Schedule of Discontinued Operations | 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 61,812 125,408 230,807 298,011 Net income (loss) for period $ (25,439 ) $ 79,031 $ (68,349 ) $ 64,130 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 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 | The results of discontinued operations are as follows: Year ended Year ended PVBJ Revenue Sales $ 2,873,796 $ 2,440,854 Total revenue 2,873,796 2,440,854 Cost of goods sold Direct costs 2,152,120 1,824,818 Total cost of goods sold 2,152,120 1,824,818 Selling, general and administrative 665,507 477,978 Net income for period $ 56,169 $ 138,058 Year ended Year ended Pride Revenue Sales $ 3,943,528 5,065,035 Total revenue 3,943,528 5,065,035 Cost of goods sold Direct costs 2,702,758 3,676,288 Total cost of goods sold 2,702,758 3,676,288 Selling, general and administrative 1,229,289 1,466,972 Net income (loss) for period $ 11,481 $ (78,225 ) Results from discontinued operations $ 67,650 $ 59,833 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 $ 1,065,392 $ 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 The discontinued operations of the balance sheet as of December 31, 2018 are as follows: Pride PVBJ ASSETS Current assets Cash and cash equivalents $ 314,694 $ 19,287 Accounts receivable 697,216 395,190 Prepaid expenses 4,453 - Costs and earnings in excess of billings 45,478 - Total current assets 1,061,841 414,477 Property and equipment, net 135,712 358,338 Security deposits and other non-current assets 31,330 - Deferred tax asset 32,386 - Customer lists, net - 83,645 Goodwill - 1,373,621 Total assets $ 1,261,169 $ 2,230,081 LIABILITIES Current liabilities Accounts payable and accrued expenses $ 699,558 $ 214,135 Billings in excess of costs and earnings 45,331 150,000 Sales and withholding tax payable 66,696 - Current equipment notes payable 17,346 21,645 Current finance lease payable - 65,265 Total current liabilities 828,931 451,045 Noncurrent liabilities Earn-out payable - 190,736 Line of credit - 28,359 Finance leases - 280,382 Equipment notes payable 51,264 51,390 Convertible notes payable – related party, net of discounts - Total noncurrent liabilities 51,264 550,867 Total liabilities 880,195 1,001,912 December 31, 2018 Pride current assets $ 1,061,841 PVBJ current assets 414,477 Current assets of discontinued operations $ 1,476,318 Pride non-current assets $ 199,428 PVBJ non-current assets 1,815,604 Non-current assets of discontinued operations $ 2,015,032 December 31, 2018 Pride current liabilities $ 828,931 PVBJ current liabilities 451,045 Current liabilities of discontinued operations $ 1,279,976 Pride non-current liabilities $ 51,264 PVBJ non-current liabilities 550,867 Non-current liabilities of discontinued operations $ 602,131 |