XML 67 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combination - Schedule of Pro-Forma Financial Information (Details) - USD ($)
12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Cost of revenue $ 9,283,398   $ 7,070,796
Gross Profit 2,194,325   2,670,983
Operating expenses:      
General and administrative 82,710   110,142
Total costs and expenses 3,797,816   3,148,561
Other income (expense)      
Interest expense (28,822)   (24,737)
Total non-operating expenses $ (109,689)   $ (24,737)
Net loss per share - basic and diluted $ (0.12)   $ (0.04)
Weighted average number of shares outstanding - basic and diluted 14,210,094   13,692,286
Dala Petroleum Corp., Audited      
Revenue   $ 0  
Cost of revenue   0  
Gross Profit   0  
Operating expenses:      
General and administrative   126,853  
Total costs and expenses   126,853  
Other income (expense)      
Gain on settlement of debt   4,912  
Interest expense   (18,841)  
Total non-operating expenses   (13,929)  
Net loss   (140,782)  
Dividend on preferred stock   (62,758)  
Net loss attributable to common stock   $ (203,540)  
Net loss per share - basic and diluted   $ (0.04)  
Weighted average number of shares outstanding - basic and diluted   5,075,536  
KonaTel Nevada, Unaudited      
Revenue   $ 12,502,186  
Cost of revenue   10,040,679  
Gross Profit   2,461,507  
Operating expenses:      
General and administrative   4,015,641  
Total costs and expenses   4,015,641  
Other income (expense)      
Gain on settlement of debt   0  
Interest expense   (23,985)  
Total non-operating expenses   (23,985)  
Net loss   (1,578,119)  
Dividend on preferred stock   0  
Net loss attributable to common stock   (1,578,119)  
Combined Historical      
Revenue   12,502,186  
Cost of revenue   10,040,679  
Gross Profit   2,461,507  
Operating expenses:      
General and administrative   4,142,494  
Total costs and expenses   4,142,494  
Other income (expense)      
Gain on settlement of debt   4,912  
Interest expense   (42,826)  
Total non-operating expenses   (37,914)  
Net loss   (1,718,901)  
Dividend on preferred stock   (62,758)  
Net loss attributable to common stock   (1,781,659)  
Combined Proforma      
Revenue   12,502,186  
Cost of revenue   10,040,679  
Gross Profit   2,461,507  
Operating expenses:      
General and administrative   4,142,494  
Total costs and expenses   4,142,494  
Other income (expense)      
Gain on settlement of debt   4,912  
Interest expense   (42,826)  
Total non-operating expenses   (37,914)  
Net loss   (1,718,901)  
Dividend on preferred stock   (62,758)  
Net loss attributable to common stock   $ (1,781,659)  
Net loss per share - basic and diluted   $ (0.07)  
Weighted average number of shares outstanding - basic and diluted   27,192,286