XML 20 R10.htm IDEA: XBRL DOCUMENT
v3.22.2.2

BUSINESS ACQUISITION | 12 Months Ended
--- | ---
Jun. 30, 2022
Business Combination and Asset Acquisition [Abstract] |
BUSINESS ACQUISITION |
(2) | BUSINESS ACQUISITION
On October 4, 2021, the Company entered into an asset purchase agreement to acquire substantially all of the assets of Lighthouse Imaging, LLC, a medical optics and digital imaging business, as described in Forms 8-K and 8-K/A that the Company filed with the Securities and Exchange Commission on October 8, 2021 and December 20, 2021, respectively. The aggregate cash purchase price consisted of $2,855,063 in cash at closing, $1,500,000 as earn-out consideration over the subsequent two year period, and 2,500,000 unregistered shares of common stock issued to the seller at closing. The effective date of the acquisition was October 4, 2021, and the actual results of operations of the Lighthouse division since that date are included in the accompanying consolidated financial statements as of, and for the three and nine months ended, June 30, 2022. The Company financed the cash portion of the acquisition by securing a $2,600,000 term loan from Main Street Bank on October 4, 2021, and by selling 937,500 shares of its common stock for $1,500,000 of gross proceeds in a private placement closed on October 1, 2021. The earn-out consideration will be paid at a rate of $750,000 per annum from October 1, 2021 to September 30, 2023 if certain levels of gross profit are earned by the Lighthouse division.
(a) | Purchase Price Allocation and Goodwill
The allocation of purchase price is preliminary and subject to change based on future payments made for the earn-out contingent liability. Any unearned portions of the earn-out liability will be recognized in earnings. The acquired assets, contingent consideration and assumed liabilities at the effective date of acquisition include the following:
Schedule of acquired assets, contingent consideration and assumed liabilities |  |  |  |
At Acquisition Effective Date October 4, 2021 |  | Amount |
Trade accounts receivable, net |  |  | 676,977 |
Inventories |  |  | 456,008 |
Other current assets |  |  | 82,125 |
Fixed assets |  |  | 110,243 |
Patents |  |  | 48,153 |
Total Assets Acquired |  |  | 1,373,506 |
Accounts payable |  |  | 214,742 |
Customer advances |  |  | 826,679 |
Accrued compensation and other |  |  | 302,961 |
Total Liabilities Assumed |  |  | 1,344,382 |
Net assets acquired |  |  | 29,124 |
Goodwill |  |  | 8,136,546 |
Total Purchase Price-Initial and Contingent Consideration |  | $ | 8,165,670 |
(b) | Consolidated Pro Forma Results
Consolidated unaudited pro forma results of operations for the Company are presented below for the years ended June 30, 2022 and 2021 assuming that the acquisition of the Lighthouse division has occurred on July 1, 2020. Pro forma operating results include net adjustments resulting from the acquisition transaction and decreasing operating expenses by $253,914 and decreasing other income by $419,076, including $320,480 of SBA Payroll Protection Program note forgiveness by Lighthouse, during the fiscal year ended June 30, 2021. Pro forma revenues and net loss for the year ended June 30, 2022 include operating results of the Lighthouse during the three months ended September 30, 2022 before its acquisition and approximately $70,200 of pro forma operating expense adjustments relating to interest, depreciation, management fees, and grant reimbursements.
Schedule of consolidated pro forma results |  |  |  |  |  |  |  |
|  | Fiscal Year Ended June 30, |
|  | 2022 |  |  | 2021 |
|  | Pro-Forma |  |  | Pro-Forma |
Revenues |  | $ | 17,122,585 |  |  | $ | 15,626,745 |
Net (loss) income |  | $ | (871,121 | ) |  | $ | 94,617 |
Earnings (loss) per share |  |  |  |  |  |  |  |
Basic |  | $ | (0.05 | ) |  | $ | 0.01 |
Fully diluted |  | $ | (0.05 | ) |  | $ | 0.01 |
Pro forma financial information is not necessarily indicative of the Company’s actual results of operations if the acquisition had been completed at the date indicated, nor is it necessarily an indication of future operating results. Amounts do not include any operating efficiencies or cost saving that the Company believes are achievable.

X
- Definition The entire description for costs incurred to effect a business combination that have been expensed during the period. Such costs could include business integration costs, systems integration and conversion costs, and severance and other employee-related costs. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI https://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessAcquisitionIntegrationRestructuringAndOtherRelatedCostsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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