Quarterly report pursuant to Section 13 or 15(d)

Variable Interest Entities (Tables)

v3.20.2
Variable Interest Entities (Tables)
9 Months Ended
Sep. 30, 2020
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Variable Interest Entities

The following table presents the carrying values of the assets and liabilities of entities that are VIEs and consolidated by the Company at September 30, 2020:

 

   

September 30,

2020

   

December 31,

2019

 
    (Unaudited)        
             
Assets                
Current assets:                
Cash and cash equivalents   $ 114,875     $ 6,234  
Accounts receivable, net     906,020       21,697  
Inventory     249,896       51,090  
Prepaid expenses and other current assets     1,072,378       379,561  
Total current assets     2,343,169       458,582  
Property and equipment, net     19,671       32,661  
Total assets   $ 2,362,840     $ 491,243  
                 
Liabilities and stockholders’ equity                
Current liabilities:                
Accounts payable   $ 198,704     $ 337,648  
Accrued expenses and other current liabilities     80,631       -  
Deferred revenues     857,500       -  
Line of credit, net of debt issuance costs of $0 and $15,573, respectively     1,153,800       -  
Notes payable, current     150,000       -  
Due to related party     315,666       315,666  
Total current liabilities     2,756,301       12,973,319  

 

The following table presents the operations of entities that are VIEs and consolidated by the Company at September 30, 2020:

 

   

For the Three Months

Ended September 30,

   

For the Nine Months

Ended September 30,

 
    2020     2019     2020     2019  
Revenues, net   $ 184,715     $ 80,120     $ 1,459,192     $ 285,542  
Cost of revenues     69,191       49,590       1,064,114       124,659  
Gross profit     115,524       30,530       395,078       160,883  
                                 
Operating expenses:                                
Selling, general and administrative     91,114       100,961       294,676       192,699  
Operating income     24,410       (70,431 )     100,402       (31,816 )
                                 
Other (expense) income:                                
Interest expense     (73,840 )     -       (130,796 )     -  
Total other (expense) income     (73,840 )     -       (130,796 )     -  
Loss before income taxes     (49,430 )     (70,431 )     (30,394     (31,816 )
Income tax expense     -       -       -       -  
Net (loss) income   $ (49,430 )   $ (70,431 )   $ (30,394 )   $ (31,816 )