XML 63 R51.htm IDEA: XBRL DOCUMENT v3.19.1
Pro Forma Financial Statements (Details) - USD ($)
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Current Assets      
Cash and cash equivalents $ 40,044 $ 93,332 $ 18,645
Accounts receivable - related parties, net 40,000  
Due from related parties 2,550,000  
Total Current Assets 96,273 2,643,332  
Deferred tax assets 913,954 594,501  
Total Assets 96,273 2,643,332  
Current Liabilities      
Convertible notes payable 300,000  
Convertible notes payable - related parties 250,000  
Total Current Liabilities 5,568,224 4,400,247  
Convertible notes payable - related parties 250,000  
Total Liabilities 5,845,691 4,400,247  
Equity      
Common stock 213,927 213,747  
Additional paid-in capital 13,914,556 13,805,936  
Accumulated deficit (19,877,901) (15,776,598)  
Total Stockholders’ deficit (5,749,418) (1,756,915) $ (6,519,455)
Total Liabilities and Equity 96,273 $ 2,643,332  
Pro Forma Adjustment [Member]      
Current Assets      
Cash and cash equivalents    
Restricted cash and cash equivalents    
Accounts receivable, net    
Accounts receivable - related parties, net    
Other receivable    
Due from related parties (59,810)    
Inventory    
Prepaid expense and other current assets    
Total Current Assets (59,810)    
Goodwill, net 43,531,445    
Total Assets 43,471,635    
Current Liabilities      
Short-term bank loan    
Long-term bank loan - current portion    
Notes payable    
Accrued expenses and other current liabilities    
Due to related parties (58,684)    
Total Current Liabilities (58,684)    
Long-term bank loan    
Tenant security deposit    
Convertible notes payable    
Convertible notes payable - related parties    
Accrued interest    
Total Liabilities (58,684)    
Equity      
Preferred stock (18,633,097)    
Common stock (4,121)    
Common stock to be issued 74,998    
Common stock to be issued (771,793)    
Common stock to be issued 7,428    
Common stock to be issued 22,133    
Additional paid-in capital (70,877)    
Additional paid-in capital (82,265)    
Additional paid-in capital 44,312,285    
Additional paid-in capital (10,000,000)    
Stock subscription receivable 1,667    
Accumulated deficit 18,677,586    
Accumulated deficit 6,817,848    
Accumulated deficit 2,295,716    
Accumulated deficit 10,000,000    
Other comprehensive income (14,689)    
Treasury stock (6,750,000)    
Treasury shares outstanding (2,350,000)    
Total Stockholders’ deficit 43,530,319    
Noncontrolling interest    
Total Equity 43,530,319    
Total Liabilities and Equity 43,471,635    
Pro Forma [Member]      
Current Assets      
Cash and cash equivalents 863,354    
Restricted cash and cash equivalents 16,093    
Accounts receivable, net 43,204    
Accounts receivable - related parties, net 147,848    
Other receivable 39,005    
Due from related parties 59,477    
Inventory 1,318    
Prepaid expense and other current assets 223,895    
Total Current Assets 1,394,194    
Property and equipment, net 568,216    
Goodwill, net 43,531,445    
Long-term investments 3,448,169    
Deferred tax assets 1,347,995    
Security Deposits 37,858    
Total Assets 50,367,877    
Current Liabilities      
Short-term bank loan 899,250    
Long-term bank loan - current portion 39,835    
Notes payable 510,447    
Accrued expenses and other current liabilities 1,326,184    
Due to related parties 7,745,096    
Convertible notes payable 300,000    
Convertible notes payable - related parties 250,000    
Total Current Liabilities 11,070,812    
Long-term bank loan 15,257    
Tenant security deposit 2,880    
Convertible notes payable    
Convertible notes payable - related parties 250,000    
Accrued interest 27,467    
Total Liabilities 11,366,416    
Equity      
Preferred stock    
Common stock 318,486    
Additional paid-in capital 59,018,959    
Accumulated deficit (12,209,446)    
Other comprehensive income 655,852    
Treasury stock (9,100,000)    
Total Stockholders’ deficit 38,683,851    
Noncontrolling interest 317,610    
Total Equity 39,001,461    
Total Liabilities and Equity 50,367,877    
ABVC [Member]      
Current Assets      
Cash and cash equivalents 40,044    
Restricted cash and cash equivalents 16,093    
Accounts receivable, net    
Accounts receivable - related parties, net    
Other receivable    
Due from related parties 40,000    
Inventory    
Prepaid expense and other current assets 136    
Total Current Assets 96,273    
Property and equipment, net    
Goodwill, net    
Long-term investments    
Deferred tax assets    
Security Deposits    
Total Assets 96,273    
Current Liabilities      
Short-term bank loan    
Long-term bank loan - current portion    
Notes payable    
Accrued expenses and other current liabilities 555,449    
Due to related parties 4,462,775    
Convertible notes payable 300,000    
Convertible notes payable - related parties 250,000    
Total Current Liabilities 5,568,224    
Long-term bank loan    
Tenant security deposit    
Convertible notes payable    
Convertible notes payable - related parties 250,000    
Accrued interest 27,467    
Total Liabilities 5,845,691    
Equity      
Preferred stock    
Common stock 213,927    
Additional paid-in capital 13,914,556    
Accumulated deficit (19,877,901)    
Other comprehensive income    
Treasury stock    
Total Stockholders’ deficit (5,749,418)    
Noncontrolling interest    
Total Equity (5,749,418)    
Total Liabilities and Equity 96,273    
BioKey [Member]      
Current Assets      
Cash and cash equivalents 636,666    
Restricted cash and cash equivalents    
Accounts receivable, net 43,204    
Accounts receivable - related parties, net 147,848    
Other receivable    
Due from related parties    
Inventory    
Prepaid expense and other current assets    
Total Current Assets 827,718    
Property and equipment, net 58,150    
Goodwill, net    
Long-term investments    
Deferred tax assets    
Security Deposits 10,440    
Total Assets 896,308    
Current Liabilities      
Short-term bank loan    
Long-term bank loan - current portion    
Notes payable    
Accrued expenses and other current liabilities 83,026    
Due to related parties    
Convertible notes payable    
Convertible notes payable - related parties    
Total Current Liabilities 83,026    
Long-term bank loan    
Tenant security deposit 2,880    
Convertible notes payable    
Convertible notes payable - related parties    
Accrued interest    
Total Liabilities 85,906    
Equity      
Preferred stock 18,633,097    
Common stock 774,293    
Additional paid-in capital 82,265    
Stock subscription receivable (1,667)    
Accumulated deficit (18,677,586)    
Other comprehensive income    
Treasury stock    
Total Stockholders’ deficit 810,402    
Noncontrolling interest    
Total Equity 810,402    
Total Liabilities and Equity 896,308    
BioLite [Member]      
Current Assets      
Cash and cash equivalents 186,644    
Restricted cash and cash equivalents    
Accounts receivable, net    
Accounts receivable - related parties, net    
Other receivable 39,005    
Due from related parties 79,287    
Inventory 1,318    
Prepaid expense and other current assets 223,759    
Total Current Assets 530,013    
Property and equipment, net 510,066    
Goodwill, net    
Long-term investments 3,488,169    
Deferred tax assets 1,347,995    
Security Deposits 27,418    
Total Assets 5,903,661    
Current Liabilities      
Short-term bank loan 899,250    
Long-term bank loan - current portion 39,835    
Notes payable 510,447    
Accrued expenses and other current liabilities 687,709    
Due to related parties 3,341,005    
Convertible notes payable    
Convertible notes payable - related parties    
Total Current Liabilities 5,478,246    
Long-term bank loan 15,257    
Tenant security deposit    
Convertible notes payable    
Convertible notes payable - related parties    
Accrued interest    
Total Liabilities 5,493,503    
Equity      
Preferred stock    
Common stock 4,121    
Additional paid-in capital 10,862,995    
Accumulated deficit (11,445,109)    
Other comprehensive income 670,541    
Treasury stock    
Total Stockholders’ deficit 92,548    
Noncontrolling interest 317,610    
Total Equity 410,158    
Total Liabilities and Equity $ 5,903,661