Note 4. Restatement Of September 30, 2015 And 2014 Financial Statements | Effect of Restatement on Balance Sheet - September 30, 2014 Originally Restated Balance Sheet originally As of September 30, 2014 As of September 30, 2014 Stockholders' Deficit Preferred stock, Series A: 10 authorized; $0.00001 par value 1 and 1 shares issued and outstanding, respectively - 13,741,679 Preferred stock: 100,000,000 authorized; $0.00001 par value 76,133 and 76,648 shares issued and outstanding, respectively 1 1 Common stock: 10,000,000,000 authorized; $0.00001 par value 86,545,000 and 35,040,000 shares issued and outstanding, respectively 865 865 Additional paid in capital 30,892,264 20,673,672 Accumulated deficit (30,910,681 ) (34,433,768 ) Total Stockholders' Deficit (17,551 ) (17,551 ) On September 17, 2014, the Company amended its Articles of Incorporation. The amendment modified the terms of the Preferred Series A conversion exchange to common stock. As a result of this modification, the addition of a material conversion option triggered extinguishment accounting which requires the Company to revalue the new instrument and consider the incremental value of the fair value of the modified preferred stock over the carrying value at the date of the modification as a reduction of income available to common stockholders. The Preferred Series A was deemed to have a fair value of $13,741,679 based upon the converted valuation approach as the primary driver of value in the instrument, its common stock equivalency. On September 30, 2014 there was only $10,218,592 charged as an expense. Furthermore, the $10,218,592 was classified as Additional paid in capital. As at December 31, 2015, it was determined that the fair value of $13,741,679 should be used. Consequently the Accumulated deficit has been increased by $3,523,087 to $34,433,768. The additional amount was expensed in the period. Effect of Restatement on Income Statement - September 30, 2015 Three Months ended September 30, stated as Three Months ended September 30, restated 2014 2014 (unaudited) (unaudited) Net loss from operations (17,568 ) (17,568 ) Increase in value of preferred Series A shares 10,218,592 13,741,679 Net loss (10,236,160 ) (13,759,247 ) Basic and loss per share $ (29.21 ) $ (39.27 ) Average number of common shares outstanding 350,400 350,400 Nine Months ended September 30, stated as NineMonths ended September 30, restated 2014 2014 (unaudited) (unaudited) Net loss from operations (29,891 ) (29,891 ) Increase in value of preferred Series A shares 10,218,592 13,741,679 Net loss (10,248,483 ) (13,771,570 ) Basic and loss per share $ (29.25 ) $ (39.30 ) Average number of common shares outstanding 350,400 350,400 See explanation in Balance Sheet above Effect of Restatement on Income Statement - September 30, 2015 Three Months ended September 30, stated as Three Months ended September 30, restated 2015 2015 (unaudited) (unaudited) Net loss from operations (19,565 ) (19,565 ) Benefit from conversion of preferred shares to common 892,500 - Net loss (912,065 ) (19,565 ) Basic and loss per share $ (0.02 ) $ (0.00 ) Average number of common shares outstanding 37,988,818 37,988,818 Nine Months ended September 30, stated as Nine Months ended September 30, restated 2015 2015 (unaudited) (unaudited) Net loss from operations (56,442 ) (56,442 ) Benefit from conversion of preferred shares to common 892,500 - Net loss (948,942 ) (56,442 ) Basic and loss per share $ (0.07 ) $ (0.00 ) Average number of common shares outstanding 13,375,888 13,375,888 Benefit from the issuance of convertible instruments are recorded upon the creation of the preferred instrument. Establishing a benefit from the conversion of preferred shares to common was in error. Effect of Restatement on Statements of Cash Flow - September 30, 2014 Nine Months ended September 30, stated as Nine Months ended September 30, restated 2014 2014 (unaudited) (unaudited) CASH FLOWS FROM OPERATING ACTIVITIES Net loss (10,248,483 ) (13,771,570 ) Forgiveness of debt 27,641 27,641 Increase in value of Series A preferred shares 10,218,592 13,741,679 Increase (decrease in accounts payable 1,048.00 1,048.00 INCREASE (DECREASE) IN CASH FLOWS FROM OPERATING ACTIVITIES (1,202 ) (1,202 ) See balance sheet above. Effect of Restatement on Statements of Cash Flow - September 30, 2015 Nine Months ended September 30, stated as Nine Months ended September 30, restated 2015 2015 (unaudited) (unaudited) CASH FLOWS FROM OPERATING ACTIVITIES Net loss (948,942 ) (56,442 ) Gain on conversion of preferred shares to common 892,500 - Increase (decrease in accounts payable 4,057 4,057 INCREASE (DECREASE) IN CASH FLOWS FROM OPERATING ACTIVITIES (52,386 ) (52,386 ) See Statement of Operation September 30, 2015 above. |