v3.8.0.1
ACQUISITION (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Schedule of fair value of the consideration paid

 

 

July 31,

 

Fair Value of Consideration:

 

2017

 

 

 

 

 

5,000,000 shares of common stock

 

$ 2,600,000

 

500,000 Series A Preferred shares

 

 

5,200,000

 

Total Purchase Price

 

$ 7,800,000

 

Schedule of assets acquired on acquisition

 

 

July 31,

 

Fair Value of Consideration:

 

2017

 

 

 

 

 

Assets

 

$ 157,240

 

Liabilities assumed

 

 

(168,890 )

Goodwill

 

 

7,811,650

 

Fair value of total assets

 

$ 7,800,000

 

Schedule of proforma results of operations

 

 

Nine months ended

 

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

Revenues

 

$ 52,933

 

 

$ 76,294

 

Cost of revenues

 

 

(503 )

 

 

(35,153 )

Gross profit

 

 

52,430

 

 

 

41,141

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

(8,198,626 )

 

 

(181,425 )

Operating loss

 

 

(8,146,196 )

 

 

(140,284 )

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

(3,244 )

 

 

6

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$ (8,149,440 )

 

 

(140,278 )