XML 32 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Basis of Presentation and Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2018
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Adoption of New Accounting Pronouncements

Deferred net revenue on December 31, 2017   $ 1,213,217  
         
Accumulated deficit on December 31, 2017   $ (35,554,994 )
         
Accumulated deficit on January 1, 2018   $ (34,341,777 )
         
Net loss on September 30, 2018   $ (4,336,747 )
Less: Preferred stock - Series C dividend   $ (142,490 )
         
Accumulated deficit on September 30, 2018   $ (38,821,014 )

 

Under this approach, revenue for 2017 is reported in the consolidated statements of operations and comprehensive income on the historical basis, and revenue for 2018 is reported in the consolidated statements of operations and comprehensive income under ASC Topic 606. A comparison of revenue for 2018 periods to the historical basis is included below. The Company acknowledges that the required adoption of ASC Topic 606 could have a material effect on annual revenue or net income from continuing operations on an ongoing basis.

 

    For the nine months ended September 30  
                            Topic 606     Topic 605  
    Topic 606
2018
    Topic 605
2018
    %     2017     Variance from 2017     Variance from 2017  
Revenues                                                
Total revenues     42,368,904       41,640,159       1.72 %     40,886,754       1,482,150       753,405  
                                                 
Total costs of goods sold     33,687,461       33,364,061       (.96 %)     32,263,124       1,424,337       1,100,937  
                                                 
Gross profit     8,681,443       8,276,098       4.90 %     8,623,630       57,813       347,532  

Schedule of Goodwill and Intangible Assets

    September 30, 2018     December 31, 2017  
Goodwill   $ 10,114,164     $ 10,114,164  
Trade Names     4,390,000       4,390,000  
Customer Relationships     9,190,000       9,190,000  
Accumulated amortization     (7,185,867 )     (5,909,581 )
Intangibles, net   $ 16,508,297     $ 17,784,583  

Schedule of Future Amortization Expense of Intangible Assets

The future amortization expense on the Trade Names and Customer Relationships are as follows:

 

Years ended December 31,      
2018   $ 403,313  
2019     1,471,714  
2020     1,471,714  
2021     1,405,792  
2022     786,000  
Thereafter     855,600  
Total   $ 6,394,133