XML 29 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisition (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Summary of purchase price
Purchase price      
Cash (1)   $ 400,000  
5,000,000 shares of common stock (2)     1,850,000  
Secured promissory note     2,600,000  
9,000,000 warrants (3)     3,310,819  
         
    $ 8,160,819  
         
Allocation of purchase price        
Inventory   $ 398,151  
Property and equipment     210,200  
Assumed liabilities     (398,151 )
Goodwill     7,950,619  
Purchase price   $ 8,160,819  
Summary of Pro Forma Financial Information
    Nine Months Ended September 30,  
    2017     2016  
Sales   $ 42,441,702       50,078,135  
Cost of goods sold     40,273,563       47,623,277  
Gross profit     2,168,139       2,454,858  
Operating expenses     8,492,340       4,013,055  
Loss from operations     (6,324,201 )     (1,558,197 )
Net loss     (7,720,712 )     (1,604,377 )
Loss per share     (0.16 )     (0.08 )