Discontinued Operations | 16. DISCONTINUED OPERATIONS Sale of PVBJ On April 21, 2020, the Company’s Board of Directors authorized its resale of PVBJ pursuant to the following Sale of Pride On May 18, 2020, the Company executed a Purchase and Sale Agreement between with Turquino providing for our sale of 100% of Pride’s outstanding stock Pride to Turquino in return for Turquino’s assumption of the Hidalgo Notes and the Doyle Notes and the debt obligations and accrued interest related thereto (the “Agreement”). In conjunction therewith, Hidalgo and Doyle assigned the Notes to Turquino, at which time Turquino became responsible for the debt obligations upon the Notes. The Company has no further note obligations to Hidalgo or Doyle, and it reduced its debt by approximately $600,000 or 65% of the corporate debt obligations. The gain/loss on discontinued operations consists of the following: June 30, 2020 PVBJ Proceeds on sale (earn-out payable exchange) $ 214,074 Less: net asset value (1,383,440 ) Loss on sale of assets $ (1,169,366 ) Pride Proceeds on sale (debt forgiveness) $ 500,321 Less net asset value (120,380 ) Gain on sale of assets $ 379,941 The results of discontinued operations are as follows: Three months ended Three months ended Six months ended Six months ended PVBJ Revenue Sales $ 85,028 $ 747,071 $ 722,786 $ 1,422,025 Total revenue 85,028 747,071 722,786 1,422,025 Cost of goods sold Direct costs 48,655 534,154 560,328 1,059,884 Total cost of goods sold $ 48,655 $ 534,154 $ 560,328 $ 1,059,884 Selling, general and administrative 61,812 129,647 230,807 312,324 Net income (loss) for period $ (25,439 ) $ 83,270 $ (68,349 ) $ 49,817 Three months ended Three months ended Six months ended Six months ended Pride Revenue Sales $ 440,270 $ 1,180,850 $ 1,474,460 $ 2,210,169 Total revenue 440,270 1,180,850 1,474,460 2,210,169 Cost of goods sold Direct costs 323,514 775,170 1,121,121 1,445,878 Total cost of goods sold $ 323,514 $ 775,170 $ 1,121,121 $ 1,445,878 Selling, general and administrative 147,695 372,392 440,396 632,085 Net income (loss) for period $ (30,939 ) $ 33,288 $ (87,057 ) $ 132,206 Gain (loss) from discontinued operations: Results from discontinued operations $ (56,378 ) $ 116,558 $ (155,406 ) $ 182,083 Loss on disposal of assets (789,425 ) - (789,425 ) - Loss from discontinued operations $ (845,803 ) $ 116,558 $ (944,831 ) $ 182,083 The discontinued operations of the balance sheet as of December 31, 2019 are as follows: Pride PVBJ ASSETS Current assets Cash and cash equivalents $ 196,705 $ 55,856 Accounts receivable 449,530 354,129 Prepaid expenses 2,108 9,071 Costs and earnings in excess of billings 26,045 - Total current assets 674,388 419,056 Property and equipment, net 90,847 387,391 Security deposits and other non-current assets 31,633 - Deferred tax asset 46,000 - Customer lists, net - 63,161 Right of use asset 222,524 - Goodwill - 1,373,621 Total assets $ 1,065,393 $ 2,243,229 LIABILITIES Current liabilities Accounts payable and accrued expenses $ 450,545 $ 94,104 Billings in excess of costs and earnings 47,098 - Sales and withholding tax payable 37,199 - Current operating lease liability 87,897 - Current equipment notes payable 17,782 9,653 Current line of credit - 269,746 Current finance lease payable - 75,743 Income tax payable 41,426 - Total current liabilities 681,947 449,246 Noncurrent liabilities Earn-out payable - 209,199 Lease operating liability 137,071 - Finance leases - 307,804 Equipment notes payable 33,227 38,913 Convertible notes payable – related party, net of discounts 473,770 - Total noncurrent liabilities 644,068 555,916 Total liabilities 1,326,015 1,005,162 December 31, 2019 Pride current assets $ 674,388 PVBJ current assets 419,056 Current assets of discontinued operations $ 1,093,444 Pride non-current assets $ 391,004 PVBJ non-current assets 1,824,173 Non-current assets of discontinued operations $ 2,215,177 December 31, 2019 Pride current liabilities $ 681,947 PVBJ current liabilities 449,246 Current liabilities of discontinued operations $ 1,131,193 Pride non-current liabilities $ 644,068 PVBJ non-current liabilities 555,916 Non-current liabilities of discontinued operations $ 1,199,984 |