Schedule of Segment Information |
The following tables present key financial
information of the Company’s reportable segments as of and for the three and nine months ended September 30, 2018 and 2017:
|
|
Three Months Ended September 30, 2018 |
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
PDN
Network
|
|
|
NAPW
Network
|
|
|
China
Operations
|
|
|
Corporate Overhead |
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees and related services |
|
$ |
- |
|
|
$ |
1,058,443 |
|
|
$ |
53,599 |
|
|
$ |
- |
|
|
$ |
1,112,042 |
|
Recruitment services |
|
|
705,040 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
705,040 |
|
Products sales and other |
|
|
- |
|
|
|
3,180 |
|
|
|
- |
|
|
|
- |
|
|
|
3,180 |
|
Consumer advertising and marketing solutions |
|
|
74,360 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
74,360 |
|
Total revenues |
|
|
779,400 |
|
|
|
1,061,623 |
|
|
|
53,599 |
|
|
|
- |
|
|
|
1,894,622 |
|
(Loss) income from continuing operations |
|
|
67,617 |
|
|
|
(6,163,059 |
) |
|
|
(448,714 |
) |
|
|
(859,737 |
) |
|
|
(7,403,893 |
) |
Depreciation and amortization |
|
|
15,757 |
|
|
|
631,485 |
|
|
|
2,861 |
|
|
|
- |
|
|
|
650,103 |
|
Income tax expense (benefit) |
|
|
6,510 |
|
|
|
(269,371 |
) |
|
|
- |
|
|
|
72,913 |
|
|
|
(189,950 |
) |
Net (loss) income from continuing operations |
|
|
66,807 |
|
|
|
(5,893,686 |
) |
|
|
(429,233 |
) |
|
|
(932,650 |
) |
|
|
(7,188,762 |
) |
Capital expenditures |
|
|
- |
|
|
|
- |
|
|
|
(3,639 |
) |
|
|
- |
|
|
|
(3,639 |
) |
|
|
Nine Months Ended September 30, 2018 |
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
PDN Network |
|
|
NAPW Network |
|
|
China Operations |
|
|
Corporate Overhead |
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees and related services |
|
$ |
- |
|
|
$ |
3,878,875 |
|
|
$ |
181,114 |
|
|
$ |
- |
|
|
$ |
4,059,989 |
|
Recruitment services |
|
|
2,018,832 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,018,832 |
|
Products sales and other |
|
|
- |
|
|
|
13,197 |
|
|
|
- |
|
|
|
- |
|
|
|
13,197 |
|
Education and training |
|
|
- |
|
|
|
- |
|
|
|
16,048 |
|
|
|
- |
|
|
|
16,048 |
|
Consumer advertising and marketing solutions |
|
|
218,637 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
218,637 |
|
Total revenues |
|
|
2,237,469 |
|
|
|
3,892,072 |
|
|
|
197,162 |
|
|
|
- |
|
|
|
6,326,703 |
|
Loss from continuing operations |
|
|
15,858 |
|
|
|
(7,360,589 |
) |
|
|
(1,273,897 |
) |
|
|
(2,850,279 |
) |
|
|
(11,468,907 |
) |
Depreciation and amortization |
|
|
49,722 |
|
|
|
1,926,366 |
|
|
|
13,037 |
|
|
|
- |
|
|
|
1,989,125 |
|
Income tax expense (benefit) |
|
|
1,832 |
|
|
|
(408,375 |
) |
|
|
2,265 |
|
|
|
(158,137 |
) |
|
|
(562,415 |
) |
Net loss from continuing operations |
|
|
31,183 |
|
|
|
(6,952,214 |
) |
|
|
(1,240,913 |
) |
|
|
(2,692,142 |
) |
|
|
(10,854,086 |
) |
Capital expenditures |
|
|
- |
|
|
|
- |
|
|
|
(7,206 |
) |
|
|
- |
|
|
|
(7,206 |
) |
|
|
September 30, 2018 |
|
Goodwill |
|
$ |
339,451 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
339,451 |
|
Intangible assets, net |
|
|
90,400 |
|
|
|
4,318,534 |
|
|
|
- |
|
|
|
- |
|
|
|
4,408,934 |
|
Assets from continuing operations |
|
|
1,542,973 |
|
|
|
5,423,600 |
|
|
|
1,564,863 |
|
|
|
- |
|
|
|
8,531,436 |
|
|
|
Three Months Ended September 30, 2017 |
|
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PDN
Network
|
|
|
|
NAPW
Network
|
|
|
|
China
Operations
|
|
|
|
Corporate Overhead |
|
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees and related services |
|
$ |
- |
|
|
$ |
2,204,909 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,204,909 |
|
Recruitment services |
|
|
694,454 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
694,454 |
|
Products sales and other |
|
|
- |
|
|
|
18,285 |
|
|
|
- |
|
|
|
- |
|
|
|
18,285 |
|
Education and training |
|
|
- |
|
|
|
- |
|
|
|
68,890 |
|
|
|
- |
|
|
|
68,890 |
|
Consumer advertising and marketing solutions |
|
|
65,188 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
65,188 |
|
Total revenues |
|
|
759,642 |
|
|
|
2,223,194 |
|
|
|
68,890 |
|
|
|
- |
|
|
|
3,051,726 |
|
(Loss) income from continuing operations |
|
|
40,429 |
|
|
|
(1,219,722 |
) |
|
|
(348,630 |
) |
|
|
(1,000,362 |
) |
|
|
(2,528,285 |
) |
Depreciation and amortization |
|
|
13,213 |
|
|
|
740,489 |
|
|
|
3,442 |
|
|
|
- |
|
|
|
757,144 |
|
Income tax expense (benefit) |
|
|
3,283 |
|
|
|
(93,955 |
) |
|
|
(43,043 |
) |
|
|
(67,408 |
) |
|
|
(201,123 |
) |
Net (loss) income from continuing operations |
|
|
51,263 |
|
|
|
(1,125,767 |
) |
|
|
(310,269 |
) |
|
|
(932,954 |
) |
|
|
(2,317,727 |
) |
Capital expenditures |
|
|
93,676 |
|
|
|
- |
|
|
|
12,356 |
|
|
|
- |
|
|
|
106,032 |
|
|
|
Nine Months Ended September 30, 2017 |
|
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PDN
Network
|
|
|
|
NAPW
Network
|
|
|
|
China
Operations
|
|
|
|
Corporate Overhead |
|
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees and related services |
|
$ |
- |
|
|
$ |
7,465,202 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
7,465,202 |
|
Recruitment services |
|
|
1,977,101 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,977,101 |
|
Products sales and other |
|
|
- |
|
|
|
91,226 |
|
|
|
- |
|
|
|
- |
|
|
|
91,226 |
|
Education and training |
|
|
- |
|
|
|
- |
|
|
|
898,584 |
|
|
|
- |
|
|
|
898,584 |
|
Consumer advertising and marketing solutions |
|
|
189,217 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
189,217 |
|
Total revenues |
|
|
2,166,318 |
|
|
|
7,556,428 |
|
|
|
898,584 |
|
|
|
- |
|
|
|
10,621,330 |
|
(Loss) income from continuing operations |
|
|
(66,187 |
) |
|
|
(13,185,268 |
) |
|
|
(286,957 |
) |
|
|
(4,747,737 |
) |
|
|
(18,286,149 |
) |
Depreciation and amortization |
|
|
67,099 |
|
|
|
2,220,806 |
|
|
|
6,107 |
|
|
|
- |
|
|
|
2,294,012 |
|
Income tax expense (benefit) |
|
|
(3,422 |
) |
|
|
(831,178 |
) |
|
|
- |
|
|
|
(291,620 |
) |
|
|
(1,126,220 |
) |
Net (loss) income from continuing operations |
|
|
(50,859 |
) |
|
|
(12,354,090 |
) |
|
|
(294,962 |
) |
|
|
(4,456,117 |
) |
|
|
(17,156,028 |
) |
Capital expenditures |
|
|
100,823 |
|
|
|
10,646 |
|
|
|
48,060 |
|
|
|
- |
|
|
|
159,529 |
|
|
|
December 31, 2017 |
|
Goodwill |
|
$ |
339,451 |
|
|
$ |
5,250,699 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
5,590,150 |
|
Intangible assets, net |
|
|
90,400 |
|
|
|
6,174,306 |
|
|
|
- |
|
|
|
- |
|
|
|
6,264,706 |
|
Assets from continuing operations |
|
|
1,726,061 |
|
|
|
12,889,367 |
|
|
|
3,056,281 |
|
|
|
- |
|
|
|
17,671,709 |
|
|