3. RESTATEMENT | 3. RESTATEMENT The following presents a reconciliation of the Balance Sheets, Statements of Operations and Statements of Cash Flows from the prior period previously reported to the restated amounts: iCoreConnect Inc. CONDENSED CONSOLIDATED BALANCE SHEETS AS OF JUNE 30, 2021 (UNAUDITED) June 30, 2021 Restatement As Reported Adjustment As Restated ASSETS Cash and cash equivalents $ 846,039 $ 846,039 Accounts receivable, net 233,915 233,915 Prepaid expenses and other current assets 132,019 132,019 Total current assets 1,211,973 - 1,211,973 Property and equipment, net 15,090 15,090 Right of use lease asset - operating 118,182 118,182 Software development costs, net 698,349 698,349 Acquired technology, net 517,929 517,929 Customer relationships, net 1,855,664 1,855,664 Goodwill 1,291,109 1,291,109 Total long-term assets 4,496,323 - 4,496,323 TOTAL ASSETS $ 5,708,296 $ - $ 5,708,296 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Accounts payable and accrued expenses $ 833,416 $ 833,416 Operating lease liability, current portion 47,035 47,035 Notes payable 2,372,271 2,372,271 Deferred revenue, current portion 31,586 31,586 Total current liabilities 3,284,308 - 3,284,308 Operating lease liability, net of current portion 53,699 53,699 Deferred revenue, net of current portion 20,743 20,743 Total long-term liabilities 74,442 - 74,442 TOTAL LIABILITIES 3,358,750 - 3,358,750 STOCKHOLDERS' EQUITY (DEFICIT) Common Stock par value $0.001; 600,000,000 shares authorized; Issued and Outstanding: 151,613,399 as of June 30, 2021 and 90,081,336 as of December 31, 2020 151,613 151,613 Additional paid-in-capital 81,143,985 1,281,176 82,425,161 Accumulated deficit (78,946,052 ) (1,281,176 ) (80,227,228 ) TOTAL STOCKHOLDERS' EQUITY (DEFICIT) 2,349,546 - 2,349,546 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $ 5,708,296 $ - $ 5,708,296 The accompanying notes are an integral part of these condensed consolidated financial statements iCoreConnect Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE SIX MONTH PERIOD ENDED JUNE 30, 2021 (UNAUDITED) Six Months Ended June 30, 2021 Restatement As Reported Adjustment As Restated Revenue $ 1,685,379 $ 1,685,379 Cost of sales 507,761 507,761 Gross profit 1,177,618 - 1,177,618 Expenses Selling, general and administrative 1,860,258 1,860,258 Depreciation and amortization 503,412 503,412 Total operating expenses 2,363,670 - 2,363,670 Loss from operations (1,186,052 ) - (1,186,052 ) Other income (expense) Interest expense (260,323 ) (260,323 ) Loss on derivative liability - (1,281,176 ) (1,281,176 ) Gain on cancellation of liabilities 331,404 331,404 Total other income (expense) 71,081 (1,281,176 ) (1,210,095 ) Net loss $ (1,114,971 ) $ (1,281,176 ) $ (2,396,147 ) The accompanying notes are an integral part of these condensed consolidated financial statements iCoreConnect Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2021 (UNAUDITED) Six Months Ended June 30, 2021 Restatement As Reported Adjustment As Restated CASH FLOWS FROM OPERATING ACTIVITTIES Net loss $ (1,114,971 ) $ (1,281,176 ) $ (2,396,147 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 1,418 1,418 Amortization expense 469,699 469,699 Loss on derivative liability - - Change in allowance for doubtful accounts (331,404 ) (331,404 ) Gain on cancellation of liabilities - 1,281,176 1,281,176 Stock compensation expense 187,741 187,741 Non-cash interest expense 26,858 26,858 Changes in assets and liabilities: - - Accounts receivable (107,443 ) (107,443 ) Fixed assets (4,228 ) (4,228 ) Prepaid expenses (111,916 ) (111,916 ) Right of use asset, net of lease liability (17,448 ) (17,448 ) Accounts payable and accrued expenses (11,174 ) (11,174 ) Deferred revenue (23,479 ) (23,479 ) NET CASH USED IN OPERATING ACTIVITIES $ (1,036,347 ) $ - $ (1,036,347 ) INVESTING ACTIVITIES Cash portion of consideration paid to acquire Advantech/BCS $ (1,850,022 ) $ (1,850,022 ) Additions to capitalized software (108,752 ) (108,752 ) NET CASH USED IN INVESTING ACTIVITIES $ (1,958,774 ) $ - $ (1,958,774 ) FINANCING ACTIVITES Net proceeds from debt $ 1,795,881 $ 1,795,881 Payments on debt (875,887 ) (875,887 ) Proceeds from issuance of common stock 2,920,813 2,920,813 Proceeds from exercise of employee stock options - - Conversion of accounts payable into common stock (7,266 ) (7,266 ) NET CASH PROVIDED BY FINANCING ACTIVITIES $ 3,833,541 $ - $ 3,833,541 NET CHANGE IN CASH $ 838,420 $ - $ 838,420 CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD 7,619 7,619 CASH AND CASH EQUIVALENTS AT END OF THE PERIOD $ 846,039 $ - $ 846,039 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: Cash paid during the period for interest $ 233,465 $ - $ 233,465 Stock issued for acquisitions $ 500,250 $ - $ 500,250 Stock issued for acquisition of technology $ - $ - $ - Stock issued for conversion of convertible notes payable $ - $ - $ - Stock issued for conversion of notes payable $ (7,266 ) $ - $ (7,266 ) Stock issued for conversion of accounts payable |