Restatement |
The Company
reevaluated inventory for slow moving and reserved a portion of slow moving inventory for obsolescence.
In 2015 the
Company entered into a business combination with an entity under common control. The accounting treatment for such business combination
should have been recorded at carry value, similar to pooling of interest. The Company corrected the error in the accounting treatment
of the transaction. In 2016, the Company recorded sales transactions net of cost of goods sold in error. The restatement corrected
the error.
Also, certain
account classifications have been modified. Related party accounts receivable and accounts payable have been reclassified to their
own line for disclosure purpose. See below for result of 2016 restatement and reclassification.
|
|
Previous reported |
|
|
|
|
|
|
|
Restated |
|
|
|
12/31/2016 |
|
|
Adjustment |
|
|
|
|
12/31/2016 |
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
340,073 |
|
|
|
(2 |
) |
|
|
|
$ |
340,071 |
|
Accounts receivable |
|
|
35,896 |
|
|
|
(10,332 |
) |
|
{a} |
|
|
25,564 |
|
Accounts receivable - related party |
|
|
– |
|
|
|
10,332 |
|
|
{a} |
|
|
10,332 |
|
Inventories, net |
|
|
104,832 |
|
|
|
(36,337 |
) |
|
{b} |
|
|
68,495 |
|
Prepaid expenses |
|
|
7,962 |
|
|
|
|
|
|
|
|
|
7,962 |
|
Total Current Assets |
|
|
488,763 |
|
|
|
– |
|
|
|
|
|
452,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
8,517 |
|
|
|
– |
|
|
|
|
|
8,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
24,726 |
|
|
|
– |
|
|
|
|
|
24,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets: |
|
$ |
522,006 |
|
|
|
– |
|
|
|
|
$ |
485,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
372,912 |
|
|
|
(4,399 |
) |
|
{c} |
|
$ |
368,513 |
|
Customer deposit |
|
|
57,726 |
|
|
|
4,400 |
|
|
{c} |
|
|
62,126 |
|
Income taxes payable |
|
|
800 |
|
|
|
– |
|
|
|
|
|
800 |
|
Total Current Liabilities |
|
|
431,438 |
|
|
|
|
|
|
|
|
|
431,439 |
|
Non-current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred rent |
|
|
468 |
|
|
|
– |
|
|
|
|
|
468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
431,906 |
|
|
|
|
|
|
|
|
|
431,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.001 per share,
75,000,000 shares authorized; 34,574,706 shares issued and outstanding as of December 31, 2017 and 2016, respectively |
|
|
34,575 |
|
|
|
– |
|
|
|
|
|
34,575 |
|
Additional paid-in capital |
|
|
713,239 |
|
|
|
658,379 |
|
|
{d} |
|
|
1,371,618 |
|
Accumulated deficit |
|
|
(657,714 |
) |
|
|
(694,719 |
) |
|
{e} |
|
|
(1,352,433 |
) |
Total stockholders' equity |
|
|
90,100 |
|
|
|
|
|
|
|
|
|
53,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity |
|
$ |
522,006 |
|
|
|
|
|
|
|
|
$ |
485,667 |
|
{a} The Company
reclassified related party accounts receivable and payable balance into its own line item.
{b}The Company
reserved $36,337 for slow moving inventory items.
{c} Customer
deposit of $4,400 was reclassified out from accounts payable to correctly record in customer deposit.
{d} The Company
and Perfecular Inc. entered into merger agreement on December 30, 2015. The two entities are merger under common control. Per
ASC 805-50-45, entities merger under common control should be recorded using book value and retained earnings is carried into
the consolidated financial statements. The Company erroneously eliminated Perfecular Inc.’s retained earnings through consolidation.
An adjustment is made to properly record investment made to the merger and record retained earnings of Perfecular Inc.
{e} Accumulated
adjustment effect in result of inventory reserve and adjustment to properly recorded investment made to the merger.
|
|
Previously reported |
|
|
|
|
|
|
|
Restated |
|
|
|
12/31/2016 |
|
|
Adjustment |
|
|
|
|
12/31/2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
337,496 |
|
|
|
778,723 |
|
|
{f} |
|
$ |
1,116,219 |
|
Revenue - related party |
|
|
– |
|
|
|
5,759 |
|
|
{g} |
|
|
5,759 |
|
Total revenue |
|
|
337,496 |
|
|
|
|
|
|
|
|
|
1,121,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue |
|
|
57,128 |
|
|
|
809,431 |
|
|
{f}{h} |
|
|
866,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
280,368 |
|
|
|
|
|
|
|
|
|
255,419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operation Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation - officers |
|
|
121,385 |
|
|
|
|
|
|
|
|
|
121,385 |
|
Research and development |
|
|
201,899 |
|
|
|
|
|
|
|
|
|
201,899 |
|
Professional fees |
|
|
142,956 |
|
|
|
|
|
|
|
|
|
142,955 |
|
General and administrative |
|
|
257,365 |
|
|
|
(1,155 |
) |
|
{g} |
|
|
256,210 |
|
Total Operating Expenses |
|
|
723,605 |
|
|
|
|
|
|
|
|
|
722,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
|
(443,237 |
) |
|
|
|
|
|
|
|
|
(467,030 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(203 |
) |
|
|
300 |
|
|
{g} |
|
|
97 |
|
Other income |
|
|
5,736 |
|
|
|
(5,148 |
) |
|
{g} |
|
|
588 |
|
Other expense |
|
|
(1,600 |
) |
|
|
1,012 |
|
|
{g} |
|
|
(588 |
) |
Total other expense |
|
|
3,933 |
|
|
|
|
|
|
|
|
|
91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(439,304 |
) |
|
|
|
|
|
|
|
|
(466,939 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision |
|
|
1,600 |
|
|
|
(1,105 |
) |
|
{j} |
|
|
495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(440,904 |
) |
|
|
|
|
|
|
|
$ |
(467,434 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weight Average Number of Common Shares Outstanding
- Basic and Diluted |
|
|
34,574,706 |
|
|
|
|
|
|
|
|
|
34,574,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
$ |
(0.01 |
) |
{f} The Company
previously recorded shipment of sales shipped directly from vendor to customer as net of cost of goods sold. The Company corrected
the error by recording sales at gross amount and separately record cost of goods sold amount.
{g} Other
income and other expenses items were reclassified to other income statement accounts. Refund of rent expense of $1,155 was reclassified
from other income to general and administrative expenses. Other expenses items including interest expense and cost of sales were
reclassified to their respective accounts. Interest expense was reclassified from other income.
{h} The Company
reserved $36,337 for slow moving inventory items into cost of goods sold.
{i}Income
tax refund was reclassified from other income to income tax expense.
|
|
Previously reported |
|
|
|
|
|
|
|
Restated |
|
|
|
12/31/2016 |
|
|
Adjustment |
|
|
|
|
12/31/2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(440,904 |
) |
|
|
(26,530 |
) |
|
|
|
$ |
(467,434 |
) |
Adjustments to reconcile
net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory reserve |
|
|
– |
|
|
|
26,528 |
|
|
{j} |
|
|
26,528 |
|
Depreciation expense |
|
|
1,130 |
|
|
|
|
|
|
|
|
|
1,130 |
|
Changes in Operating Assets
and Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
70,993 |
|
|
|
10,332 |
|
|
{k} |
|
|
81,325 |
|
Accounts receivable - related
party |
|
|
– |
|
|
|
(10,332 |
) |
|
{k} |
|
|
(10,332 |
) |
Inventories |
|
|
(53,258 |
) |
|
|
|
|
|
|
|
|
(53,258 |
) |
Prepaid expenses |
|
|
6,999 |
|
|
|
|
|
|
|
|
|
6,999 |
|
Accounts payable and accrued
liabilities |
|
|
96,987 |
|
|
|
(4,402 |
) |
|
{l} |
|
|
92,585 |
|
Customer deposit |
|
|
(82,303 |
) |
|
|
4,400 |
|
|
{l} |
|
|
(77,903 |
) |
Deferred rent |
|
|
(443 |
) |
|
|
|
|
|
|
|
|
(443 |
) |
Net cash flows used in operating activities |
|
|
(400,799 |
) |
|
|
|
|
|
|
|
|
(400,803 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and
equipment |
|
|
(8,239 |
) |
|
|
|
|
|
|
|
|
(8,239 |
) |
Net cash flows used in investing activities |
|
|
(8,239 |
) |
|
|
|
|
|
|
|
|
(8,239 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment to related parties |
|
|
(63,369 |
) |
|
|
|
|
|
|
|
|
(63,368 |
) |
Repayment to shareholders |
|
|
(19,533 |
) |
|
|
|
|
|
|
|
|
(19,534 |
) |
Net cash flows provided
by (used in) financing activities |
|
|
(82,902 |
) |
|
|
|
|
|
|
|
|
(82,902 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash
Equivalents |
|
|
(491,940 |
) |
|
|
|
|
|
|
|
|
(491,944 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - Beginning of Period |
|
|
832,015 |
|
|
|
|
|
|
|
|
|
832,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - End of Period |
|
$ |
340,071 |
|
|
|
|
|
|
|
|
$ |
340,071 |
|
{j} The Company
reserved $36,337 for slow moving inventory items into cost of goods sold.
{k} The Company
reclassified related party accounts receivable and payable balance into its own line item.
{l} Customer
deposit of $4,400 was reclassified out from accounts payable to correctly record in customer deposit.
|