XML 118 R87.htm IDEA: XBRL DOCUMENT v3.24.3
Schedule of purchase consideration to the total fair value of net assets acquired (Details)
Jun. 30, 2024
CAD ($)
Dec. 04, 2023
USD ($)
Dec. 04, 2023
CAD ($)
Nov. 01, 2023
CAD ($)
Jun. 20, 2023
CAD ($)
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment [1]       $ 3,100,000  
Tax equity asset         $ 474,547
Identifiable net liabilities assumed at fair value       (1,641,065)  
Non-controlling interest [2]       (2,508,989)  
Purchase consideration transferred       2,498,973 460,607
Cash       443,665  
Accounts receivable       33,065  
Prepaid       16,507  
Derivative assets       290,090  
Current liabilities       (38,905)  
Long-term loans       (4,396,163)  
Deferred tax liability       (1,089,324)  
Intangible asset identified [1]       2,110,000  
Goodwill arising on acquisition [3]       4,539,027  
Consideration paid in cash       432,510  
Consideration paid in common shares [4]       2,066,463  
Total consideration       2,498,973  
Solar alliance devco [member]          
Disclosure of detailed information about business combination [line items]          
Accounts receivable         407,210
Property, plant and equipment         462,647
Tax equity asset $ 474,547       474,547
Accounts payable         (25,851)
Tax equity liability         (460,607)
Identifiable net liabilities assumed at fair value         857,946
Non-controlling interest         (283,122)
Purchase consideration transferred   $ 70,000 $ 94,354   $ 574,824
OFIT GM [member]          
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment [1]       2,165,000  
Identifiable net liabilities assumed at fair value       (1,351,334)  
Non-controlling interest [2]       (1,839,090)  
Purchase consideration transferred       1,831,748  
Cash       242,885  
Accounts receivable       6,454  
Prepaid       11,210  
Derivative assets       211,237  
Current liabilities       (29,716)  
Long-term loans       (3,200,254)  
Deferred tax liability       (758,150)  
Intangible asset identified [1]       1,500,000  
Goodwill arising on acquisition [3]       3,522,172  
Consideration paid in cash       232,263  
Consideration paid in common shares [4]       1,599,485  
Total consideration       1,831,748  
OFIT RT [member]          
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment [1]       935,000  
Identifiable net liabilities assumed at fair value       (289,731)  
Non-controlling interest [2]       (669,899)  
Purchase consideration transferred       667,225  
Cash       200,780  
Accounts receivable       26,611  
Prepaid       5,297  
Derivative assets       78,853  
Current liabilities       (9,189)  
Long-term loans       (1,195,909)  
Deferred tax liability       (331,174)  
Intangible asset identified [1]       610,000  
Goodwill arising on acquisition [3]       1,016,855  
Consideration paid in cash       200,247  
Consideration paid in common shares [4]       466,978  
Total consideration       $ 667,225  
[1] Measurement of fair value
[2] Non-controlling interest was calculated based on the proportionate interest in the recognized amounts of the asset and liabilities of OFITM GM and OFIR RT on the acquisition date.
[3] The goodwill is attributable to the synergies expected to be achieved from integrating the Company into OFIT GM and OFIT RT IPP operations.
[4] Consideration paid in the Company’s common shares was valued at closing market value as at November 1, 2023.