XML 58 R30.htm IDEA: XBRL DOCUMENT v3.22.4
ACQUISITION OF BOLLINGER MOTORS, INC. (Tables)
12 Months Ended
Sep. 30, 2022
ACQUISITION OF BOLLINGER MOTORS, INC.  
Summary of fair value of the purchase price consideration

Cash consideration

$

75,000,000

Cash consideration- deferred

32,000,000

Stock consideration (book value of $41.2 million)

41,577,647

Total Consideration

$

148,577,647

Summary of allocation of fair value of assets acquired and liabilities assumed

Purchase Consideration

Cash and debt consideration

$

107,000,000

Stock consideration

41,577,647

Total consideration received for 60% of Bollinger

148,577,647

Noncontrolling interest (40%)

99,051,765

Consideration transferred including noncontrolling interest

$

247,629,412

Allocation of Purchase Consideration

Cash and restricted cash

$

77,238,086

Other current assets

867,112

Fixed assets

1,009,662

Goodwill

92,479,704

Intellectual property

58,304,612

Patents

32,391,186

Trademarks

1,075,048

Non-compete agreements

745,947

Other non-current assets

246,896

Accounts payable

(638,752)

Refundable deposits

(213,679)

Deferred tax liability

(14,882,782)

Other current liabilities

(993,628)

Estimated fair value of 100% of net assets acquired

$

247,629,412

Summary of acquired intangibles and method of amortization

Intangible Asset

Useful Life

Amortization Method

Intellectual property

10 years

Straight-line

Patents

10 years

Straight-line

Trademarks

10 years

Straight-line

Non-compete agreements

5 years

Straight-line

Summary of supplemental pro forma information

Year ended September 30,

2022

2021

Total Revenues

Net loss

(753,916,185)

(57,647,534)