XML 74 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
NOTE 9 - CONTROLLING AND NONCONTROLLING INTERESTS (Tables)
12 Months Ended
Jun. 30, 2013
Noncontrolling Interest [Abstract]  
Estimated Fair Value of Assets and Liabilities Assumed at Acquisition Date

Management fee receivable  $6,667,259 
Medical receivables   7,389,953 
Prepaid expenses and other current assets   10,262 
Property and equipment   14,912,650 
Intangible assets   9,200,000 
Goodwill   1,767,098 
Other assets   332,949 
Other current liabilities   (6,323)
Long term debt   (273,848)
Net assets acquired  $40,000,000 

 

Estimated Fair Value of Intangible Assets excluding Goodwill Assumed at Acquisition Date
    Fair Value      
Non compete  $4,100,000    7 years 
Customer relationships   3,800,000    20 years 
Developed software   1,300,000    5 years 
Total intangible assets  $9,200,000      
Unaudited Pro Forma Results of Operations
   Year ended June 30
   2013  2012
Total Revenues - Net  $69,723,542   $68,725,401
Net Income - Controlling Interests   17,442,337    (19,292,852)
Net Income Available to Common Stockholders   16,294,377    (19,292,852)
Net Income Available to Class A Non-Voting   Preferred Stockholders   855,597    —   
Net Income Available to Class C Common Stockholders   292,363    —   
Basis Net Income Per Common Share Available to Common Stockholders   2.75    (3.34)
Diluted Net Income Per Common Share Available to Common Stockholders   2.69    (3.34)
Basic and Diluted Income Per Share - Common C  $0.76    $—   
Weighted Average Basic Shares Outstanding   5,933,318    5,778,695 
Weighted Average Diluted Shares Outstanding   6,060,822    5,909,199 
Weighted Average Basic and Diluted Shares   Outstanding - Class C Common   382,513    382,513 
HDM Members' Equity
    Class A Members    Class B Member 
Opening Members’ Equity  $—     $—   
Share of Net Income   543,225    1,397,080 
Contributions   19,800,000    20,200,000 
Distributions   (816,750)   (833,250)
Ending Members’ Equity at June 30, 2013  $19,526,475   $20,763,830 
Imperial Members' Equity
   June 30, 2013  June 30, 2012
    Class A Members    Class B Member    Class A Members    Class B Member 
Opening Members’ Equity  $4,918,365   $3,824,945   $6,069,642   $208,925 
Share of Net Income   959,254    3,947,836    1,128,723    3,616,020 
Contributions   —      —      —      —   
Distributions   (853,200)   —      (1,080,000)   —   
Redemption   (1,424,900)   —      (1,200,000)   —   
Ending Members’ Equity at June 30,  $3,599,519   $7,772,781  $4,918,365   $3,824,945