XML 47 R33.htm IDEA: XBRL DOCUMENT v3.26.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2025
Business Combinations [Abstract]  
Schedule of Consideration Transferred

Total Acquisition Date Amounts Recognized as of December 31, 2024

 

   Delta   Deluxe   Proficient
Transport
   Sierra   Tribeca   Total 
Purchase consideration                        
Cash consideration paid  $31,580,792   $36,634,181   $82,185,183   $17,442,396   $10,685,499   $178,528,051 
Stock consideration issued   32,888,947    20,907,990    26,575,928    13,949,040    9,000,055    103,321,960 
Contingent consideration – earn-out   -    3,095,114    -    -    -    3,095,114 
Total purchase price  $64,469,739   $60,637,285   $108,761,111   $31,391,436   $19,685,554   $284,945,125 
                               
Allocation of purchase price                              
Fair value of net assets acquired  $36,911,739   $26,852,598   $51,500,811   $20,321,662   $9,255,115   $144,841,925 
Goodwill  $27,558,000   $33,784,687   $57,260,300   $11,069,774   $10,430,439   $140,103,200 

 

Total Acquisition Date Amounts Recognized as of May 12, 2025

 

   Delta   Deluxe1   Proficient
Transport1
   Sierra   Tribeca   Total 
Purchase consideration                        
Cash consideration paid  $31,580,792   $35,597,237   $82,185,183   $17,442,396   $10,685,499   $177,491,107 
Stock consideration issued   32,888,947    20,907,990    26,575,928    13,949,040    9,000,055    103,321,960 
Contingent consideration – earn-out   -    3,095,114    -    -    -    3,095,114 
Total purchase price  $64,469,739   $59,600,341   $108,761,111   $31,391,436   $19,685,554   $283,908,181 
                               
Allocation of purchase price                              
Fair value of net assets acquired  $36,911,739   $25,470,641   $50,428,659   $20,321,662   $9,255,115   $142,387,816 
Goodwill  $27,558,000   $34,129,700   $58,332,452   $11,069,774   $10,430,439   $141,520,365 

 

1 Final adjustments were made to Deluxe and Proficient Transport. At Deluxe, the Company withheld $1,036,944 of the escrow payment and incurred $1,381,957 in additional liabilities and deferred taxes. At Proficient Transport, an adjustment was made to income tax receivable of $1,072,152.
The table below presents the consideration transferred and the allocation of the total consideration to tangible and intangible assets acquired and liabilities assumed from the acquisition of ATG based on the respective fair values as of December 31, 2024 as well as the measurement period adjustments recorded as of August 16, 2025:
   December 31,
2024
   Adjustment   August 16,
2025
 
Purchase consideration            
Cash consideration paid  $28,938,295    (500,000)  $28,438,295 
Stock consideration issued   20,542,136    -    20,542,136 
Total purchase price  $49,480,431    (500,000)  $48,980,431 
                
Allocation of purchase price               
Fair value of net assets acquired   24,886,502    218,438    25,104,940 
Goodwill   24,593,929    (718,438)   23,875,491 
Schedule of Recognized Intangible Assets

The Company recognized intangible assets as follows:

 

   Useful Life  Delta   Deluxe   Proficient
Transport
   Sierra   Tribeca   Total 
Customer relationships  15 years  $34,200,000   $16,700,000   $32,600,000   $16,800,000   $2,200,000   $102,500,000 
Trade names  10 years   1,800,000    2,600,000    4,300,000    2,400,000    1,300,000    12,400,000 
Total     $36,000,000   $19,300,000   $36,900,000   $19,200,000   $3,500,000   $114,900,000 

The Company recognized intangible assets as follows:

 

   Useful Life  Auto
Transport
Group
 
Customer relationships  15 years  $22,200,000 
Trade names  10 years   1,100,000 
Total     $23,300,000 
Schedule of Comparative Expenses of Proficient There are no comparative expenses of Proficient during the year ended December 31, 2023.
   Unaudited Proforma 
   Year Ended December 31, 
   2025   2024   2023 
Total operating revenue  $430,425,174   $388,761,808   $418,267,000 
Total operating (loss) income  $(32,334,882)  $10,943,431   $32,237,999 
   Successor 
   December 31, 
   2024 
Total Operating Revenue  $240,854,527 
Total Operating Income  $8,086,898