Restatement of prior period results | 3. Restatement of prior period results The company identified the following errors in the financial results for the periods ended September 30, 2019 and 2018. Three and nine months ended September 30, 2019 The company restated its financial statements for the year ended December 31, 2018, to correct the recording of non-cash amortization of intangible assets and the depreciation of revalued plant and equipment which was incorrectly classified as other comprehensive income, the unrealized foreign currency loss on convertible debentures denominated in Canadian Dollars and other immaterial adjustments, resulting in a restatement of opening balances of plant and equipment of $121,243, intangible assets of $(55,475), other comprehensive income of $(1,023,907) and opening retained earnings of $(958,138). The Company had not accounted for ASC 842 – leases, which was effective for periods beginning January 1, 2019, in its interim financial statements for the periods ended March 31, 2019, June 30, 2019 and September 30, 2019. The Company recorded a right-of-use asset of $646,138 and an operating lease liability of $617,352 and an accrued liability of $28,786 as of January 1, 2019. An additional $241,985 of operating leases were entered into and a further $22,707 of operating leases were terminated before maturity during the nine months ended September 30, 2019. The amortization of the right-of-use asset amounted to $153,088, the amortization of the operating lease liability was $136,269 and the accrued liability increased by $2,892. The Company adjusted its accounting for financial leases by recording an office equipment asset of $34,638 and a finance lease liability of $34,524 as of January 1, 2019. During the nine months ended September 30, 2019, an additional $15,043 of additional office equipment under financial leases was recorded. The Company recorded a depreciation charge of $8,764 related to these assets, an interest charge of $1,071 and amortization of financial leases of $9,411. The Company modified its accounting for the acquisition of Virtual Generation by accounting for the imputed deferred tax liability on the value of the Platform acquired, resulting in an adjustment of $1,401,608 to deferred tax liability and recording of a goodwill asset on acquisition of $1,401,608. The Virtual Generation platform, valued at $4,004,954, was amortized for the nine months ended September 30, 2019, resulting in an amortization expense of $177,982 and a reduction in the deferred tax liability of $62,294. The company had previously recorded certain gains on share based transactions with related parties amounting to $282,101. These gains were reclassified as equity. Other adjustments relating to the recording of consolidated amortization expenses were incorrectly calculated, the net adjustment amounted to $112,634. In addition certain foreign exchange movements of $23,998 were incorrectly recorded in comprehensive loss. Included in other adjustments is a reclassification of selling expenses of $1,028,184 to general and administrative expenses to conform to current disclosure. Due to a 1 for 8 reverse stock split which took place on December 12, 2019, the outstanding shares and additional paid in capital was adjusted to take into account the effects of the reverse stock split. Three and nine months ended September 30, 2018 The error corrected in the financial statements for the year ended December 31, 2018, resulted in an adjustment to depreciation and amortization expense of $352,943, an adjustment to foreign exchange movements of $83,645, and an immaterial $331 adjustment to general and administrative expenses. The reconciliation of the consolidated balance sheet as of September 30, 2019 is as follows: As Previously Reported Prior year adjustment Lease adjustments Acquisition of Virtual Generation Other Adjustments As Restated Current Assets Cash and cash equivalents $ 4,910,994 $ — $ — $ — $ — $ 4,910,994 Accounts receivable 104,731 — — — — 104,731 Gaming accounts receivable 1,446,058 — — — — 1,446,058 Prepaid expenses 197,953 — — — — 197,953 Related party receivable 849 — — — — 849 Other current assets 182,864 — — — — 182,864 Total Current Assets 6,843,449 — — — — 6,843,449 Non-Current Assets Restricted cash 1,404,978 — — — — 1,404,978 Property, plant and equipment 324,227 121,248 39,108 — (10,430 ) 474,153 Right-of-use assets — — 699,250 — — 699,250 Intangible assets 16,132,375 (55,477 ) (177,982 ) 128,156 16,027,072 Goodwill 266,920 — — 1,401,608 (5,093 ) 1,663,435 Other assets 10,907 — — — — 10,907 Investment in non-consolidated entities 375,000 — — — — 375,000 Total Non-Current Assets 18,514,407 65,771 738,358 1,223,626 112,633 20,654,795 Total Assets $ 25,357,856 $ 65,771 $ 738,358 $ 1,223,626 $ 112,633 $ 27,498,244 Current Liabilities Line of credit - bank $ 1,000,000 $ — $ — $ — $ — $ 1,000,000 Accounts payable and accrued liabilities 4,080,575 — 31,678 — — 4,112,253 Gaming accounts balances 2,578,116 — — — — 2,578,116 Taxes payable 645,591 — — — — 645,591 Advances from stockholders 8,019 — — — — 8,019 Convertible Debt, net of discount of $1,755,287 6,376,410 — — — — 6,376,410 Notes payable, net of discount of $120,853 1,397,815 — — — — 1,397,815 Notes payable – related party, net of discount of $80,569 984,811 — — — — 984,811 Bank loan payable – current portion 119,195 — — — — 119,195 Operating lease liability — — 47,068 — — 47,068 Financial lease liability — — 3,002 — — 3,002 Total Current Liabilities 17,190,532 — 81,748 — — 17,272,280 Non-current liabilities Deferred tax liability — — — 1,339,314 — 1,339,314 Notes payable, net of discount of $27,506 244,728 — — — — 244,728 Notes payable – related party, net of discount of $18,338 163,152 — — — — 163,152 Bank loan payable 124,670 — — — — 124,670 Operating lease liability — — 621,695 — — 621,695 Financial lease liability — — 36,843 — — 36,843 Other long-term liabilities 204,100 — — — — 204,100 Total Non-Current Liabilities 736,650 — 658,538 1,339,314 — 2,734,502 Total Liabilities 17,927,182 — 740,286 1,339,314 — 20,006,782 Stockholders' Equity Preferred stock, $0.0001 par value; 5,000,000 shares authorized, none issued — — — — — — Common Stock, $0.0001 par value, 80,000,000 shares authorized; 10,514,610 shares issued and outstanding as of September 30, 2019* 8,412 — — — (7,360 ) 1,052 Additional paid-in capital* 27,213,399 — — — 289,461 27,502,860 Accumulated other comprehensive income (1,382,160 ) 1,023,907 (1,618 ) — (23,998 ) (383,869 ) Accumulated deficit (18,408,977 ) (958,136 ) (310 ) (115,688 ) (145,470 ) (19,628,581 ) Total Stockholders' Equity 7,430,674 65,771 (1,928 ) (115.688 ) 112,633 7,491,462 Total Liabilities and Stockholders’ Equity $ 25,357,856 $ 65,771 $ 738,358 $ 1,223,626 $ 112,633 $ 27,498,244 * Adjusted for a 1 for 8 reverse stock split effective December 12, 2019. The reconciliation of the consolidated statement of operations and comprehensive loss for the three months ended September 30, 2019 is as follows: As Previously Reported Lease adjustments Acquisition of Virtual Generation Other Adjustments As Restated Revenue $ 6,755,845 $ - $ - $ - 6,755,845 Costs and Expenses Selling expenses 3,156,446 - - (258,159 ) 2,898,287 General and administrative expenses 3,259,195 (235 ) 66,743 105,294 3,430,997 Total Costs and Expenses 6,415,641 (235 ) 66,743 (152,865 ) 6,329,284 Income from Operations 340,204 235 (66,743 ) 152,865 426,561 Other (Expenses) Income Other income 32,864 - - - 32,864 Interest expense, net of interest income (1,092,887 ) (372 ) - - (1,093,259 ) Gain on settlement of liabilities 282,101 - - (282,101 ) - Gain on marketable securities 125,000 - - - 125,000 Total Other (Expenses) Income (652,922 ) (372 - (282,101 ) (935,395 ) Loss Before Income Taxes (312,718 ) (137 ) (66,743 ) (129,236 ) (508,834 ) Income tax provision (283,905 ) - 23,360 - (260,545 ) Net Loss (596,623 ) (137 ) (43,383 ) (129,236 ) (769,379 ) Other Comprehensive Loss Foreign currency translation adjustment (212,009 ) - - (53,222 ) (265,231 ) Comprehensive Loss $ (808,632 ) $ (137 ) $ (43,383 ) $ (182,458 ) $ (1,034,610 ) Loss per common share – basic and diluted* $ (0.01 ) $ (0.01 ) Weighted average number of common shares outstanding – basic and diluted* 10,241,996 10,241,996 * Adjusted for a 1 for 8 reverse stock split effective December 12, 2019. The reconciliation of the consolidated statement of operations and comprehensive loss for the nine months ended September 30, 2019 is as follows: As Previously Reported Lease adjustments Acquisition of Virtual Generation Other Adjustments As Restated Revenue $ 25,127,494 $ — $ — $ — $ 25,127,494 Costs and Expenses Selling expenses 17,602,950 — — (1,028,184 ) 16,574,766 General and administrative expenses 8,919,962 (761 ) 177,982 891,553 9,988,736 Total Costs and Expenses 26,522,912 (761 ) 177,982 (136,631 ) 26,563,502 Loss from Operations (1,395,418 ) 761 (177,982 ) 136,631 (1,436,008 ) Other (Expenses) Income Other income 40,589 — — — 40,589 Interest expense, net of interest income (3,613,543 ) (1,071 ) — — (3,614,614 ) Gain on marketable securities 100,000 — — — 100,000 Loss on settlement of liabilities 246,158 — — (282,101 ) (35,943 ) Total Other (Expenses) Income (3,226,796 ) (1,071 ) — (282,101 ) (3,509,968 ) Loss Before Income Taxes (4,622,214 ) (310 ) (177,982 ) (145,470 ) (4,945,976 ) Income tax provision (777,869 ) — 62,294 — (715,575 ) Net Loss (5,400,083 ) (310 ) (115,688 ) (145,470 ) (5,661,551 ) Other Comprehensive Loss Foreign currency translation adjustment (300,822 ) (1,618 ) — (23,998 ) (326,438 ) Comprehensive Loss $ (5,700,905 ) $ (1,928 ) $ (115,688 ) $ (169,468 ) $ (5,987,989 ) Loss per common share – basic and diluted* $ (0.57 ) $ (0.60 ) Weighted average number of common shares outstanding – basic and diluted* 9,925,380 9,925,380 * Adjusted for a 1 for 8 reverse stock split effective December 12, 2019. The reconciliation of the consolidated statement of operations and comprehensive loss for the three months ended September 30, 2018 is as follows: As Previously Reported Depreciation and amortization adjustments Foreign Exchange adjustments Other Adjustments As Restated Revenue $ 7,823,286 $ — $ — $ — $ 7,823,286 Costs and Expenses Selling expenses 5,314,436 — — — 5,314,436 General and administrative expenses 2,897,835 117,648 27,880 — 3,043,363 Total Costs and Expenses 8,212,271 117,648 27,880 — 8,357,799 Loss from Operations (388,985 ) (117,648 ) (27,880 ) — (534,513 ) Other (Expenses) Income Interest expense, net of interest income (329,618 ) — — — (329,618 ) Loss on marketable securities (2,500 ) — — — (2,500 ) Total Other (Expenses) Income (332,118 ) — — — (332,118 ) Loss Before Income Taxes (721,103 ) (117,648 ) (27,880 ) — (866,631 ) Income tax provision (83,356 ) — — — (83,356 ) Net Loss (804,459 ) (117,648 ) (27,880 ) — (949,987 ) Other Comprehensive Loss Foreign currency translation adjustment (490,914 ) 133,446 27,880 — (329,588 ) Comprehensive Loss $ (1,295,373 ) $ 15,798 $ — $ — $ (1,279,575 ) Loss per common share – basic and diluted* $ (0.14 ) $ (0.14 ) Weighted average number of common shares outstanding – basic and diluted* 9,317,537 9,317,537 The reconciliation of the consolidated statement of operations and comprehensive loss for the nine months ended September 30, 2018 is as follows: As Previously Reported Depreciation and amortization adjustments Foreign Exchange adjustments Other Adjustments As Restated Revenue $ 25,239,812 $ — $ — $ — $ 25,239,812 Costs and Expenses Selling expenses 17,218,036 — — — 17,218,036 General and administrative expenses 7,013,563 352,943 83,645 331 7,450,482 Total Costs and Expenses 24,231,599 352,943 83,645 331 24,668,518 Income from Operations 1,008,213 (352,943 ) (83,645 ) (331 ) 571,294 Interest expense, net of interest income (1,592,127 ) — — — (1,592,127 ) Imputed interest on related party advances (761 ) — — — (761 ) Gain on litigation settlement 516,120 — — — 516,120 Loss on debt modification (212,270 ) — — — (212,270 ) Loss on marketable securities (157,500 ) — — — (157,500 ) Total Other (Expenses) Income (1,446,538 ) — — — (1,446,538 ) Loss Before Income Taxes (438,325 ) (352,943 ) (83,645 ) (331 ) 875,244 ) Income tax provision (840,798 ) — — — (840,798 ) Net Loss (1,279,123 ) (352,943 ) (83,645 ) (331 ) (1,716,042 ) Other Comprehensive Loss Foreign currency translation adjustment (653,788 ) 401,333 83,645 — (168,810 ) Comprehensive Loss $ (1,932,911 ) $ 48,390 $ — $ (331 ) $ (1,884,852 ) Loss per common share – basic and diluted* $ (0.21 ) $ (0.20 ) Weighted average number of common shares outstanding – basic and diluted* 9,397,252 9,397,252 * Adjusted for a 1 for 8 reverse stock split effective December 12, 2019. The reconciliation of the consolidated statement of cash flows for the nine months ended September 30, 2019 is as follows: As Previously Reported Lease adjustments Acquisition of Virtual Generation Other Adjustments and reclassifications As Restated Cash Flows from Operating Activities Net loss $ (5,400,083 ) $ (310 ) $ (115,688 ) $ (145,470 ) $ (5,661,551 ) Adjustments to reconcile net loss to net cash generated by operating activities Depreciation and amortization 485,351 8,764 177,982 15,310 687,407 Amortization of deferred costs 2,974,439 — — — 2,974,439 Stock based compensation charge 88,960 — — — 88,960 Non-cash interest 598,656 — — — 598,656 Gain on settlement of liabilities (190,610 ) — — 190,610 — Loss on debt conversions (46,426 ) — — 91,492 45,066 Unrealized gain on trading securities (100,000 ) — — — (100,000 ) Deferred taxation movements — — (62,294 ) — (62,294 ) Changes in Operating Assets and Liabilities Prepaid expenses (69,957 ) — — — (69,957 ) Accounts payable and accrued liabilities 643,411 — — — 643,411 Accounts receivable (50,218 ) — — (50,218 ) Gaming accounts receivable (487,330 ) — — — (487,330 ) Gaming accounts liabilities 1,626,021 — — — 1,626,021 Taxes payable (372,275 ) — — — (372,275 ) Other current assets (101,594 ) — — — (101,594 ) Other assets (11,239 ) — — — (11,239 ) Long term liability (387,523 ) — — — (387,523 ) Net Cash used in operating Activities (800,417 ) 8,454 — 151,942 (640,021 ) Cash Flows from Investing Activities Acquisition of property, plant, and equipment, and intangible assets (114,821 ) (15,043 ) — — (129,864 ) Decrease in restricted cash 133,197 — — (133,197 ) — Acquisition of Virtual Generation, net of cash of $47,268 46,435 — (263,418 ) — (216,983 ) Net Cash Used in Investing Activities 64,811 (15,043 ) (263,418 ) (133,197 ) (346,847 ) Cash Flows from Financing Activities Proceeds from bank credit line, net 250,000 — — — 250,000 Repayment of bank loan (88,567 ) — — — (88,567 ) Repayment of deferred purchase consideration – non-related parties (213,317 ) — 105,367 — (107,950 ) Repayment of deferred purchase consideration – related parties (399,901 ) — 158,051 — (241,850 ) Movement in financial leases — 6,589 — — 6,589 Advance to related party (11,975 ) — — — (11,975 ) Advances from stockholders 14,227 — — — 14,227 Net Cash Used in Financing Activities (449,533 ) 6,589 263,418 — (179,526 ) Effect of change in exchange rate (193,770 ) — — (174,306 ) (368,076 ) Net decrease in cash (1,378,909 ) — — (155,561 ) (1,534,470 ) Cash, cash equivalents and restricted cash – beginning of the period 6,289,903 — — 1,560,539 7,850,442 Cash, cash equivalents and restricted cash – end of the period $ 4,910,994 $ — $ — $ 1,404,978 $ 6,315,972 Reconciliation of cash, cash equivalents and restricted cash within the balance sheet to the statement of cash flows Cash and cash equivalents $ 4,910,994 $ — $ — $ — $ 4,910,994 Restricted cash — — — 1,404,978 1,404,978 $ 4,910,994 $ — $ — $ 1,404,978 $ 6,315,972 The reconciliation of the consolidated statement of cash flows for the nine months ended September 30, 2018 is as follows: As Previously Reported Depreciation amortization adjustments Foreign Exchange adjustments Other Adjustments and reclassifications As Restated Cash Flows from Operating Activities Net Loss $ (1,279,123 ) $ (352,943 ) $ (83,645 ) $ (331 ) $ (1,716,042 ) Adjustments to reconcile net loss to net cash provided by operating activities Depreciation and amortization 500,391 156,594 — — 656,985 Amortization of deferred costs 58,188 — — — 58,188 Non-cash interest 1,193,434 — — — 1,193,434 Loss on debt modification 217,140 — — — 217,140 Imputed interest on advances from stockholders 1,514 — — — 1,514 Unrealized loss on trading securities 157,500 — — — 157,500 Recovery of assets (516,120 ) — — — (516,120 ) Bad debt expense 6,354 — — — 6,354 Changes in Operating Assets and Liabilities Prepaid expenses (180,651 ) — — — (180,651 ) Accounts payable and accrued liabilities 1,776,266 — — 331 1,776,597 Accounts receivable 98,823 — — — 98,823 Gaming accounts receivable (108,033 ) — — — (108,033 ) Gaming accounts liabilities (242,907 ) — — — (242,907 ) Taxes payable (547,618 ) — — — (547,618 ) Other current assets (94,764 ) — — — (94,764 ) Long term liability 72,480 — — — 72,480 Net Cash Provided by operating Activities 1,112,874 (196,349 ) (83,645 ) — 832,880 Cash Flows from Investing Activities Acquisition of property, plant, and equipment, and intangible assets (4,487,456 ) (203,068 ) — — (4,690,524 ) Decrease in restricted cash (980,427 ) — — 980,427 — Net Cash Used in Investing Activities (5,467,883 ) (203,068 ) — 980,427 (4,690,524 ) Cash Flows from Financing Activities Proceeds from bank credit line 500,000 — — — 500,000 Repayment of bank credit line, net (177,060 ) — — — (177,060 ) Repayment of bank loan (93,532 ) — — — (93,532 ) Proceeds from debentures and convertible notes, net of repayment 6,883,906 — — — 6,883,906 Loan to related party (190,509 ) — — — (190,509 ) Purchase of treasury stock (2,261,307 ) — — — (2,261,307 ) Repayment to stockholders, net of advances (406,142 ) — — — (406,142 ) Net Cash Provided by Financing Activities 4,255,356 — — — 4,255,356 Effect of change in exchange rate (561,516 ) 399,417 83,645 — (78,454 ) Net increase in cash (661,169 ) — — 980,427 319,258 Cash, cash equivalents and restricted cash – beginning of the period 6,469,858 — — 587,905 7,057,763 Cash, cash equivalents and restricted cash – end of the period $ 5,808,689 $ — $ — $ 1,568,332 $ 7,377,021 Reconciliation of cash, cash equivalents and restricted cash within the balance sheet to the statement of cash flows Cash and cash equivalents $ 5,808,689 $ — $ — $ — $ 5,808,689 Restricted cash — — — 1,568,332 1,568,332 $ 5,808,689 $ — $ — $ 1,568,332 $ 7,377,021 |