ | 7,835,528
Operating income | ​ | $ | 61,355
Income before income taxes | ​ | $ | 1,190,153
Net income | ​ | $ | 1,162,625
EPS basic | ​ | $ | 0.03
EPS dilutive | ​ | $ | 0.03
Weighted average shares outstanding: | ​ | ​ | ​
Basic | ​ | ​ | 34,267,450
Diluted | ​ | ​ | 35,822,898

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration