XML 40 R29.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables)
12 Months Ended
Jun. 30, 2020
Schedule of identifiable assets and liabilities

The following table presents a summary of Entertainment’s identifiable assets and liabilities at February 6, 2019, the date of the sale:

 

Assets

  

 

Cash

$

 

 36,290

Property and equipment, net

 

4,006,426

Receivables

 

4,500

Inventories

 

5,610

Other assets

 

1,522,714

Total Assets

 

5,575,540

 

Liabilities

  

 

Accounts payable

 

22,424

Debt

 

5,393,623

Accrued expenses

 

127,481

Total Liabilities

 

5,543,528

Net Assets

$

           32,012

Noncash consideration for net assets of Entertainment

 

92,700

Gain on Sale

$

 60,688

FLCR [Member]  
Schedule of preliminary allocation of fair value of assets and liabilities

The following table summarizes the preliminary allocation of the fair value of the assets and liabilities as of the merger date through pushdown accounting. The preliminary allocation to certain assets and/or liabilities may be adjusted by material amounts as the Company finalizes fair value estimates.

 

Assets

 

 

Cash

$ 22,205

Property and equipment

4,209,995

Other

20,716

Other assets

1,511,844

Goodwill

892,312

Total Assets

6,657,072

 

Liabilities

 

Accounts payable

208,763

Long-term debt

4,593,851

Short-term debt

799,534

Accrued interest

78,948

Other

83,664

Total Liabilities

5,764,760

Net Assets

$ 892,312

Consideration

$ 58,092

Fair value of noncontrolling interest

834,220

 

$         892,312

Concepts and Solutions [Member]  
Schedule of preliminary allocation of fair value of assets and liabilities

The following table summarizes the preliminary allocation of the fair value of the assets and liabilities as of the acquisition date through pushdown accounting. The preliminary allocation to certain assets and/or liabilities may be adjusted by material amounts as the Company finalizes fair value estimates.

 

Assets

 

 

Cash

$ 201,161

Accounts receivable

1,165,953

Inventory

94,360

Property and equipment

20,904

Other assets

2,800

Goodwill and other intangibles

3,760,287

 

Total Assets

 

5,245,465

 

Liabilities

 

 

Accounts payable

1,225,734

Accrued expenses

783,540

Short-term debt

96,941

Deferred revenue

518,900

 

Total Liabilities

 

2,625,115

 

Net Assets

 

$ 2,620,350

 

Consideration

 

Fair value of anti-dilution clause in employment agreement

$ 235,350

Note payable to seller

900,000

Stock

1,485,000

 

$        2,620,350