XML 40 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
NOTE 4 - ACQUISITION OF THE CONSORTIUM: Schedule of business acquisition (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
ASSETS          
Prepaids $ 110,649   $ 110,649   $ 0
Total Assets 14,637,081   14,637,081   2,202,273
Liabilities          
Related party payables 479,316   479,316   0
Total liabilities 1,814,488   1,814,488   362,883
Net liabilities assumed from issuance of shares in reverse merger     835,938 $ 0  
Goodwill $ 9,245,953   $ 9,245,953   $ 0
NewBridge shares prior to acquisition     3,695,604    
Total shares outstanding following the acquisition 57,116,055   57,116,055    
Total revenue $ 10,000 $ 3,600 $ 17,200 $ 10,800  
Consortium          
ASSETS          
Cash 8,886   8,886    
Prepaids 207,704   207,704    
Total Assets 216,590   216,590    
Liabilities          
Accounts payable and accrued liabilities (246,150)   (246,150)    
Convertible notes payable, net of discount (34,723)   (34,723)    
Derivative liability (743,269)   (743,269)    
Related party payables (19,500)   (19,500)    
Total liabilities (1,043,642)   (1,043,642)    
Net liabilities assumed from issuance of shares in reverse merger     (827,052)    
Total consideration     8,418,901    
Plus net liabilities assumed     827,052    
Goodwill $ 9,245,953   $ 9,245,953    
Shares issued for the Consortium     31,000,000    
Closing price of common stock on July 14, 2018 $ 0.85   $ 0.85    
Total Value of the Company following the acquisition $ 34,768,901   $ 34,768,901    
Total Consideration (share price x 24.2%)     $ 8,418,901    
Consortium | Pre acquisition          
Liabilities          
NewBridge shares prior to acquisition     9,904,589    
Consortium | Post acquisition          
Liabilities          
Total shares outstanding following the acquisition 40,904,589   40,904,589    
Consortium | Pro Forma          
Liabilities          
Total revenue     $ 36,200    
Net loss allocable to common stockholders     $ (4,402,727)    
Net loss per common share     $ (0.10)    
Weighted-average number of shares outstanding     42,746,557