Restatement [Text Block] | 10. Restatement The Company has restated its condensed consolidated financial statements as at December 31, 2018 and for the three and six months then ended, for the misapplication of the new revenue recognition standard (ASC 606), to correctly account for certain payroll expenses (direct costs of contracts) in cost of sales not previously reflected in cost of sales in error, for not expensing consulting fees incurred and not accrued in error, and for capitalizing certain software development costs once technological feasibility was established. These restatements resulted in a net loss of $336,454 increasing by $541,460 to $877,914 for the six months ended December 31, 2018 and a net loss of $$410,960 increasing by $29,537 to $440,497 for the three months ended December 31, 2018. The Company has also restated its condensed consolidated financial statements as at December 31, 2017 and for the three and six months then ended, to defer certain payroll costs incurred for contracts not completed at December 31, 2017 not deferred in error, to account for certain payroll costs (direct costs of contracts) in cost of sales not previously reflected in cost of sales in error, for expensing prepaid expenses for consulting services rendered, and for not deferring certain revenue appropriately. These restatements resulted in a net loss of $275,262 increasing by $158,155 to $433,417 for the six months ended December 31, 2017 and a net loss of $25,833 increasing by $126,029 to $151,862 for the three months ended December 31, 2017. The impact of the restatements as at December 31, 2018 and for the three and six months ended December 31, 2018 and 2017 is summarized below: Consolidated Balance Sheet As at December 31, 2018 As reported Adjustment As restated ASSETS Current Assets Cash 71,217 - 71,217 Accounts receivable, net 78,943 - 78,943 Contract assets - 38,787 38,787 Prepaid expenses and deposits 93,273 - 93,273 Total Current Assets 243,433 38,787 282,220 Property and equipment, net 12,652 - 12,652 Software development - 133,272 133,272 Total Assets 256,085 172,059 428,144 LIABILITIES Current Liabilities Accounts payable and accrued liabilities 172,474 211,918 384,392 Deferred revenue 160,033 (39,834 ) 120,199 Due to related parties 516,427 - 516,427 Total Liabilities 848,934 172,084 1,021,018 STOCKHOLDERS' DEFICIT Common stock 30,490 - 30,490 Additional paid-in capital 1,798,471 - 1,798,471 Accumulated other comprehensive income 58,349 (6,423 ) 51,926 Deficit (2,480,159 ) 6,398 (2,473,761 ) Total Stockholders' Deficit (592,849 ) (25 ) (592,874 ) Total Liabilities and Stockholders' Deficit 256,085 172,059 428,144 Consolidated Statement of Operations and Comprehensive Loss Three months ended December 31, 2018 As reported Adjustment As restated Revenue 244,935 (49,043 ) 195,892 Cost of sales 103,303 (102,704 ) 206,007 Gross Profit (Loss) 141,632 (151,747 ) (10,115 ) Expenses Consulting fees 153,181 101,027 254,208 Depreciation 2,761 126 2,887 Directors' fees 62,538 3,051 65,589 General and administrative 33,000 (14,587 ) 18,413 Professional fees 27,683 1,424 29,107 Research and development 28,773 (28,773 ) - Rent 14,672 716 15,388 Salaries and benefits 229,984 (185,194 ) 44,790 Total Expenses 552,592 (122,210 ) 430,382 Net Loss (410,960 ) (29,537 ) (440,497 ) Comprehensive Income (Loss) Foreign currency translation gain 26,603 (16,788 ) 9,815 Comprehensive Loss (384,357 ) (46,325 ) (430,682 ) Loss Per Share, Basic and Diluted (0.02 ) - (0.02 ) Weighted Average Number of Shares Outstanding, Basic and Diluted 19,372,946 - 19,372,946 Three months ended December 31, 2017 As reported Adjustment As restated Revenue 373,558 (67,985 ) 305,573 Cost of sales 40,143 76,917 117,060 Gross Profit 333,415 (144,902 ) 188,513 Expenses Consulting fees - 90,000 90,000 Depreciation 3,454 188 3,642 Directors' fees 60,927 5,669 66,596 General and administrative 71,983 5,300 77,283 Professional fees 12,287 2,919 15,206 Rent 14,295 1,329 15,624 Salaries and benefits 211,462 (124,278 ) 87,184 Total Expenses 374,408 (18,873 ) 355,535 Loss from Operations (40,993 ) (126,029 ) (167,022 ) Other Income Other income 17,055 - 17,055 Loss before Income Taxes (23,938 ) (126,029 ) (149,967 ) Income tax expense (1,895 ) - (1,895 ) Net Loss (25,833 ) (126,029 ) (151,862 ) Comprehensive Income (Loss) Foreign currency translation gain 129,256 (126,999 ) 2,257 Comprehensive Loss 103,423 (253,028 ) (149,605 ) Loss Per Share, Basic and Diluted - (0.01 ) (0.01 ) Weighted Average Number of Shares Outstanding, Basic and Diluted 18,998,211 - 18,998,211 Six months ended December 31, 2018 As reported Adjustment As restated Revenue 1,113,089 (543,024 ) 570,065 Cost of sales 480,177 115,339 595,516 Gross Profit (Loss) 632,912 (658,363 ) (25,451 ) Expenses Consulting fees 162,635 331,573 494,208 Depreciation 5,608 - 5,608 Directors' fees 131,534 - 131,534 General and administrative 43,988 (13,686 ) 30,302 Professional fees 60,032 - 60,032 Research and development 53,664 (53,664 ) - Rent 30,860 - 30,860 Salaries and benefits 481,045 (381,126 ) 99,919 Total Expenses 969,366 (116,903 ) 852,463 Net Loss (336,454 ) (541,460 ) (877,914 ) Comprehensive Income (Loss) Foreign currency translation gain 18,539 (6,423 ) 12,116 Comprehensive Loss (317,915 ) (547,883 ) (865,798 ) Loss Per Share, Basic and Diluted (0.02 ) (0.03 ) (0.05 ) Weighted Average Number of Shares Outstanding, Basic and Diluted 19,185,579 19,185,579 Six months ended December 31, 2017 As reported Adjustment As restated Revenue 630,404 (88,258 ) 542,146 Cost of sales 112,333 166,675 279,008 Gross Profit 518,071 (254,933 ) 263,138 Expenses Consulting fees - 180,000 180,000 Depreciation 5,848 (1 ) 5,847 Directors' fees 132,901 (12 ) 132,889 General and administrative 139,530 (10 ) 139,520 Professional fees 49,313 (4 ) 49,309 Rent 31,181 (3 ) 31,178 Salaries and benefits 449,720 (276,748 ) 172,972 Total Expenses 808,493 (96,778 ) 711,715 Loss from Operations (290,422 ) (158,155 ) (448,577 ) Other Income Other income 17,055 - 17,055 Loss before Income Taxes (273,367 ) (158,155 ) (431,522 ) Income tax expense (1,895 ) - (1,895 ) Net Loss (275,262 ) (158,155 ) (433,417 ) Comprehensive Income (Loss) Foreign currency translation gain 24,011 8,588 32,599 Comprehensive Loss (251,251 ) (149,567 ) (400,818 ) Loss Per Share, Basic and Diluted (0.01 ) (0.01 ) (0.02 ) Weighted Average Number of Shares Outstanding, Basic and Diluted 18,998,211 18,998,211 Consolidated Statement of Cash Flows Six months ended December 31, 2018 As reported Adjustment As restated Operating Activities Net loss (336,454 ) (541,460 ) (877,914 ) Adjustment to reconcile net loss to net cash used in operating activities: Depreciation 5,608 - 5,608 Changes in operating assets and liabilities: Accounts receivable 42,799 - 42,799 Contract assets 188,322 11,138 199,460 Prepaid expenses and deposits (1,529 ) 108,000 106,471 Accounts payable and accrued liabilities (24,997 ) 211,917 186,920 Deferred revenue (261,145 ) 348,732 87,587 Net Cash Used In Operating Activities (387,396 ) 138,327 (249,069 ) Investing Activities Purchase of property and equipment (3,248 ) - (3,248 ) Software development costs - (133,272 ) (133,272 ) Net Cash Used In Investing Activities (3,248 ) (133,272 ) (136,520 ) Financing Activities Proceeds from notes payable 232,747 - 232,747 Proceeds from advances from related parties 81,691 - 81,691 Net Cash Provided by Financing Activities 314,438 314,438 Effects of Foreign Exchange Rate Changes on Cash 18,555 (5,055 ) 13,500 Net Decrease in Cash (57,651 ) - (57,651 ) Cash, Beginning of Period 128,868 - 128,868 Cash, End of Period 71,217 - 71,217 Six months ended December 31, 2017 As reported Adjustment As restated Operating Activities Net loss (275,262 ) (158,155 ) (433,417 ) Adjustment to reconcile net loss to net cash used in operating activities: Depreciation 5,848 26 5,874 Changes in operating assets and liabilities: Accounts receivable 86,625 - 86,625 Deferred contract asset (2,138 ) (111,745 ) (113,883 ) Prepaid expenses and deposits (649,510 ) 182,817 (466,693 ) Accounts payable and accrued liabilities (5,870 ) - (5,870 ) Deferred revenue (200,617 ) 89,583 (111,034 ) Net Cash Used in Operating Activities (1,040,924 ) 2,526 (1,038,398 ) Investing Activities Purchase of property and equipment (5,848 ) (4,234 ) (10,082 ) Net Cash Used in Investing Activities (5,848 ) (4,234 ) (10,082 ) Financing Activities Proceeds from notes payable 561,925 (1,562 ) 560,363 Net Cash Provided by Financing Activities 561,925 (1,562 ) 560,363 Effects of Foreign Exchange Rate Changes on Cash 31,353 3,270 34,623 Net Decrease in Cash (453,494 ) - (453,494 ) Cash, Beginning of Period 585,840 - 585,840 Cash, End of Period 132,346 - 132,346 |