XML 37 R27.htm IDEA: XBRL DOCUMENT v3.22.1
Organization and Basis of Presentation (Tables)
12 Months Ended
Dec. 31, 2021
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
     
   Fair Value
Cash  $81,316 
Accounts receivable   284,847 
Property and equipment   7,192 
Management contracts   1,864,530 
Trademarks   226,230 
Accounts payable   (95,236)
Deferred tax liability - intangibles   (439,060)
Goodwill   945,115 
Purchase price  $2,874,934 
Pro forma results of operation
          
   December 31,  December 31,
   2021  2020
Pro forma revenue  $21,934,587   $20,776,209 
Pro forma gross profit  $4,647,452   $4,182,625 
Pro forma loss from operations  $(15,215,466)  $(8,296,319)
Pro forma net loss  $(12,346,906)  $(6,368,689)
Pro forma net income (loss) per share  $(0.33)  $(1.29)
Weighted average number of shares outstanding   37,325,057    4,942,268 
A H A [Member]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
     
   Fair Value
Cash  $697,191 
Other current assets   2,100 
Investment in ACMG   7,134,000 
PHP technology   2,183,000 
Loan to Clinigence   85,000 
Accounts payable   (1,143,106)
Due to related party   (128,176)
Notes payable   (1,784,155)
Deferred tax liability - intangibles   (545,750)
Goodwill   22,789,787 
Purchase price  $29,289,591 
A H P [Member]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
     
   Fair Value
Cash  $3,105,877 
Accounts receivable   269,315 
Deposits and other assets   26,178 
Member relationships   6,444,000 
Trademarks   545,000 
Accounts payable   (2,683,896)
Distribution payable   (300,000)
Deferred tax liability - intangibles   (1,747,250)
Goodwill   33,480,776 
Purchase price  $39,140,000 

On September 30, 2021, the Company paid out an arbitration settlement on behalf of AHP. Pursuant to the merger agreement with AHP this triggered the release of 1,076,372 common shares that were subject to a holdback provision pending the outcome of the arbitration case (the “AHP Litigation Holdback Shares”) back to the Company. As a result of the release of the AHP Litigation Holdback shares to Clinigence Holdings, Inc. goodwill was decreased by $1,122,636.