XML 125 R43.htm IDEA: XBRL DOCUMENT v3.19.3
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of components of the purchase price for acquisitions

Components of the purchase price for acquisitions completed during the year ended December 31, 2018:

 

    Enertec     I. AM  
Accounts receivable   $ 3,184,227     $ 29,319  
Inventories     1,343,053       40,581  
Property and equipment     648,649       700,291  
Trade name and trademark     2,094,741       520,000  
Domain name and other intangible assets           90,000  
Other assets     29,056       1,492  
Accounts payable and accrued expenses     (2,702,306 )     (103,961 )
Deferred tax liability     (160,311 )      
Notes payable     (4,235,725 )      
Accrued severance pay     (131,811 )      
Net assets assumed     69,573       1,277,722  
Goodwill     4,780,526       265,252  
Non-controlling interest           (33,242 )
Purchase price   $ 4,850,099     $ 1,509,732  

 

Components of the purchase price for acquisitions completed during the year ended December 31, 2017:

 

    Microphase     Power-Plus  
Cash and cash equivalents   $ 10,982     $ 31,411  
Accounts receivable     438,456       235,358  
Inventories     667,020       240,843  
Prepaid expenses and other current assets     139,665       2,068  
Restricted cash     100,000        
Intangible assets     2,627,348       250,000  
Property and equipment     406,432       22,925  
Other investments     303,333        
Deposits and loans     43,479        
Accounts payable and accrued expenses     (1,577,281 )     (388,746 )
Deferred tax liability     (225,488 )      
Revolving credit facility     (879,666 )     (210,739 )
Notes payable     (2,203,835 )      
Notes payable, related parties     (406,194 )      
Convertible notes payable            
Other current liabilities     (219,685 )      
Net (liabilities) assets assumed     (775,434 )     183,119  
Goodwill     3,171,029       480,953  
Non-controlling interest     (944,555 )      
Purchase price   $ 1,451,040     $ 664,073  
Scehdule of acquisition that may be obtained in future periods

These pro forma amounts do not purport to be indicative of the results that would have actually been obtained if the acquisition occurred as of the beginning of each period presented or that may be obtained in future periods:

 

    For the Years Ended  
    December 31,  
    2018     2017  
Total Revenue   $ 28,691,641     $ 20,807,590  
Net loss   $ (35,627,242 )   $ (16,877,041 )
Less: Net loss attributable                
to non-controlling interest     748,320       772,596  
Net loss attributable to                
common stockholders   $ (34,878,922 )   $ (16,104,445 )
Preferred deemed dividends     (108,049 )     (584,182 )
Preferred dividends           (54,059 )
Loss available to common shareholders   $ (34,986,971 )   $ (16,742,686 )
                 
Basic and diluted net loss per common share   $ (12.06 )   $ (26.85 )
                 
Basic and diluted weighted average                
common shares outstanding     2,899,888       623,583  
                 
Comprehensive Loss                
Loss available to common shareholders   $ (34,986,971 )   $ (16,742,686 )
Other comprehensive income (loss)                
Change in net foreign currency                
translation adjustments     (377,823 )     152,078  
Net unrealized gain (loss) on                
securities available-for-sale     (8,027,746 )     5,171,743  
Other comprehensive income (loss)     (8,405,569 )     5,323,821  
Total Comprehensive loss   $ (43,392,540 )   $ (11,418,865 )