Quarterly report pursuant to Section 13 or 15(d)

Acquisition (Tables)

v3.10.0.1
Acquisition (Tables)
9 Months Ended
Aug. 31, 2018
Business Combinations [Abstract]  
Summary of Fair Value of Consideration

The following summarizes the fair value of the consideration of the Acquisition:

 

Consideration

      

Cash

   $ 10,500,000  

Cryo-Cell common stock

     3,500,000  

Cord blood inventory earnout

     4,698,255  
  

 

 

 

Consideration

   $ 18,698,255  
  

 

 

 
Summary of Preliminary Allocation of Total Purchase Price

The following summarizes the preliminary allocation of the total purchase price for the Acquisition:

 

Accounts receivable

   $ 121,454  

Inventory

     16,037,957  

Prepaid expenses

     68,867  

Property and equipment

     568,407  

Other asset—Tiahne capital stock

     308,000  

Brand

     31,000  

Customer relationships

     960,000  
  

 

 

 

Total identifiable net assets acquired

     18,095,685  
  

 

 

 

Less: Deferred revenue

     (1,405,406
  

 

 

 

Goodwill

     2,007,976  
  

 

 

 

Total

   $ 18,698,255  
  

 

 

 
Schedule of Unaudited Pro Forma Results

The following table provides the Company’s consolidated unaudited pro forma revenues, net income per basic and diluted common share had the results of the acquired businesses’ operations been included in its operations commencing on December 1, 2016, based on available information related to the respective operations. This proforma information is presented is not necessarily indicative either of the combined results of operations that actually would have been realized by the Company had the acquisition been consummated at the beginning of the period for which the pro forma information is presented, or of future results and does not account for any operation improvements to be made by the Company post-acquisition.

 

     Three months ended August 31,      Nine months ended August 31,  
     2018      2017      2018      2017  

Revenue

   $ 7,871,222      $ 8,212,179      $ 22,794,591      $ 22,858,031  

Net income (loss)

   $ 244,984      ($ 83,925    ($ 3,797,189    ($ 594,359

Earnings (loss) per share:

           

Basic

   $ 0.03      ($ 0.01    ($ 0.52    ($ 0.08

Diluted

   $ 0.03      ($ 0.01    ($ 0.52    ($ 0.08