XML 21 R12.htm IDEA: XBRL DOCUMENT v3.19.3
Investment in OC-BVI
9 Months Ended
Sep. 30, 2019
Investment in OC-BVI  
Investment in OC-BVI

6. Investment in OC-BVI

The Company owns 50% of the outstanding voting common shares and a 43.53% equity interest in the profits of Ocean Conversion (BVI) Ltd. (“OC-BVI”). The Company also owns certain profit-sharing rights in OC-BVI that raise its effective interest in the profits of OC-BVI to approximately 45%. Pursuant to a management services agreement, OC-BVI pays the Company monthly fees for certain engineering and administrative services. OC-BVI’s sole customer is the Ministry of Communications and Works of the Government of the British Virgin Islands (the “Ministry”) to which it sells bulk water.

The Company’s equity investment in OC-BVI amounted to $1,879,448 and $2,584,987 as of September 30, 2019 and December 31, 2018, respectively.

Summarized financial information for OC-BVI is as follows:

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

    

2019

    

2018

Current assets

 

$

886,760

 

$

2,286,179

Non-current assets

 

 

3,576,216

 

 

3,859,310

Total assets

 

$

4,462,976

 

$

6,145,489

 

 

 

 

 

 

 

 

 

    

September 30, 

    

December 31, 

 

 

2019

 

2018

Current liabilities

 

$

93,129

 

$

132,005

Non-current liabilities

 

 

672,300

 

 

1,048,950

Total liabilities

 

$

765,429

 

$

1,180,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 

 

Nine Months Ended September 30, 

 

    

2019

    

2018

    

2019

    

2018

Revenue

 

$

803,861

 

$

708,601

 

$

2,358,836

 

$

2,138,238

Cost of revenue

 

 

523,038

 

 

354,476

 

 

1,626,152

 

 

888,628

Gross profit

 

 

280,823

 

 

354,125

 

 

732,684

 

 

1,249,610

General and administrative expenses

 

 

170,385

 

 

325,721

 

 

594,980

 

 

742,645

Income from operations

 

 

110,438

 

 

28,404

 

 

137,704

 

 

506,965

Other income (expense), net

 

 

(4,050)

 

 

3,360,304

 

 

(20,191)

 

 

3,458,070

Net income

 

 

106,388

 

 

3,388,708

 

 

117,513

 

 

3,965,035

Income attributable to non-controlling interests

 

 

18,691

 

 

6,773

 

 

56,206

 

 

36,180

Net income attributable to controlling interests

 

$

87,697

 

$

3,381,935

 

$

61,307

 

$

3,928,855

 

A reconciliation of the beginning and ending balances for the Company’s investment in OC-BVI for the nine months ended September 30, 2019 is as follows:

 

 

 

 

 

Balance as of December 31, 2018

    

$

2,584,987

Profit sharing and equity from earnings of OC-BVI

 

 

36,811

Distributions received from OC-BVI

 

 

(742,350)

Balance as of September 30, 2019

 

$

1,879,448

 

The Company recognized $38,174 and $1,472,154 in earnings from its equity investment in OC-BVI for the three months ended September 30, 2019 and 2018, respectively, and $26,686 and $1,710,230 for the nine months ended September 30, 2019 and 2018, respectively. The Company recognized $2,025 and $536,625 in profit sharing income from its profit-sharing agreement with OC-BVI for the three months ended September 30, 2019 and 2018, respectively, and $10,125 and $621,675 for the nine months ended September 30, 2019 and 2018, respectively.

For the three months ended September 30, 2019 and 2018, the Company recognized $95,980 and $97,668, respectively, in revenue from its management services agreement with OC-BVI. For the nine months ended September 30, 2019 and 2018, the Company recognized $287,349 and $344,344, respectively, in revenue from its management services agreement with OC-BVI. The Company also recognized approximately $710,000 in revenue for the three and nine months ended September 30, 2018 for the refurbishment of OC-BVI's Bar Bay plant. Amounts payable by OC-BVI to the Company were $12,182 and $46,746 as of September 30, 2019 and December 31, 2018, respectively.