XML 38 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
NOTE 9 - BUSINESS COMBINATION (Tables)
6 Months Ended
Jun. 30, 2018
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following summarizes the preliminary purchase price allocation for all current year’s acquisitions:

   

ISM

   

NNB

 
                 

Cash consideration

  $ 300,000     $ -  

Note payable

    1,000,000       400,000  

Total purchase price

  $ 1,300,000     $ 400,000  
                 

Deposits and other assets

  $ 7,235     $ -  

Property and equipment

    170,000       50,000  

Customer List

    1,148,499       407,964  

Total assets acquired

    1,325,734       457,964  
                 

Capital lease obligations

    (25,734

)

    (57,964

)

Liabilities acquired

    (25,734

)

    (57,964

)

Net assets acquired

  $ 1,300,000     $ 400,000  
Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma information does not purport to present what the Company’s actual results would have been had the acquisitions occurred on January 1, 2017, nor is the financial information indicative of the results of future operations. The following table represents the unaudited consolidated pro forma results of operations for the three and six months ended June 30, 2018 and 2017 as if the acquisition occurred on January 1, 2017. Operating expenses have been increased for the amortization expense associated with the estimated fair value adjustment as of June 30, 2018 of expected definite lived intangible assets.

Pro Forma

 

Three Months Ended

June 30, 2018

   

Three Months Ended

June 30, 2017

 

Net revenues

  $ 10,525,739     $ 9,589,748  

Cost of revenues

    5,967,216       5,578,298  

Operating expenses

    4,493,274       3,880,202  

Income before taxes

    65,249       131,248  

Net income

  $ 47,581     $ 87,804  

Basic and diluted income per common share

  $ 0.01     $ 0.01  

Pro Forma

 

Six Months Ended

June 30, 2018

   

Six Months Ended

June 30, 2017

 

Net revenues

  $ 20,866,977     $ 18,673,427  

Cost of revenues

    11,747,243       10,667,566  

Operating expenses

    8,960,470       7,629,329  

Income before taxes

    144,467       359,094  

Net income

  $ 104,181     $ 208,970  

Basic and diluted income per common share

  $ 0.02     $ 0.05