XML 63 R36.htm IDEA: XBRL DOCUMENT v3.3.0.814
NOTE 9 - CONTROLLING AND NONCONTROLLING INTERESTS (Tables)
12 Months Ended
Jun. 30, 2015
Noncontrolling Interest [Abstract]  
Estimated Fair Value of Assets and Liabilities Assumed at Acquisition Date of Health Diagnostics Management (HDM)

The following table summarizes the estimated fair values of the assets and liabilities assumed at the 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 

 

Fair Value of Intangible Assets, Acquired in Acquisition, Excluding Goodwill

The intangible assets, excluding goodwill, are being amortized on a straight-line basis over their weighted average lives as follows:

   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

The following unaudited pro forma results of operations for the twelve months ended June 30, 2013 assumes that the above acquisitions were made at the beginning of the year of acquisition. The unaudited pro forma information does not purport to be indicative of the results that would have been obtained if the acquisitions had actually occurred at the beginning of the year prior to acquisition, nor of the results that may be reported in the future.

 

   Year ended June 30, 2013
Total Revenues – Net   69,723,542 
Net Income - Controlling Interests   17,442,337 
Net Income Available to Common Stockholders   16,294,377 
Net Income Available to Class A Non-Voting   Preferred Stockholders   855,597 
Net Income Available to Class C Common Stockholders   292,363 
Basic Net Income Per Common Share Available to Common Stockholders   2.75 
Diluted Net Income Per Common Share Available to Common Stockholders   2.69 
Basic and Diluted Income Per Share - Common C   0.76 
Weighted Average Basic Shares Outstanding   5,933,318 
Weighted Average Diluted Shares Outstanding   6,060,822 
Weighted Average Basic and Diluted Shares Outstanding - Class C Common   382,513 

 

Class A And B Members' Equity (HDM Acquisition)

On January 8, 2015, the Company purchased 20% of the Class A members ownership interest at a cost of $4,971,094. The Company has a 60.4% ownership interest in HDM after this transaction.

 

Amount of each class of HDM members’ equity as of June 30, 2015, 2014 and 2013

 

   June 30, 2015  June 30, 2014  June 30, 2013
   Class A Members  Class B Member  Class A Members  Class B Member  Class A Members  Class B Member
Opening Members’ Equity  $17,659,698   $21,113,266   $19,526,475   $20,763,830   $—     $—   
Share of Net Income   1,988,915    5,704,999    2,266,473    4,566,186    543,225    1,397,080 
Contributions   —      —      —      —      19,800,000    20,200,000 
Buyout   (4,971,094)   —      —      —      —      —   
Distributions   (3,925,350)   (4,774,644)   (4,133,250)   (4,216,750)   (816,750)   (833,250)
Ending Members’ Equity  $10,752,169   $22,043,621   $17,659,698   $21,113,266   $19,526,475   $20,763,830 

Class A And B Members' Equity (Imperial Management Services)

On May 2, 2011, the Company completed a private placement of equity and succeeded in raising $6,000,000. Amount of each class of Imperial Management Services, LLC members’ equity as of June 30, 2015, 2014 and 2013

  

   June 30, 2015  June 30, 2014  June 30, 2013
   Class A Members  Class B Member  Class A Members  Class B Member  Class A Members  Class B Member
Opening Members’ Equity  $2,403,812   $11,079,317   $3,599,519   $7,772,781   $4,918,365   $3,824,945
Share of Net Income   405,634    3,921,129    536,913    3,306,536    959,254   3,947,836
Contributions   —      —      —      —      —    
Distributions   (405,000)   —      (607,520)   —      (853,200) 
Redemption   (1,125,000)   —      (1,125,100)   —      (1,424,900) 
Ending Members’ Equity  $1,279,446   $15,000,446   $2,403,812   $11,079,317   $3,599,519   $7,772,781