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, 2019 and 2018:
|
|
Three Months Ended September 30, 2019 |
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
PDN
Network
|
|
|
NAPW
Network
|
|
|
China
Operations |
|
|
Corporate
Overhead |
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees and related services |
|
$ |
- |
|
|
$ |
515,796 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
515,796 |
|
Recruitment services |
|
|
790,488 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
790,488 |
|
Products sales and other |
|
|
- |
|
|
|
1,053 |
|
|
|
- |
|
|
|
- |
|
|
|
1,053 |
|
Education and training |
|
|
- |
|
|
|
- |
|
|
|
6,610 |
|
|
|
- |
|
|
|
6,610 |
|
Consumer advertising and marketing solutions |
|
|
34,069 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
34,069 |
|
Total revenues |
|
|
824,557 |
|
|
|
516,849 |
|
|
|
6,610 |
|
|
|
- |
|
|
|
1,348,016 |
|
(Loss) income from continuing operations |
|
|
(9,843 |
) |
|
|
(128,039 |
) |
|
|
(200,214 |
) |
|
|
(771,067 |
) |
|
|
(1,109,163 |
) |
Depreciation and amortization |
|
|
15,202 |
|
|
|
201,442 |
|
|
|
4,036 |
|
|
|
- |
|
|
|
220,680 |
|
Income tax expense (benefit) |
|
|
(1,646 |
) |
|
|
(6,475 |
) |
|
|
- |
|
|
|
(37,337 |
) |
|
|
(45,458 |
) |
Net (loss) income from continuing operations |
|
|
217,160 |
|
|
|
(121,564 |
) |
|
|
(201,059 |
) |
|
|
(733,730 |
) |
|
|
(839,193 |
) |
Capital expenditures |
|
|
- |
|
|
|
- |
|
|
|
(812 |
) |
|
|
- |
|
|
|
(812 |
) |
|
|
Nine Months Ended September 30, 2019 |
|
|
|
United States |
|
|
|
|
|
|
|
|
|
|
|
|
PDN
Network
|
|
|
NAPW
Network
|
|
|
China
Operations |
|
|
Corporate
Overhead |
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees and related services |
|
$ |
- |
|
|
$ |
1,944,249 |
|
|
$ |
6,374 |
|
|
$ |
- |
|
|
$ |
1,950,623 |
|
Recruitment services |
|
|
1,915,794 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,915,794 |
|
Products sales and other |
|
|
- |
|
|
|
5,008 |
|
|
|
- |
|
|
|
- |
|
|
|
5,008 |
|
Education and training |
|
|
- |
|
|
|
- |
|
|
|
41,491 |
|
|
|
- |
|
|
|
41,491 |
|
Consumer advertising and marketing solutions |
|
|
107,844 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
107,844 |
|
Total revenues |
|
|
2,023,638 |
|
|
|
1,949,257 |
|
|
|
47,865 |
|
|
|
- |
|
|
|
4,020,760 |
|
(Loss) income from continuing operations |
|
|
(200,864 |
) |
|
|
(280,015 |
) |
|
|
(886,889 |
) |
|
|
(2,059,015 |
) |
|
|
(3,426,783 |
) |
Depreciation and amortization |
|
|
46,834 |
|
|
|
604,327 |
|
|
|
12,482 |
|
|
|
- |
|
|
|
663,643 |
|
Income tax expense (benefit) |
|
|
9,329 |
|
|
|
(15,641 |
) |
|
|
8,594 |
|
|
|
(115,015 |
) |
|
|
(112,733 |
) |
Net (loss) income from continuing operations |
|
|
388,150 |
|
|
|
(264,374 |
) |
|
|
(906,167 |
) |
|
|
(1,944,000 |
) |
|
|
(2,726,391 |
) |
Capital expenditures |
|
|
- |
|
|
|
- |
|
|
|
2,523 |
|
|
|
- |
|
|
|
2,523 |
|
|
|
September 30, 2019 |
|
Goodwill |
|
$ |
339,451 |
|
|
$ |
- |
|
|
$ |
1,483,869 |
|
|
$ |
- |
|
|
$ |
1,823,320 |
|
Intangible assets, net |
|
|
90,400 |
|
|
|
381,037 |
|
|
|
- |
|
|
|
- |
|
|
|
471,437 |
|
Assets from continuing operations |
|
|
2,837,613 |
|
|
|
1,304,988 |
|
|
|
5,152,944 |
|
|
|
- |
|
|
|
9,295,545 |
|
|
|
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 |
|
Education and training |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
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 |
|
|
|
(269,373 |
) |
|
|
- |
|
|
|
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 |
) |
|
|
December 31, 2018 |
|
Goodwill |
|
$ |
339,451 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
339,451 |
|
Intangible assets, net |
|
|
90,400 |
|
|
|
930,543 |
|
|
|
- |
|
|
|
- |
|
|
|
1,020,943 |
|
Assets from continuing operations |
|
|
1,654,346 |
|
|
|
1,970,594 |
|
|
|
1,486,891 |
|
|
|
- |
|
|
|
5,111,831 |
|
|