Mergers, Acquisitions and Dispositions Disclosures [Text Block] | 12. Effective January 15, 2021, January 15, 2021. Cash Consideration Transferred $ 840,551 Assumed Debt 1,753,757 Fair Value of Stock Consideration 1,059,000 Total Consideration $ 3,653,308 Cash $ 75,701 Accounts Receivable 1,502,713 Inventory 1,595,859 Fixed Assets 434,197 Prepaid and Other Assets 280,258 Goodwill 832,306 Total Assets Acquired $ 4,721,034 Accounts Payable $ 843,817 Accrued Expense 223,909 Total Liabilities Assumed $ 1,067,726 Total Fair Value $ 3,653,308 Acquisition transaction costs incurred were: $ 147,400 Goodwill Goodwill has an assigned value of $0.8 million and represents the expected synergies generated by combining the operations of Komtek and the Company. The Company purchases forgings to manufacture products for customers in the Industrial and Transportation Products segment and the Komtek acquisition strengthens the Company’s supply chain. Effective March 1, 2021, March 2, 2021 March 1, 2021. two Cash Consideration Transferred $ 4,926,035 Seller Transaction Costs and Repayment of Indebtedness 1,398,394 Total Consideration $ 6,324,429 Accounts Receivable $ 1,058,460 Inventory 173,202 Fixed Assets 3,233,073 Prepaid and Other Assets 189,214 Intangibles Asset: Trademark 1,162,000 Intangible Asset: Customer List 1,041,000 Goodwill 1,896,607 Total Assets Acquired $ 8,753,556 Accounts Payable $ 473,119 Accrued Payroll and Other Expense 456,008 Contingent Liability 1,500,000 Total Liabilities Assumed $ 2,429,127 Total Fair Value $ 6,324,429 Acquisition transaction costs incurred were: $ 190,007 Goodwill and Intangible Assets Goodwill has an assigned value of $1.9 million and represents the expected synergies generated by combining the operations of Global-Tek Colorado, Global-Tek-Manufacturing and the Company. The Company utilizes machined parts for customers in the Industrial and Transportation Products segment and the acquisition of Global-Tek Colorado and Global-Tek-Manufacturing allows the Company to strengthen its supply chain. Intangible asset, trademark has an assigned value of $1.2 million which represents the expected value of the Global-Tek trade name in the market. Intangible asset, customer list has an assigned value of $1.0 million which represents the expected value of the list of the customers of Global-Tek to the Company. Contingent Consideration Global-Tek had a contingent consideration of $1.5 million as of the acquisition date which represented $750 two first second 2022 Effective July 1, 2021, July 1, 2021. Assumption of Indebtedness $ 287,359 Accounts Receivable 79,843 Inventory 67,254 Intangible Assets: Customer List 478,649 Total Assets Acquired $ 625,746 Accounts Payable $ 338,387 Total Liabilities Assumed $ 338,387 Total Fair Value $ 287,359 Acquisition transaction costs incurred were: $ 36,204 Intangible Assets Intangible assets, customer list has an assigned value of $0.5 million which represents the expected value of the list of the customers of Emergency Hydraulics to the Company. Effective January 10, 2022, January 10, 2022 Additionally, effective on January 10, 2022, SEP Cash Consideration Transferred $ 3,973,375 Seller Transaction Costs 230,359 Total Consideration $ 4,203,734 Accounts Receivable 471,879 Inventory 1,349,115 Fixed Assets 255,000 Prepaid and Other Assets 47,632 Intangible Asset: Customer List & Trademark 1,300,000 Goodwill 1,378,191 Total Assets Acquired $ 4,801,817 Accounts Payable $ 542,359 Accrued Expense 55,724 Total Liabilities Assumed $ 598,083 Total Fair Value $ 4,203,734 Acquisition transaction costs incurred were: $ 124,825 Goodwill Goodwill has an assigned value of $1.4 million and represents the expected synergies generated by combining the operations of Reverso, Separ, and the Company. The Company sells marine hoses and related products and the acquisition of Reverso Pumps and Separ America will allow the Company to expand its offerings to customers in the strategically important marine and defense markets. Intangible assets, customer list and trademarks has an assigned value of $1.3 million which represents the expected value of the list of the customers and trademarks of Reverso Pumps and Separ America. Effective May 1, 2022, May 1, 2022. Cash Consideration Transferred $ 250,000 Fair Value of Stock Consideration 1,000,012 Total Consideration $ 1,250,012 Cash $ 100,000 Accounts Receivable 155,932 Inventory 664,861 Fixed Assets 164,123 Intangible Assets 150,000 Goodwill 424,261 Total Assets Acquired $ 1,659,177 Accounts Payable $ 33,694 Deferred Revenue 375,471 Total Liabilities Assumed $ 409,165 Total Fair Value $ 1,250,012 Acquisition transaction costs incurred were: $ 30,479 Goodwill and Intangible Assets Goodwill has an assigned value of $0.4 million and represents the expected synergies generated by combining the operations of KMC and the Company. The Company utilizes industrial hoses for customers in the Industrial and Transportation Products segment and the acquisition of KMC allows the Company to strengthen its supply chain. Intangible asset, trademark has an assigned value of $0.075 million which represents the expected value of the KMC trade name in the market. Intangible asset, customer list has an assigned value of $0.075 million which represents the expected value of the list of the customers of KMC to the Company. Sales and Net Income for the Acquired Companies Sales and net income information for the acquired companies, including Komtek Forge LLC (“Komtek”), Global-Tek Manufacturing LLC and Global-Tek Colorado LLC (“Global-Tek”), Emergency Hydraulics LLC (“EH”), Reverso Pumps LLC (“Reverso Pumps”), Separ America LLC (“Separ America”) and Knitting Machinery Company of America LLC (“Knitting Machinery”) since the respective acquisition dates for the nine September 30, 2022 2021 Nine Months ended Nine Months ended September 30, 2022 September 30, 2021 Sales Net Income Sales Net Income Acquired Companies: Komtek (acquired January 15, 2021) $ 6,592,926 351,173 $ 5,052,649 $ 202,903 Global-Tek (acquired March 1, 2021) 4,883,279 (540,931 ) 7,209,950 1,388,401 EH (acquired July 1, 2021) 1,088,372 97,375 268,102 19,549 Reverso Pumps (acquired January 10, 2022) 3,930,057 663,070 - - Separ America (acquired January 10, 2022) 1,440,788 247,346 - - Knitting Machinery (acquired May 1, 2022) 818,108 73,195 - - Subtotal Acquired Companies $ 18,753,530 891,228 12,530,701 1,610,853 All Other Companies 76,340,866 2,600,456 64,311,044 3,977,746 Total $ 95,094,396 $ 3,491,684 $ 76,841,745 $ 5,588,599 |