v3.19.3
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2019
Red Wire Group, LLC. [Member]  
Schedule of Assets and Net Liabilities Acquired

The assets and net liabilities acquired (based on fair values) were as follows:

 

Cash   $ 10  
Other assets (except cash)     106,110  
Goodwill     480,381  
Liabilities     (136,501 )
Net consideration provided   $ 450,000  

Rune NYC, LLC [Member]  
Schedule of Assets and Net Liabilities Acquired

The assets and net liabilities acquired (based on fair values) were as follows:

 

Cash   $ 12,914  
Other assets (except cash)     41,586  
Goodwill     394,440  
Liabilities     (37,817 )
Net consideration provided   $ 411,123  

Schedule of Unreviewed Pro Forma Financial Information

The below table sets forth selected  unaudited and unreviewed pro forma financial information for the Company for 2018 compared to 12 ReTech as if RWG and Rune was owned for the nine months ended September 30, 2019 and 2018.

 

    Proforma  
    Nine months ended  
    September 30,  
    2019     2018  
Revenues   $ 705,058     $ 1,180,989  
Cost of revenues     466,393       805,532  
Gross profit     238,665       375,457  
                 
Operating expenses   $ 1.924,922     $ 491,487  
Operating losses   $ (1,686,257 )   $ (116,030 )
                 
Net Loss   $ (15,450,614 )   $ (2,698,846 )
                 
Earnings Per Share   $ (0.97 )   $ (3.14 )

Bluwire Group, LLC [Member]  
Schedule of Unreviewed Pro Forma Financial Information

The below table sets forth selected  unaudited and unreviewed pro forma financial information for the Company for 2018 compared to 12 ReTech as if Bluwire Group, Redwire and Rune were owned for the nine months ended September 30, 2019 and 2018.

 

 

    Proforma  
    Nine months ended  
    September 30,  
    2019     2018  
Revenues   $ 3,838,793     $ 5,873,098  
Cost of revenues     1,881,970       2,744,412  
Gross profit     1,956,823       3,128,686  
                 
Operating expenses   $ 3,969,923     $ 2,958,089  
Operating loss   $ (2,013,100 )   $ 170,597  
                 
Net Loss   $ (15,777,457 )   $ (2,528,249 )
                 
Earnings (Loss) Per Share   $ (0.99 )   $ (2.82 )