XML 95 R81.htm IDEA: XBRL DOCUMENT v3.19.2
Pro Forma Financial Statements (Details) - USD ($)
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Current Assets          
Cash and cash equivalents $ 981,341 $ 226,688 $ 174,444 $ 93,332 $ 18,645
Accounts receivable - related parties, net 162,619      
Due from related parties     2,550,000  
Inventory 521 1,318      
Total Current Assets 1,527,182 566,476   2,643,332  
Property and equipment, net 547,520 510,066      
Goodwill, net      
Long-term investments 3,407,763 3,488,169      
Deferred tax assets   913,954   594,501  
Total Assets 7,450,191 5,940,124   2,643,332  
Current Liabilities          
Short-term bank loan 1,891,000 899,250      
Long-term bank loan - current portion 39,688 39,835      
Notes payable 499,284 510,447      
Due to related parties 7,594,784 7,745,096      
Convertible notes payable 300,000 300,000    
Convertible notes payable - related parties 250,000 250,000    
Total Current Liabilities 12,435,155 10,987,786   4,400,247  
Long-term bank loan 5,388 15,257      
Tenant security deposit 2,880      
Convertible notes payable - related parties 250,000 250,000    
Total Liabilities 12,976,537 11,280,510   4,400,247  
Equity          
Preferred stock      
Common stock 17,694 11,885   213,747  
Additional paid-in capital 15,680,674 14,983,714   13,805,936  
Accumulated deficit (13,001,117) (12,209,446)   (15,776,598)  
Treasury stock (9,100,000) (9,100,000)      
Total Stockholders' deficit (5,762,310) (5,657,996)   (1,756,915)  
Noncontrolling interest 235,964 317,610      
Total Equity (5,526,346) (5,340,386) $ 140,254   $ (6,519,455)
Total Liabilities and Equity $ 7,450,191 5,940,124   $ 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