XML 32 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION (Tables)
9 Months Ended
Sep. 30, 2017
Nature Of Operations And Basis Of Presentation Tables  
Schedule of acquisition

A summary of consideration is as follows:

 

Cash (paid in December 2016)   $ 60,000  
2,926,830 shares of the Company’s common stock     2,883,220  
Liabilities assumed     40,140  
Total purchase price   $ 2,983,360  
Schedule of fair value of assets acquired and liabilities assumed

The following summarizes the current estimates of fair value of assets acquired and liabilities assumed:

 

Cash   $ 8,672  
Accounts receivable     3,583  
Property and equipment     3,333  
Goodwill     2,967,772  
Assets acquired   $ 2,983,360  
Schedule of pro forma results

   

Three

months ended

September 30, 2017

 

Three

months ended

September 30, 2016

Total revenues   $ 11,516     $ 232,313  
Net loss     (7,077,066 )     (7,263,951 )
Basic and diluted net loss per common share   $ (0.07 )   $ (0.07 )

 

   

Nine

months ended

September 30, 2017

 

Nine

months ended

September 30, 2016

Total revenues   $ 289,130     $ 833,304  
Net loss     (26,154,897 )     (8,373,192 )
Basic and diluted net loss per common share   $ (0.28 )   $ (0.17 )

 

 

A summary of consideration is as follows:

 

Cash and costs incurred   $ 40,570  
2,926,830 shares of the Company’s common stock     1,966,250  
Total purchase price   $ 2,006,820  

 

The following summarizes the current estimates of fair value of assets acquired and liabilities assumed:

 

Cash   $ 2,601  
Goodwill     2,004,219  
Assets acquired   $ 2,006,820  

 

   

Three

months ended

September 30, 2017

 

Three

months ended

September 30, 2016

Total revenues   $ 11,516     $ 209,003  
Net loss     (7,077,066 )     (3,452,664 )
Basic and diluted net loss per common share   $ (0.07 )   $ (0.07 )

 

   

Nine

months ended

September 30, 2017

 

Nine

months ended

September 30, 2016

Total revenues   $ 289,130     $ 794,621  
Net loss     (26,154,897 )     (8,277,114 )
Basic and diluted net loss per common share   $ (0.28 )   $ (0.17 )