XML 44 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of Fair Value of Assets Acquired and Liabilities

As of the acquisition date, the allocations of the purchase price are stated as follows:

 

    BSHL  
Cash and cash equivalents   $ 145,354  
Deposits     3,481  
Amount due to a director     (16,597 )
Accrued expenses     (90,939 )
Intangible assets     94,057  
Deferred tax liabilities     (15,519 )
Goodwill     1,299,518  
Fair value of BSHL     1,419,355  
Noncontrolling interest     (567,742 )
Total purchase consideration   $ 851,613  
Schedule of Proforma Information of Operations

These unaudited pro forma results are presented for informational purpose only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the acquisition had occurred at the beginning of the period presented, nor are they indicative of future results of operations:

 

    For the years ended December 31  
    2017     2016  
    (unaudited)     (unaudited)  
Revenue   $ 4,204,075     $ 3,302,198  
Gross profit     2,438,003       2,070,759  
Operating income (loss)     (2,839,246 )     32,282  
Net income (loss)   $ (2,939,808 )   $ (38,919 )
Net income (loss) per share   $ (0.06 )   $ (0.00 )