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 periods 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, 2015. The results of the quarterly 10-Q filings during the six months ending June 30, 2015, as previously filed, also did not reflect the proper matching of revenues and costs. The impact of this restatement on the Companys financial statements for the three months and six months ended June 30, 2015 and 2014, are reflected in the tables below: Condensed Consolidated Balance Sheets: Previously Reported Adjustment Restated 2015 ASSETS Current Assets Cash $ 979,111 $ $ 979,111 Accounts receivable, net 2,795,608 (842,769 ) 1,952,839 Inventories, net 3,955,359 10,571 3,965,930 Prepaid expenses and other current assets 357,472 357,472 Total Current Assets 8,087,550 (832,198 ) 7,255,352 Furniture and equipment, net 168,757 (36,913 ) 131,844 Intangible assets, net 1,049,675 (318,750 ) 730,925 Other assets 102,706 (26,000 ) 76,706 TOTAL ASSETS $ 9,408,688 $ (1,213,861 ) $ 8,194,827 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts payable $ 1,226,283 $ 208,679 $ 1,434,962 Accrued expenses 660,110 77,988 738,098 Obligation to issue common stock 350,000 350,000 Credit Facility 250,000 250,000 Other current liabilities 886,516 886,516 Total Current Liabilities 3,372,909 286,667 3,659,576 Long Term Debt, net of current portion 19,023 19,023 TOTAL LIABILITIES 3,391,932 286,667 3,678,599 COMITMENTS AND CONTINGENCIES Shareholders' Equity Common stock, $0.001 par value, 300 million shares authorized: 17,394,712 and 16,202,268 shares issued and outstanding at June 30, 2015 and December 31, 2014, respectively 17,395 17,395 Additional paid-in-capital 15,901,663 15,901,663 Stock subscription (300,667 ) (300,667 ) Accumulated deficit (9,708,065 ) (1,500,528 ) (11,208,593 ) Accumulated comprehensive income 144,860 144,860 Total Shareholders' Equity 6,055,186 (1,500,528 ) 4,554,658 Non-Controlling Interest (38,430 ) (38,430 ) Total Shareholders' Equity 6,016,756 (1,500,528 ) 4,516,228 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 9,408,688 $ (1,213,861 ) $ 8,194,827 Previously Reported Adjustment Restated 2014 ASSETS Current Assets Cash $ 773,055 $ $ 773,055 Accounts receivable, net 2,097,171 2,097,171 Inventories, net 3,524,537 (154,420 ) 3,370,117 Prepaid expenses and other current assets 413,963 413,963 Total Current Assets 6,808,726 (154,420 ) 6,654,306 Furniture and equipment, net 205,665 205,665 Intangible assets, net 1,249,870 1,249,870 Other assets 163,164 (26,000 ) 137,164 TOTAL ASSETS $ 8,427,425 $ (180,420 ) $ 8,247,005 LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities Accounts payable $ 1,603,722 $ 202,072 $ 1,805,794 Accrued expenses 848,185 848,185 Credit Facility 228,887 228,887 Other current liabilities 863,418 863,418 Total Current Liabilities 3,544,212 202,072 3,746,284 Long Term Debt, net of current portion 30,795 30,795 TOTAL LIABILITIES 3,575,007 202,072 3,777,079 COMITMENTS AND CONTINGENCIES Shareholders' Equity Common stock, $0.001 par value, 300 million shares authorized: 17,394,712 and 16,088,268 shares issued and outstanding at June 30, 2015 and 2014, respectively 16,088 16,088 Additional paid-in-capital 14,691,155 14,691,155 Stock subscription (2,500 ) (2,500 ) Accumulated deficit (9,786,540 ) (382,492 ) (10,169,032 ) Accumulated comprehensive income (27,355 ) (27,355 ) Total Shareholders' Equity 4,890,848 (382,492 ) 4,508,356 Non-Controlling Interest (38,430 ) (38,430 ) Total Shareholders' Equity 4,852,418 (382,492 ) 4,469,926 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 8,427,425 $ (180,420 ) $ 8,247,005 Condensed Consolidated Statements of Operations and Comprehensive Loss: Three Months Ended Previously Reported Adjustment Restated 2015 Net Revenue $ 3,659,548 $ (355,039 ) $ 3,304,509 Cost of Good sold 1,595,181 (256,238 ) 1,338,943 Gross Profit 2,064,367 (98,801 ) 1,965,566 Operating Costs and Expenses: Selling and marketing Commissions and consulting 358,236 358,236 Marketing and promotion 151,652 151,652 Other selling and marketing expenses 380,878 13,500 394,378 890,766 13,500 904,266 General and administrative Salary and personnel costs 511,172 511,172 Professional fees and consulting costs 346,102 346,102 Other general and administrative expenses 290,051 (18,750 ) 271,301 1,147,325 (18,750 ) 1,128,575 Total operating costs and expenses 2,038,091 (5,250 ) 2,032,841 Operating Loss 26,276 (93,551 ) (67,275 ) Other Income (Expense) Interest expense (24,957 ) (24,957 ) Other (10,870 ) (10,870 ) Total other income (expense) (35,827 ) (35,827 ) Net Loss (9,551 ) (93,551 ) (103,102 ) Net Loss Attributable to Non-Controlling Interest Net Loss Attributable to Common Shareholders $ (9,551 ) $ (93,551 ) $ (103,102 ) Basic and Diluted Earnings per Share: Weighted average shares outstanding 17,043,601 17,043,601 Net Loss per share $ (0.00 ) $ (0.04 ) $ (0.01 ) Other Comprehensive Loss: Foreign currency translation adjustment $ (12,390 ) $ $ (12,390 ) Comprehensive loss $ (21,941 ) $ (93,551 ) $ (115,492 ) Six Months Ended Previously Reported Adjustment Restated 2015 Net Revenue $ 6,463,468 $ (460,949 ) $ 6,002,519 Cost of Good sold 2,733,941 (180,782 ) 2,553,159 Gross Profit 3,729,527 (280,167 ) 3,449,360 Operating Costs and Expenses: Selling and marketing Commissions and consulting 527,608 527,608 Marketing and promotion 392,522 392,522 Other selling and marketing expenses 747,414 27,000 774,414 1,667,544 27,000 1,694,544 General and administrative Salary and personnel costs 1,023,624 1,023,624 Professional fees and consulting costs 722,513 988 723,501 Other general and administrative expenses 479,329 232,304 711,633 2,225,466 233,292 2,458,758 Total operating costs and expenses 3,893,010 260,292 4,153,302 Operating Loss (163,483 ) (540,459 ) (703,942 ) Other Income (Expense) Interest expense (40,812 ) (40,812 ) Impairment of intangible asset (337,500 ) (337,500 ) Other 109,605 109,605 Total other income (expense) 68,793 (337,500 ) (268,707 ) Net Loss (94,690 ) (877,959 ) (972,649 ) Net Loss Attributable to Non-Controlling Interest Net Loss Attributable to Common Shareholders $ (94,690 ) $ (877,959 ) $ (972,649 ) Basic and Diluted Earnings per Share: Weighted average shares outstanding 16,652,204 16,652,204 Net Loss per share $ (0.01 ) $ (0.04 ) $ (0.06 ) Other Comprehensive Loss: Foreign currency translation adjustment $ 208,244 $ $ 208,244 Comprehensive loss $ 113,554 $ (877,959 ) $ (764,405 ) Three Months Ended Previously Reported Adjustment Restated 2014 Net Revenue $ 3,744,434 $ $ 3,744,434 Cost of Good sold 1,802,898 24,463 1,827,361 Gross Profit 1,941,536 (24,463 ) 1,917,073 Operating Costs and Expenses: Selling and marketing Commissions and consulting 479,778 479,778 Marketing and promotion 110,643 110,643 Other selling and marketing expenses 603,817 42,330 646,147 1,194,238 42,330 1,236,568 General and administrative Salary and personnel costs 557,058 557,058 Professional fees and consulting costs 472,549 472,549 Other general and administrative expenses 308,929 120,000 428,929 1,338,536 120,000 1,458,536 Total operating costs and expenses 2,532,774 162,330 2,695,104 Operating Loss (591,238 ) (186,793 ) (778,031 ) Other Income (Expense) Interest expense (22,443 ) (22,443 ) Other 10,036 10,036 Total other income (expense) (12,407 ) (12,407 ) Net Loss before income taxes (603,645 ) (186,793 ) (790,438 ) Income Tax (Benefit) Expense 31,527 31,527 Net Loss (635,172 ) (186,793 ) (821,965 ) Net Loss Attributable to Non-Controlling Interest (1,833 ) (1,833 ) Net Loss Attributable to Common Shareholders $ (633,339 ) $ (186,793 ) $ (820,132 ) Basic and Diluted Earnings per Share: Weighted average shares outstanding 16,085,112 16,085,112 Net Loss per share $ (0.04 ) $ (0.01 ) $ (0.05 ) Other Comprehensive Loss: Foreign currency translation adjustment $ (40,439 ) $ $ (40,439 ) Comprehensive loss $ (673,778 ) $ (186,793 ) $ (860,571 ) Six Months Ended Previously Reported Adjustment Restated 2014 Net Revenue $ 6,429,397 $ $ 6,429,397 Cost of Good sold 3,005,416 213,492 3,218,908 Gross Profit 3,423,981 (213,492 ) 3,210,489 Operating Costs and Expenses: Selling and marketing Commissions and consulting 840,337 840,337 Marketing and promotion 347,757 347,757 Other selling and marketing expenses 976,166 42,330 1,018,496 2,164,260 42,330 2,206,590 General and administrative Salary and personnel costs 1,141,741 1,141,741 Professional fees and consulting costs 1,057,774 6,670 1,064,444 Other general and administrative expenses 472,965 120,000 592,965 2,672,480 126,670 2,799,150 Total operating costs and expenses 4,836,740 169,000 5,005,740 Operating Loss (1,412,759 ) (382,492 ) (1,795,251 ) Other Income (Expense) Interest expense (49,988 ) (49,988 ) Impairment of intangible asset Other 8,950 8,950 Total other income (expense) (41,038 ) (41,038 ) Net Loss before income taxes (1,453,797 ) (382,492 ) (1,836,289 ) Income Tax (Benefit) Expense 31,527 31,527 Net Loss (1,485,324 ) (382,492 ) (1,867,816 ) Net Loss Attributable to Non-Controlling Interest (6,204 ) (6,204 ) Net Loss Attributable to Common Shareholders $ (1,479,120 ) $ (382,492 ) $ (1,861,612 ) Basic and Diluted Earnings per Share: Weighted average shares outstanding 16,007,119 16,007,119 Net Loss per share $ (0.09 ) $ (0.03 ) $ (0.12 ) Other Comprehensive Loss: Foreign currency translation adjustment $ (14,893 ) $ $ (14,893 ) Comprehensive loss $ (1,494,013 ) $ (382,492 ) $ (1,876,505 ) Condensed Consolidated Statements of Cash Flows: For the Six Months Ended Previously Reported Adjustment Restated 2015 Cash Flows from Operating Activities: Net loss $ (94,690 ) $ (877,959 ) $ (972,649 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 102,104 (18,750 ) 83,354 Impairment of intangible asset 337,500 337,500 Provision (Recovery) of bad debts (6,656 ) (6,656 ) Provision for obsolete inventory (15,910 ) (15,910 ) Stock issued for services 136,760 136,760 Changes in operating assets and liabilities: Accounts receivable, net (979,774 ) 712,002 (267,772 ) Inventories, net 45,079 (132,567 ) (87,488 ) Prepaid expenses and other current assets (51,425 ) 300,667 249,242 Accounts payable (3,583 ) (1 ) (51,796 ) Accrued expenses 73,900 (272,680 ) (198,780 ) Other current liabilities (305 ) (305 ) Net cash used in operating activities (794,500 ) 48,212 (794,500 ) Cash Flows from Operating Activities: Proceeds from furniture and equipment (457 ) (457 ) Proceeds from disposal of assets (212 ) (212 ) Purchases of injection molds (18,459 ) (18,459 ) Net cash used in investing activities (19,128 ) (19,128 ) Cash Flows from Financing Activities: Proceeds from credit facility 250,000 250,000 Proceeds from loans and notes (5,974 ) (5,974 ) Proceeds from stock subscriptions 220,000 220,000 Net cash provided by financing activities 464,026 464,026 Effect of exchange rate changes on cash 200,157 200,157 Decrease in cash (149,445 ) (149,445 ) Cash, Beginning of Period 1,128,556 1,128,556 Cash, End of Period $ 979,111 $ $ 979,111 For the Six Months Ended Previously Reported Adjustment Restated 2014 Cash Flows from Operating Activities: Net loss $ (1,485,324 ) $ (382,492 ) $ (1,867,816 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 144,909 144,909 Loss on disposal of fixed asset 2,468 2,468 Recovery of bad debts (142,585 ) (142,585 ) Recovery for obsolete inventory (168,917 ) (168,917 ) Stock issued for services 31,520 31,520 Changes in operating assets and liabilities: Accounts receivable, net 274,742 274,742 Inventories, net (653,041 ) 154,420 (498,621 ) Prepaid expenses and other current assets 232,648 232,648 Other assets 26,000 26,000 Accounts payable (627,001 ) 202,072 (424,929 ) Accrued expenses (44,862 ) (44,862 ) Other current liabilities 577,137 577,137 Net cash used in operating activities (1,858,306 ) (1,858,306 ) Cash Flows from Operating Activities: Purchase of furniture and equipment (50,359 ) (50,359 ) Net cash used in investing activities (50,359 ) (50,359 ) Cash Flows from Financing Activities: Repayments of credit facility (353,496 ) (353,496 ) Repayment of loans and notes (5,630 ) (5,630 ) Proceeds from sales of common stock 192,000 192,000 Less issuance cost (10,000 ) (10,000 ) Net cash provided by financing activities (177,126 ) (177,126 ) Effect of exchange rate changes on cash (14,100 ) (14,100 ) Decrease in cash (2,099,891 ) (2,099,891 ) Cash, Beginning of Period 2,872,946 2,872,946 Cash, End of Period $ 773,055 $ $ 773,055 |