RESTATEMENT OF FINANCIAL STATEMENTS | NOTE 5. RESTATEMENT OF FINANCIAL STATEMENTS On September 28, 2016, during the preparation of the Companys 10-K for the year ended December 31, 2015, the company identified certain transactions recorded in the companys 10-K report for it consolidated financial statements for the years ended December 31, 2014 and the results of each quarterly 10-Q filings for the period ending March 31, 2015, June 30, 2015 and September 30, 2015, and determined these transactions did not reflect the proper matching of revenues and costs. The impact of these transactions on the Companys financial statements for the year ended December 31, 2014, have been considered and have been disclosed and reported in the notes to the Companys financial statements as reported in the annual 10-K report for the year ending December 31, 2014. The results of the quarterly 10-Q filing during the three months ending March 31, 2015, as previously filed, also did not reflect the proper matching of revenues and costs. The impact of this restatement, although not material, on the Companys financial statements for the three months ended March 31, 2015 and 2014, are reflected in the tables below: Condensed Consolidated Balance Sheets: Previously Reported Adjustment Restated 2015 ASSETS Current Assets Cash $ 652,093 $ $ 652,093 Accounts receivable, net 2,043,176 (487,732 ) 1,555,444 Inventories, net 4,142,457 (197,450 ) 3,945,007 Prepaid expenses and other current assets 277,884 (1 ) 277,883 Total Current Assets 7,115,610 (685,183 ) 6,430,427 Furniture and equipment, net 187,707 (36,912 ) 150,795 Intangible assets, net 1,088,511 (337,500 ) 751,011 Other assets 100,497 (26,000 ) 74,497 TOTAL ASSETS $ 8,492,325 $ (1,085,595 ) $ 7,406,730 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts payable $ 996,084 $ 256,894 $ 1,252,978 Accrued expenses 904,495 64,488 968,983 Note payable 350,000 350,000 Other current liabilities 625,510 625,510 Total Current Liabilities 2,876,089 321,382 3,197,471 Long Term Debt, net of current portion 22,032 22,032 TOTAL LIABILITIES 2,898,121 321,382 3,219,503 COMITMENTS AND CONTINGENCIES Shareholders' Equity Common stock, $0.001 par value, 300 million shares authorized: 16,328,058 and 16,202,268 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively 16,328 16,328 Additional paid-in-capital 14,940,069 14,940,069 Stock subscription 217,500 217,500 Accumulated deficit (9,698,513 ) (1,406,977 ) (11,105,490 ) Accumulated comprehensive income 157,250 157,250 Total Shareholders' Equity 5,632,634 (1,406,977 ) 4,225,657 Non-Controlling Interest (38,430 ) (38,430 ) Total Shareholders' Equity 5,594,204 (1,406,977 ) 4,187,227 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 8,492,325 $ (1,085,595 ) $ 7,406,730 Previously Reported Adjustment Restated 2014 ASSETS Current Assets Cash $ 1,995,270 $ $ 1,995,270 Accounts receivable, net 1,607,006 1,607,006 Inventories, net 3,357,602 (145,029 ) 3,212,573 Prepaid expenses and other current assets 493,963 493,963 Total Current Assets 7,453,841 (145,029 ) 7,308,812 Furniture and equipment, net 222,658 222,658 Intangible assets, net 1,297,733 1,297,733 Other assets 66,506 (26,000 ) 40,506 TOTAL ASSETS $ 9,040,738 $ (171,029 ) $ 8,869,709 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts payable $ 1,660,485 $ 24,670 $ 1,685,155 Accrued expenses 588,395 588,395 Credit facility 477,058 477,058 Other current liabilities 792,205 792,205 Total Current Liabilities 3,518,143 24,670 3,542,813 Long Term Debt, net of current portion 34,567 34,567 TOTAL LIABILITIES 3,552,710 24,670 3,577,380 COMITMENTS AND CONTINGENCIES Shareholders' Equity Common stock, $0.001 par value, 300 million shares authorized: 16,328,058 and 16,067,775 shares issued and outstanding at March 31, 2015 and 2014, respectively 16,068 16,068 Additional paid-in-capital 14,651,175 14,651,175 Stock subscription (2,500 ) (2,500 ) Accumulated deficit (9,153,203 ) (195,699 ) (9,348,902 ) Accumulated comprehensive income 13,084 13,084 Total Shareholders' Equity 5,524,624 (195,699 ) 5,328,925 Non-Controlling Interest (36,596 ) (36,596 ) Total Shareholders' Equity 5,488,028 (195,699 ) 5,292,329 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 9,040,738 $ (171,029 ) $ 8,869,709 Condensed Consolidated Statements of Operations and Comprehensive Loss: Three Months Ended Previously Reported Adjustment Restated 2015 Net Revenue $ 2,803,920 $ (105,910 ) $ 2,698,010 Cost of Goods sold 1,138,760 75,455 1,214,215 Gross Profit 1,665,160 (181,365 ) 1,483,795 Operating Costs and Expenses: Selling and marketing Commissions and consulting 169,372 169,372 Other selling and marketing expenses 607,406 13,500 620,906 776,778 13,500 790,278 General and administrative Salary and personnel costs 512,451 512,451 Professional fees and consulting costs 376,411 988 377,399 Other general and administrative expenses 189,278 251,055 440,333 1,078,140 252,043 1,330,183 Total operating costs and expenses 1,854,918 265,543 2,120,461 Operating Loss (189,758 ) (446,908 ) (636,666 ) Other Income (Expense) Interest expense (15,855 ) (15,855 ) Impairment of intangible asset (337,500 ) (337,500 ) Other 120,475 120,475 Total other income (expense) 104,620 (337,500 ) (232,880 ) Net Loss (85,138 ) (784,408 ) (869,546 ) Net Loss Attributable to Non-Controlling Interest Net Loss Attributable to Common Shareholders $ (85,138 ) $ (784,408 ) $ (869,546 ) Basic and Diluted Earnings per Share: Weighted average shares outstanding 16,256,461 16,256,461 Net Loss per share $ (0.01 ) $ (0.04 ) $ (0.05 ) Other Comprehensive Loss: Foreign currency translation adjustment $ (14,893 ) $ $ (14,893 ) Comprehensive loss $ (100,031 ) $ (784,408 ) $ (884,439 ) Three Months Ended Previously Reported Adjustment Restated 2014 Net Revenue $ 2,684,964 $ 2,684,964 $ 2,684,964 Cost of Goods sold 1,202,518 189,029 1,391,547 Gross Profit 1,482,446 (189,029 ) 1,293,417 Operating Costs and Expenses: Selling and marketing Commissions and consulting 360,559 360,559 Other selling and marketing expenses 609,463 609,463 970,022 970,022 General and administrative Salary and personnel costs 584,683 584,683 Professional fees and consulting costs 585,226 6,670 591,896 Other general and administrative expenses 164,035 164,035 1,333,944 6,670 1,340,614 Total operating costs and expenses 2,303,966 6,670 2,310,636 Operating Loss (821,520 ) (195,699 ) (1,017,219 ) Other Income (Expense) Interest expense (27,545 ) (27,545 ) Impairment of intangible asset Other (1,088 ) (1,088 ) Total other income (expense) (28,633 ) (28,633 ) Net Loss (850,153 ) (195,699 ) (1,045,852 ) Net Loss Attributable to Non-Controlling Interest 4,371 4,371 Net Loss Attributable to Common Shareholders $ (845,782 ) $ (195,699 ) $ (1,041,481 ) Basic and Diluted Earnings per Share: Weighted average shares outstanding 15,967,533 15,967,533 Net Loss per share $ (0.05 ) $ (0.02 ) $ (0.07 ) Other Comprehensive Loss: Foreign currency translation adjustment $ 25,546 $ 25,546 Comprehensive loss $ (820,236 ) $ (195,699 ) $ (1,015,935 ) Condensed Consolidated Statements of Cash Flows: For the Three Months Ended Previously Reported Adjustment Restated 2015 Cash Flows from Operating Activities: Net loss $ (85,138 ) $ (784,408 ) $ (869,546 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 32,307 32,307 Impairment of intangible asset 337,500 337,500 Provision (Recovery) of bad debts (16,504 ) 385 (16,119 ) Provision for obsolete inventory 1,087 1,087 Stock issued for services 100,500 100,500 Changes in operating assets and liabilities: Accounts receivable, net (217,494 ) 356,582 139,088 Inventories, net (159,016 ) 75,455 (83,561 ) Prepaid expenses and other current assets 830 830 Accounts payable (233,780 ) (1 ) (233,781 ) Accrued expenses (62,617 ) 14,488 (48,129 ) Other current liabilities (261,311 ) (1 ) (261,312 ) Net cash used in operating activities (901,136 ) (901,136 ) Cash Flows from Operating Activities: Proceeds from furniture and equipment 526 526 Purchases of injection molds (14,250 ) (14,250 ) Net cash used in investing activities (13,724 ) (13,724 ) Cash Flows from Financing Activities: Proceeds from loans and notes (2,965 ) (2,965 ) Proceeds from stock subscriptions 220,000 220,000 Net cash provided by financing activities 217,035 217,035 Effect of exchange rate changes on cash 221,362 221,362 Decrease in cash (476,463 ) (476,463 ) Cash, Beginning of Period 1,128,556 1,128,556 Cash, End of Period $ 652,093 $ $ 652,093 For the Three Months Ended Previously Reported Adjustment Restated 2014 Cash Flows from Operating Activities: Net loss $ (850,153 ) $ (195,699 ) $ (1,045,852 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 69,898 69,898 Loss on disposal of fixed asset 2,468 2,468 Recovery of bad debts (152,875 ) (152,875 ) Provision for obsolete inventory 25,018 25,018 Stock issued for services 91,254 91,254 Changes in operating assets and liabilities: Accounts receivable, net 775,198 775,198 Inventories, net (680,041 ) 145,029 (535,012 ) Prepaid expenses and other current assets 102,914 102,914 Other assets 26,000 26,000 Accounts payable (570,238 ) 24,670 (545,568 ) Accrued expenses (257,994 ) (257,994 ) Other current liabilities 505,923 505,923 Net cash used in operating activities (938,628 ) (938,628 ) Cash Flows from Operating Activities: Purchase of furniture and equipment (40,975 ) (40,975 ) Net cash used in investing activities (40,975 ) (40,975 ) Cash Flows from Financing Activities: Repayments of credit facility (105,326 ) (105,326 ) Repayment of loans and notes (1,858 ) (1,858 ) Proceeds from sales of common stock 192,000 192,000 Less issuance cost (10,000 ) (10,000 ) Net cash provided by financing activities 74,816 74,816 Effect of exchange rate changes on cash 27,111 27,111 Decrease in cash (877,676 ) (877,676 ) Cash, Beginning of Period 2,872,946 2,872,946 Cash, End of Period $ 1,995,270 $ $ 1,995,270 |