Quarterly report pursuant to Section 13 or 15(d)

Note 4 - Acquisition (Tables)

v3.22.2.2
Note 4 - Acquisition (Tables)
9 Months Ended
Sep. 30, 2022
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

Consideration1

  $ 13,558,366  
         

Assets acquired:

       

Cash and cash equivalents

    200,661  

Accounts receivable

    665,961  

Prepaid and other assets

    443,428  

Inventory

    2,504,722  

PP&E, net

    16,622  

Intangibles

    17,309  

Right of use asset

    85,502  

Total assets acquired

    3,934,205  
         

Liabilities assumed:

       

Accrued liabilities

    61,064  

Accounts payable

    125,967  

Right of use liability

    87,539  

Total liabilities assumed

    274,570  
         

Net assets acquired

    3,659,635  
         

Goodwill

  $ 9,898,731  
Business Acquisition, Pro Forma Information [Table Text Block]
   

For the Three Months Ended September 30, 2022

 
   

Starco Brands Inc.

   

The AOS Group Inc.

   

Proforma Starco Brands Inc.

 
                         

Revenue

  $ 1,441,361     $ 1,124,404     $ 2,565,765  
                         

Net Income (Loss)

  $ (17,578 )   $ (1,575,417 )   $ (1,592,995 )

Net (income) attributable to non-controlling interest

  $ (32,693 )   $ -       (32,693 )
                         

Net Income (Loss) attributable to Starco Brands

  $ (50,271 )   $ (1,575,417 )   $ (1,625,688 )
   

For the Nine Months Ended September 30, 2022

 
   

Starco Brands Inc.

   

The AOS Group Inc.

   

Proforma Starco Brands Inc.

 
                         

Revenue

  $ 3,594,854     $ 4,141,348     $ 7,736,202  
                         

Net Income (Loss)

  $ 200,946     $ (2,517,001 )   $ (2,316,055 )

Net (income) attributable to non-controlling interest

  $ (67,856 )   $ -       (67,856 )
                         

Net Income (Loss) attributable to Starco Brands

  $ 133,090     $ (2,517,001 )   $ (2,383,911 )
   

For the Three Months Ended September 30, 2021

 
   

Starco Brands Inc.

   

The AOS Group Inc.

   

Proforma Starco Brands Inc.

 
                         

Revenue

  $ 109,503     $ 2,364,997     $ 2,474,500  
                         

Net Income (Loss)

  $ (392,813 )   $ (1,125,739 )   $ (1,518,552 )

Net (income) attributable to non-controlling interest

  $ -     $ -       -  
                         

Net Income (Loss) attributable to Starco Brands

  $ (392,813 )   $ (1,125,739 )   $ (1,518,552 )
   

For the Nine Months Ended September 30, 2021

 
   

Starco Brands Inc.

   

The AOS Group Inc.

   

Proforma Starco Brands Inc.

 
                         

Revenue

  $ 484,073     $ 8,354,867     $ 8,838,940  
                         

Net Income (Loss)

  $ (549,488 )   $ (2,371,570 )   $ (2,921,058 )

Net (income) attributable to non-controlling interest

    -     $ -       -  
                         

Net Income (Loss) attributable to Starco Brands

  $ (549,488 )   $ (2,371,570 )   $ (2,921,058 )