XML 38 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables)
3 Months Ended
Jun. 30, 2020
Business Combinations [Abstract]  
Schedule of estimated fair value of the assets acquired and liabilities assumed
Cash  $371,310 
Accounts receivable, net   84,260 
Inventories, net   2,099,306 
Advances to suppliers, net   76,476 
Other current assets   910,435 
Property and equipment, net   4,310,878 
Total tangible assets acquired  $7,852,665 
      
Accounts payable  $9,260 
Advance from customers   386,119 
Accrued expenses and other payables   703,060 
Deferred tax liability   954,173 
Total liability assumed   2,052,612 
Net tangible assets acquired   5,800,053 
Intangible assets   3,013,272 
Goodwill   1,026,250 
      
Total consideration  $9,839,575 
Cash  $22,577 
Inventories, net   28,975 
Advances to suppliers, net   1,341,604 
Property and equipment, net   69,780 
Total tangible assets acquired  $1,462,936 
      
Advance from customers  $703,321 
Accrued expenses and other payables   59,880 
Deferred tax liability   129,590 
Total liability assumed   892,791 
Net tangible assets acquired   570,145 
Intangible assets   518,362 
Goodwill   

1,214,548

 
Net assets acquired   2,303,055 
      
Noncontrolling interest   579,855 
Total consideration  $1,723,200 
Schedule of revenue and earnings
   From acquisition date to
June 30,
2020
 
Revenue  $192,749 
Net Loss   (22,597)
   From acquisition date to
June 30,
2020
 
Revenue  $24,303 
Net Loss   (19,725)
schedule of unaudited pro forma
   June 30,   June 30, 
   2020   2019 
Pro forma revenue  $21,364,676   $24,290,654 
Pro forma net income (loss)   3,529,731    (3,257,360)
Pro forma earnings per common share-basic and diluted   0.14    (0.15)
Weighted average shares-basic and diluted   25,017,729    21,894,114