XML 86 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Business acquisitions - Allocation of purchase price (Details) - USD ($)
12 Months Ended
Oct. 01, 2021
Sep. 26, 2019
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Oct. 31, 2021
Mar. 26, 2021
Net assets acquired              
Earn-out consideration payable             $ 7,223,630
Payments For Deferred And Contingent Consideration     $ 8,273,630 $ 224,402      
Achieve TMS CGU              
Net assets acquired              
Cash     69,769        
Achieve TMS CGU | Corporate, general and administrative expense              
Net assets acquired              
Term of agreement 5 years            
Achieve              
Purchase consideration              
Cash     6,585,931        
Deferred and contingent consideration     1,250,000        
Working capital adjustment     (104,052)        
Purchase price     7,731,879        
Net assets acquired              
Current assets, excluding cash acquired     460,070        
Property, plant and equipment     57,544        
Right-of-use assets     2,366,868        
Accounts payable and accrued liabilities     (228,193)        
Earn-out consideration payable     0     $ 0 $ 10,319,429
Current lease liabilities     (1,152,426)        
Long-term lease liabilities     (1,214,441)        
Net assets acquired     4,689,422        
Goodwill     3,042,457        
Revenues contributed since acquisition date     54,899,318        
Profit contributed since acquisition date     24,671,142        
Achieve | Corporate, general and administrative expense              
Net assets acquired              
Transaction costs     0 $ 0 $ 385,674    
Achieve | Covenants not to compete              
Net assets acquired              
Assets acquired     550,000        
Achieve | Management services agreement              
Net assets acquired              
Assets acquired     3,850,000        
Achieve TMS West Acquisition [Member]              
Purchase consideration              
Cash   $ 6,886,812          
Share issuance   2,611,044          
Deferred and contingent consideration   1,274,402          
Purchase price   10,772,258          
Net assets acquired              
Cash   175,346          
Current assets, excluding cash acquired   886,392          
Capital and other assets   6,321,730          
Earn-out consideration payable   10,319,429          
Current lease liabilities   (1,233,400)          
Long-term lease liabilities   (5,415,460)          
Net assets acquired   7,064,608          
Goodwill   $ 3,707,650          
Term of agreement   5 years          
Achieve TMS West Acquisition [Member] | Covenants not to compete              
Net assets acquired              
Assets acquired   $ 310,000          
Achieve TMS West Acquisition [Member] | Management services agreement              
Net assets acquired              
Assets acquired   $ 6,020,000          
Achieve TMS East Acquisition [Member]              
Purchase consideration              
Cash $ 6,655,700            
Purchase price $ 7,905,700            
Net assets acquired              
Cash     1,250,000        
Term of agreement 12 months            
Revenues contributed since acquisition date     853,844        
Profit contributed since acquisition date     164,011        
Achieve TMS East Acquisition [Member] | Corporate, general and administrative expense              
Net assets acquired              
Transaction costs     $ 426,006        
Achieve TMS East Acquisition [Member] | Achieve TMS CGU              
Net assets acquired              
Earn-out consideration payable $ 2,500,000