DropCar,
Inc. and Subsidiaries
|
||
Consolidated
Balance Sheets Data
|
||
|
||
|
|
|
|
March
31,
|
December
31,
|
|
2019
|
2018
|
|
(unaudited)
|
|
ASSETS
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
Cash
|
$4,358,633
|
$4,303,480
|
Accounts
receivable, net
|
413,413
|
295,626
|
Prepaid expenses
and other current assets
|
359,193
|
328,612
|
Total current
assets
|
5,131,239
|
4,927,718
|
|
|
|
Property and
equipment, net
|
33,319
|
39,821
|
Capitalized
software costs, net
|
626,599
|
659,092
|
Operating lease
right-of-use asset
|
14,877
|
-
|
Other
assets
|
3,525
|
3,525
|
|
|
|
TOTAL
ASSETS
|
$5,809,559
|
$5,630,156
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
Accounts payable
and accrued expenses
|
$1,972,376
|
$2,338,560
|
Deferred
income
|
272,812
|
253,200
|
Lease
liability
|
7,332
|
-
|
Total current
liabilities
|
2,252,520
|
2,591,760
|
|
|
|
Convertible note
payable, net of debt discount
|
-
|
-
|
TOTAL
LIABILITIES
|
2,252,520
|
2,591,760
|
|
|
|
TOTAL
STOCKHOLDERS' EQUITY
|
3,557,039
|
3,038,396
|
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$5,809,559
|
$5,630,156
|
DropCar, Inc. and Subsidiaries
|
Consolidated Statements of Operations Data
|
(unaudited)
|
|
For the Quarter
Ended March 31,
|
|
|
2019
|
2018
|
|
|
(Restated)
|
|
|
|
NET
REVENUES
|
$1,099,443
|
$1,692,075
|
|
|
|
COST
OF REVENUES
|
1,127,045
|
2,295,781
|
|
|
|
GROSS
LOSS
|
(27,602)
|
(603,706)
|
|
|
|
OPERATING
EXPENSES
Research and
development
|
68,982
|
114,161
|
Selling, general
and administrative expenses
|
1,773,097
|
2,910,797
|
Depreciation and
amortization
|
107,749
|
79,232
|
TOTAL
OPERATING EXPENSES
|
1,949,828
|
3,104,190
|
|
|
|
OPERATING
LOSS
|
(1,977,430)
|
(3,707,896)
|
|
|
|
Interest income
(expense), net
|
1,724
|
(1,082,217)
|
|
|
|
LOSS
FROM CONTINUING OPERATIONS
|
(1,975,706)
|
(4,790,113)
|
|
|
|
DISCONTINUED
OPERATIONS
|
|
|
Income
from operations of discontinued component
|
-
|
309,378
|
LOSS
FROM DISCONTINUED OPERATIONS
|
-
|
309,378
|
NET
LOSS
|
$(1,975,706)
|
$(4,480,735)
|
|
|
|
LOSS
PER SHARE FROM CONTINUING OPERATIONS:
|
|
|
Basic
|
$(0.93)
|
$(4.75)
|
Diluted
|
$(0.93)
|
$(4.75)
|
(LOSS)
EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS:
|
|
|
Basic
|
$(0.93)
|
$0.31
|
Diluted
|
$(0.93)
|
$0.31
|
NET
LOSS PER SHARE:
|
|
|
Basic
|
$(0.93)
|
$(4.44)
|
Diluted
|
$(0.93)
|
$(4.44)
|
|
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING
|
|
|
Basic
|
2,117,688
|
1,008,058
|
Diluted
|
2,117,668
|
1,008,058
|
DropCar, Inc. and Subsidiaries
|
Consolidated Statements of Operations Data
|
(unaudited)
|
|
For the Three
Months Ended
|
|
|
March 31,
2019
|
December 31,
2018
|
|
|
|
|
|
|
NET
REVENUES
|
$1,099,443
|
$1,122,461
|
|
|
|
COST
OF REVENUES
|
1,127,045
|
1,250,090
|
|
|
|
GROSS
LOSS
|
(27,602)
|
(127,629)
|
|
|
|
OPERATING
EXPENSES
Research and
development
|
68,982
|
56,901
|
Selling, general
and administrative expenses
|
1,773,097
|
2,430,623
|
Depreciation and
amortization
|
107,749
|
100,549
|
TOTAL
OPERATING EXPENSES
|
1,949,828
|
2,588,073
|
|
|
|
OPERATING
LOSS
|
(1,977,430)
|
(2,715,702)
|
|
|
|
Interest income
(expense), net
|
1,724
|
103
|
|
|
|
LOSS
FROM CONTINUING OPERATIONS
|
(1,975,706)
|
(2,715,599)
|
|
|
|
DISCONTINUED
OPERATIONS
|
|
|
Income
from operations of discontinued component
|
-
|
315,119
|
Loss
on sale of component
|
-
|
(4,169,718)
|
LOSS
FROM DISCONTINUED OPERATIONS
|
-
|
(3,854,599)
|
NET
LOSS
|
$(1,975,706)
|
$(6,570,198)
|
Deemed dividend on
exchange of warrants
|
-
|
(63,760)
|
NET
LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$(1,975,706)
|
$(6,633,958)
|
|
|
|
AMOUNTS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
|
|
Loss
from continuing operations
|
(1,975,706)
|
(2,779,359)
|
Loss
from discontinued operations
|
-
|
(3,854,599)
|
NET
LOSS
|
(1,975,706)
|
(6,633,958)
|
|
|
|
LOSS
PER SHARE FROM CONTINUING OPERATIONS:
|
|
|
Basic
|
$(0.93)
|
$(1.71)
|
Diluted
|
$(0.93)
|
$(1.71)
|
(LOSS)
EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS:
|
|
|
Basic
|
$(0.93)
|
$(2.38)
|
Diluted
|
$(0.93)
|
$(2.38)
|
NET
LOSS PER SHARE:
|
|
|
Basic
|
$(0.93)
|
$(4.09)
|
Diluted
|
$(0.93)
|
$(4.09)
|
|
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING
|
|
|
Basic
|
2,117,688
|
1,621,130
|
Diluted
|
2,117,668
|
1,621,130
|