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 |
) |
|