XML 120 R36.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combinations (Tables)
12 Months Ended
Mar. 31, 2020
Business Combinations [Abstract]  
Summary of Provisional Fair Values of Identifiable Assets and Liabilities



 

 

Net Assets acquired

 

 

Cash

$

330,665 

Accounts receivable, net of allowance for doubtful accounts of $22,059

 

718,895 

Contract assets

 

132,704 

Prepaid and other current assets

 

115,265 

Investment in business purchase option

 

146,500 

Property and equipment, net

 

206,751 

Goodwill

 

4,360,648 

Other noncurrent assets

 

169,539 

Identified intangible assets:

 

 

Customer relationships (life 12-16 years)

 

3,056,000 

Tradenames (life 18 years)

 

146,000 

Technology-based intangible assets (life 6-12 years)

 

1,188,000 

Drafts and accounts payable

 

(60,637)

Accrued expenses

 

(559,456)

Deferred revenues, current

 

(292,528)

Current portion of long-term debt

 

(28,969)

Other current liabilities

 

(22,732)

Long-term debt, excluding current portion

 

(4,713,565)

Deferred income tax liabilities

 

(578,076)

Tax receivable agreement obligations with related parties

 

(176,586)

Other long-term liabilities

 

(102,675)

Net Assets acquired

$

4,035,743 



 

 

Summary of purchase consideration:

 

 

Fair value of shares issued to SpinCo shareholders

 

 

(175,995,192 shares at $12.47 per share):

 

 

Common Stock, $0.001 par value

$

176 

Additional paid-in capital

 

2,194,484 

Fair value of Joint Venture equity interest previously held

 

1,589,040 

Fair value of Joint Venture equity interest previously held through TEUs

 

216,764 

Settlement of dividend receivable

 

42,778 

Repayment of advances to member

 

(7,499)

Purchase consideration

$

4,035,743 



Supplemental Pro Forma Results



 

 

 

 

 

 



(Unaudited)

Year ended March 31,



 

2020

 

2019

Results of acquired business since acquisition date of March 10, 2020:

 

 

 

 

 

 

Revenue

 

$

196,792 

 

 

n/a

Net income (loss)

 

$

297 

 

 

n/a



 

 

 

 

 

 

Supplemental pro forma data for combined entity:

 

 

 

 

 

 

Revenue

 

$

3,290,734 

 

$

3,133,907 

Net income (loss)

 

$

(228,234)

 

$

(128,889)

Net income (loss) per share, basic and diluted

 

$

(0.75)

 

$

(0.43)