v3.20.1
SUMMARY OF SIGNIFICANT ACCOUNT POLICIES (Tables)
6 Months Ended
Jun. 30, 2019
Accounting Policies [Abstract]  
Schedule of Useful Lives for Property and Equipment

Maintenance and repairs are charged to operations as incurred. Depreciation of property and equipment is computed by the straight-line method (after taking into account their respective estimated residual values shown in the table below) over the estimated useful lives of the respective assets.

Fixed Asset  Estimated Useful Life (Years)
Building   39 
Improvements   5 
Furniture and office equipment   5 
Computer Equipment   5 
Vehicles   5 
Schedule of Retirement of Property and Equipment

During the six months ended June 30, 2019 and 2018, the Company purchased $103,805 and $0, respectively, of fixed assets, wrote off $0 and $498, respectively, of fixed assets, and recorded $57,248 and $0, respectively, of depreciation expense, resulting in net fixed assets of $1,455,047 and $1,408,490 at June 30, 2019 and December 31, 2018, respectively, which are reflected as assets held-for-sale and discontinued operations (Note 3) in the accompanying financial statements as follows:

 

Description  Total Acquisition Cost  Span of Life (years)  Depreciation  Net Value June 30, 2019
       Accumulated as of December 31, 2018  Dep Exp 2019 Q1  Dep Exp 2019 Q2  Accumulated as of June 30, 2019   
                      
Computer Equipment  $8,990    5    543    480    487   $1,510   $7,480 
Improvements   196,390    5    11,676    9,685    9,793   $31,154   $165,236 
Office Equipment & Furniture   2,882    5    90    142    144   $376   $2,506 
Pods   185,996    5    5,289    9,172    9,274   $23,735   $162,261 
Real Estate - Land   102,218    —      —      —      —     $—     $102,218 
Real Estate - Building   982,682    39    968    6,203    6,272   $13,443   $969,239 
Vehicle   56,435    5    4,731    2,783    2,814   $10,328   $46,107 
Total  $1,535,592        $23,297   $28,465   $28,783   $80,545   $1,455,047 
Schedule of Fair Value of Financial Instruments

Items recorded or measured at fair value on a recurring basis in the accompanying consolidated financial statements consisted of the following items as of December 31, 2018 and June 30, 2019:

  

   Level 1  Level 2  Level 3  Total
Derivative Liability                    
December 31, 2018  $—     $—     $2,296,080   $2,296,080 
June 30, 2019  $—     $—     $3,316,596   $3,316,596 

 

The Company reflects the fair value for liabilities using the Black Scholes pricing model. The following chart discloses the estimated fair values for the Company’s derivative financial instruments based on the parameters disclosed in our Notes 5 and 6 hereto:

Derivative Liability Reconciliation 

June 30,

2019

 

December 31,

2018

       
 Balance beginning of the period  $2,296,080   $4,454,993 
 Derivative liability additions associated with convertible debt   847,190    5,840,449 
 Derivative liability reductions due to conversions or settlement of underlying debt   (1,287,038)   560,945 
 Change in Fair Value   1,460,364    (8,560,307)
 Ending Balance  $3,316,596   $2,296,080 
Schedule of Computation of Basic and Diluted Earnings Per Share

The computation of Diluted EPS does not assume exercise or conversion of securities that would have an anti-dilutive effect on net income per common share.

   Six Months Ended June 30
   2019  2018 
Continuing Operations          
Numerator          
Net income (loss) from continuing operations, net of tax  $(2,854,197)  $3,347,781 
           
Denominator          
Weighted average common shares outstanding, basic   175,835,076    33,852,073 
Convertible preferred stock   —      963,000,000 
Convertible promissory notes   —      4,062,347 
Weighted average common shares outstanding, diluted   175,835,076    1,000,914,420 
Basic EPS from continuing operations  $(0.02)  $0.10 
Diluted EPS from continuing operations  $(0.02)  $0.00 
           
Discontinued Operations          
Numerator          
Income (loss) from discountinued operations, net of tax   (947,572)   —   
Less: Income (loss) attributable to noncontrolling interest, net of tax   (426,407)   —   
Income (loss) available to common stockholders   (521,165)   —   
           
Denominator          
Weighted average common shares outstanding, basic   175,835,076    33,852,073 
Convertible preferred stock   —      963,000,000 
Convertible promissory notes   —      4,062,347 
Weighted average common shares outstanding, diluted   175,835,076    1,000,914,420 
Basic EPS from discontinued operations  $(0.00)  $0.00 
Diluted EPS from discontinued operations  $(0.00)  $0.00