XML 32 R21.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment information (Tables)
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
The Company’s segments are strategic business units that are managed separately because each segment sells different products and/or services, serves customers with distinctly different needs and generates different gross profit margins.
 
 
 
Three Months Ended September 30, 2017
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
5,570,654
 
 
$
7,881,464
 
 
$
111,302
 
 
$
3,008,783
 
 
$
16,572,203
 
Cost of revenues
 
 
2,488,441
 
 
 
5,582,401
 
 
 
114,667
 
 
 
2,078,888
 
 
 
10,264,397
 
Gross profit (loss)
 
 
3,082,213
 
 
 
2,299,063
 
 
 
(3,365)
 
 
 
929,895
 
 
 
6,307,806
 
General and administrative expenses
 
 
3,070,681
 
 
 
315,374
 
 
 
863,646
 
 
 
646,622
 
 
 
4,896,323
 
Impairment loss on long-lived assets
 
 
578,480
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
578,480
 
Income (loss) from operations
 
$
(566,948)
 
 
$
1,983,689
 
 
$
(867,011)
 
 
$
283,273
 
 
 
833,003
 
Other income, net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
447,294
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,280,297
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(136,447)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,416,744
 
Income from attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
255,605
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,161,139
 
 
Depreciation and amortization expenses for the three months ended September 30, 2017 for the retail, bulk, services and manufacturing segments were $ 491,771, $1,274,471, $7,638, and $398,368 respectively.
  
 
 
Three Months Ended September 30, 2016
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
5,447,200
 
 
$
7,429,732
 
 
$
125,929
 
 
$
1,382,492
 
 
$
14,385,353
 
Cost of revenues
 
 
2,464,841
 
 
 
4,922,162
 
 
 
168,577
 
 
 
910,450
 
 
 
8,466,030
 
Gross profit (loss)
 
 
2,982,359
 
 
 
2,507,570
 
 
 
(42,648)
 
 
 
472,042
 
 
 
5,919,323
 
General and administrative expenses
 
 
2,811,262
 
 
 
425,000
 
 
 
643,660
 
 
 
648,757
 
 
 
4,528,679
 
Impairment loss on long-lived assets
 
 
2,000,000
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
2,000,000
 
Impairment of goodwill
 
 
-
 
 
 
-
 
 
 
-
 
 
 
1,750,000
 
 
 
1,750,000
 
Income (loss) from operations
 
$
(1,828,903)
 
 
$
2,082,570
 
 
$
(686,308)
 
 
$
(1,926,715)
 
 
 
(2,359,356)
 
Other expense, net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(762,696)
 
Loss before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(3,122,052)
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(146,198)
 
Net loss
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(2,975,854)
 
Loss attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1,110,522)
 
Net loss attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
(1,865,332)
 
 
Depreciation and amortization expenses for the three months ended September 30, 2016 for the retail, bulk, services and manufacturing segments were $567,833, $811,741, $29,037 and $422,230 respectively.
 
 
 
Nine Months Ended September 30, 2017
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
18,111,274
 
 
$
23,615,787
 
 
$
360,758
 
 
$
5,444,678
 
 
$
47,532,497
 
Cost of revenues
 
 
7,895,617
 
 
 
15,750,402
 
 
 
320,586
 
 
 
3,967,945
 
 
 
27,934,550
 
Gross profit
 
 
10,215,657
 
 
 
7,865,385
 
 
 
40,172
 
 
 
1,476,733
 
 
 
19,597,947
 
General and administrative expenses
 
 
9,288,941
 
 
 
940,105
 
 
 
2,498,766
 
 
 
1,967,372
 
 
 
14,695,184
 
Impairment loss on long-lived assets
 
 
1,578,480
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
1,578,480
 
Income (loss) from operations
 
$
(651,764)
 
 
$
6,925,280
 
 
$
(2,458,594)
 
 
$
(490,639)
 
 
 
3,324,283
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
871,956
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,196,239
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(412,592)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,608,831
 
Income from attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
191,916
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
4,416,915
 
 
Depreciation and amortization expenses for the nine months ended September 30, 2017 for the retail, bulk, services and manufacturing segments were $1,514,069, $2,928,287, $37,295, and $1,204,313 respectively.
    
 
 
Nine Months Ended September 30, 2016
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
17,710,271
 
 
$
22,136,086
 
 
$
710,576
 
 
$
3,261,827
 
 
$
43,818,760
 
Cost of revenues
 
 
7,779,831
 
 
 
14,345,747
 
 
 
638,389
 
 
 
2,366,060
 
 
 
25,130,027
 
Gross profit
 
 
9,930,440
 
 
 
7,790,339
 
 
 
72,187
 
 
 
895,767
 
 
 
18,688,733
 
General and administrative expenses
 
 
8,588,529
 
 
 
1,302,884
 
 
 
2,363,392
 
 
 
1,670,634
 
 
 
13,925,439
 
Impairment loss on long-lived assets
 
 
2,000,000
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
2,000,000
 
Impairment of goodwill
 
 
-
 
 
 
-
 
 
 
-
 
 
 
1,750,000
 
 
 
1,750,000
 
Income (loss) from operations
 
$
(658,089)
 
 
$
6,487,455
 
 
$
(2,291,205)
 
 
$
(2,524,867)
 
 
 
1,013,294
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
45,698
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,058,992
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(389,860)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,448,852
 
Loss attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(944,790)
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
2,393,642
 
 
Depreciation and amortization expenses for the nine months ended September 30, 2016 for the retail, bulk, services and manufacturing segments were $1,714,928, $2,480,314, $87,113 and $1,126,169 respectively.
 
 
 
As of September 30, 2017
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Accounts receivable, net
 
$
1,855,483
 
 
$
9,457,940
 
 
$
1,343,756
 
 
$
350,704
 
 
$
13,007,883
 
Property plant and equipment, net
 
$
23,466,107
 
 
$
25,311,839
 
 
$
96,698
 
 
$
1,884,614
 
 
$
50,759,258
 
Construction in progress
 
$
195,508
 
 
$
1,226,677
 
 
$
3,256
 
 
$
7,900
 
 
$
1,433,341
 
Intangibles, net
 
$
-
 
 
$
550,315
 
 
$
-
 
 
$
3,566,667
 
 
$
4,116,982
 
Goodwill
 
$
1,170,511
 
 
$
2,328,526
 
 
$
-
 
 
$
6,285,211
 
 
$
9,784,248
 
Land held for development
 
$
-
 
 
$
-
 
 
$
20,558,424
 
 
$
-
 
 
$
20,558,424
 
Total segment assets
 
$
54,650,263
 
 
$
72,474,419
 
 
$
24,197,958
 
 
$
14,517,817
 
 
$
165,840,457
 
 
 
 
As of December 31, 2016
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Accounts receivable, net
 
$
2,646,628
 
 
$
12,692,714
 
 
$
629,930
 
 
$
531,526
 
 
$
16,500,798
 
Property plant and equipment, net
 
$
24,890,031
 
 
$
26,124,724
 
 
$
91,030
 
 
$
1,978,320
 
 
$
53,084,105
 
Construction in progress
 
$
134,392
 
 
$
743,296
 
 
$
-
 
 
$
7,806
 
 
$
885,494
 
Intangibles, net
 
$
-
 
 
$
599,960
 
 
$
15,516
 
 
$
4,580,000
 
 
$
5,195,476
 
Goodwill
 
$
1,170,511
 
 
$
2,328,526
 
 
$
-
 
 
$
6,285,211
 
 
$
9,784,248
 
Land held for development
 
$
-
 
 
$
-
 
 
$
20,558,424
 
 
$
-
 
 
$
20,558,424
 
Total segment assets
 
$
54,303,011
 
 
$
68,663,628
 
 
$
25,558,495
 
 
$
15,079,394
 
 
$
163,604,528