Restatement |
Note 12 – Restatement
|
|
Previously reported |
|
|
|
|
|
|
Restated |
|
|
|
For the six months ended |
|
|
|
|
|
|
For the six months ended |
|
|
|
6/30/2017 |
|
|
Adjustment |
|
|
|
6/30/2017 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
211,086 |
|
|
|
680,427 |
|
{a} |
|
$ |
891,513 |
|
Revenue - related party |
|
|
– |
|
|
|
6,571 |
|
{b} |
|
|
6,571 |
|
Total revenue |
|
|
211,086 |
|
|
|
|
|
|
|
|
898,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue |
|
|
65,498 |
|
|
|
686,998 |
|
{a} |
|
|
752,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
145,588 |
|
|
|
|
|
|
|
|
145,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operation Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation - officers |
|
|
60,000 |
|
|
|
|
|
|
|
|
60,000 |
|
Research and development |
|
|
109,929 |
|
|
|
|
|
|
|
|
109,929 |
|
Professional fees |
|
|
69,777 |
|
|
|
|
|
|
|
|
69,777 |
|
General and administrative |
|
|
123,083 |
|
|
|
|
|
|
|
|
123,083 |
|
Total Operating Expenses |
|
|
362,789 |
|
|
|
|
|
|
|
|
362,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
|
(217,201 |
) |
|
|
|
|
|
|
|
(217,201 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
53 |
|
|
|
|
|
|
|
|
53 |
|
Other income |
|
|
4,763 |
|
|
|
|
|
|
|
|
4,763 |
|
Total other expense |
|
|
4,815 |
|
|
|
|
|
|
|
|
4,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(212,885 |
) |
|
|
|
|
|
|
|
(212,885 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
800 |
|
|
|
|
|
|
|
|
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(213,685 |
) |
|
|
|
|
|
|
$ |
(213,685 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
{a} 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.
{b} Revenue generated from Vitashower Corp.,
a company owned by the CEO, amounted to $6,571 for the six months ended June 30, 2017 was reclassified to be separately disclosed.
|
|
Previously reported |
|
|
|
|
|
|
Restated |
|
|
|
For the three months ended |
|
|
|
|
|
|
For the three months ended |
|
|
|
6/30/2017 |
|
|
Adjustment |
|
|
|
6/30/2017 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
128,896 |
|
|
|
496,172 |
|
{a} |
|
$ |
625,068 |
|
Revenue - related party |
|
|
– |
|
|
|
3,563 |
|
{b} |
|
|
3,563 |
|
Total revenue |
|
|
128,896 |
|
|
|
|
|
|
|
|
628,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue |
|
|
45,163 |
|
|
|
499,736 |
|
{a} |
|
|
544,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
83,733 |
|
|
|
|
|
|
|
|
83,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operation Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation - officers |
|
|
30,000 |
|
|
|
|
|
|
|
|
30,000 |
|
Research and development |
|
|
55,453 |
|
|
|
|
|
|
|
|
55,453 |
|
Professional fees |
|
|
41,797 |
|
|
|
|
|
|
|
|
41,797 |
|
General and administrative |
|
|
60,673 |
|
|
|
|
|
|
|
|
60,673 |
|
Total Operating Expenses |
|
|
187,923 |
|
|
|
|
|
|
|
|
187,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
|
(104,190 |
) |
|
|
|
|
|
|
|
(104,190 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
20 |
|
|
|
|
|
|
|
|
20 |
|
Other income |
|
|
– |
|
|
|
|
|
|
|
|
– |
|
Total other expense |
|
|
20 |
|
|
|
|
|
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(104,170 |
) |
|
|
|
|
|
|
|
(104,170 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
800 |
|
|
|
|
|
|
|
|
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(104,970 |
) |
|
|
|
|
|
|
$ |
(104,970 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weight Average Number of Common Shares Outstanding - Basic and Diluted |
|
|
34,574,706 |
|
|
|
|
|
|
|
|
34,574,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.00 |
) |
|
|
|
|
|
|
$ |
(0.00 |
) |
{a} 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.
{b} Revenue generated from Vitashower Corp.,
a company owned by the CEO, amounted to $3,563 for the three months ended June 30, 2017 was reclassified to be separately disclosed.
|