Restatement of Previously Issued Consolidated Financial Statements | 5. Restatement of Previously Issued Consolidated Financial Statements The following presents a reconciliation of the impacted financial statement line items as originally filed to the restated amounts as of December 31, 2022 and 2021, and for the years ended December 31, 2022 and 2021. The previously reported amounts reflect those included in the Original Form 10-K filed with the SEC on March 31, 2023. These amounts are labeled as “As Filed” in the tables below. The amounts labeled “Restatement Adjustment” represent the effects of this restatement due to the revisions mentioned above. Consolidated Balance Sheets Schedule of Restatements As Filed Restated Adjustment As Restated As of December 31, 2022 As Filed Restated Adjustment As Restated As of ASSETS Current Assets: Cash and cash equivalents $ 9,363 - $ 9,363 Other receivables 32,180 (32,180 ) - Inventory 3,939 (3,939 ) - Prepaid expenses 4,403 (29 ) 4,374 TOTAL CURRENT ASSETS 49,885 - 13,737 Office Equipment 625 - 625 Intangible assets 74,778 (74,778 ) - Goodwill 156,752 (156,752 ) - TOTAL ASSETS $ 282,040 - $ 14,362 LIABILITIES AND STOCKHOLDERS’ EQUITY LIABILITIES CURRENT LIABILITIES: Accounts payable and accrued liabilities $ 279,888 (117,821 ) $ 162,067 Amount due to related party 287,911 (145,727 ) 142,184 Convertible Note - 125,000 125,000 Interest payable - 22,297 22,297 Discontinued assets - - - Note payables - - - TOTAL CURRENT LIABILITIES 567,799 451,548 NON-CURRENT LIABILITIES Notes payable $ 56,722 (6,722 ) $ 50,000 TOTAL NON-CURRENT LIABILITIES 56,722 50,000 TOTAL LIABILITIES $ 624,521 - $ 501,548 Commitments and Contingencies $ - - $ - STOCKHOLDERS’ EQUITY Common Stock Par Value: $ 0.0001 500,000,000 8,725,877 $ 28,719 (27,847 ) $ 872 Additional Paid in Capital 17,007,531 (13,895,400 ) 3,112,131 Accumulated Deficit (17,375,748 ) 13,775,559 (3,600,189 ) Accumulated other comprehensive income (loss) (2,983 ) 2,983 - Obligation to issue shares - - - Non-controlling interest - - - TOTAL STOCKHOLDERS’ EQUITY (342,481 ) - (487,186 ) TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 282,040 - $ 14,362 Consolidated Balance Sheets As Filed Restated Adjustment As Restated As of December 31, 2021 As Filed Restated Adjustment As Restated As of ASSETS Current Assets: Cash and cash equivalents $ 62,929 (6,958 ) $ 55,971 Inventory 3,939 (3,939 ) - Prepaid expenses 4,242 - 4,242 Discontinued assets 53,028 - 53,028 TOTAL CURRENT ASSETS 124,138 113,241 Office Equipment 2,292 (1 ) 2,291 Intangible assets 91,718 (91,718 ) - Goodwill 156,752 (156,752 ) - TOTAL ASSETS $ 374,900 $ 115,532 LIABILITIES AND STOCKHOLDERS’ EQUITY LIABILITIES CURRENT LIABILITIES: Accounts payable and accrued liabilities $ 173,828 (761 ) $ 173,067 Amount due to related party 89,704 - 89,704 Note payables - 50,000 50,000 Interest payable - 9,273 9,273 Discontinued assets 9,643 - 9,643 TOTAL CURRENT LIABILITIES 273,175 331,687 NON-CURRENT LIABILITIES Notes payable $ 54,972 45,028 $ 100,000 TOTAL NON-CURRENT LIABILITIES 54,972 100,000 TOTAL LIABILITIES $ 328,147 $ 431,687 Commitments and Contingencies $ - - $ - STOCKHOLDERS’ EQUITY Common Stock Par Value: $ 0.0001 500,000,000 8,085,877 $ 27,219 (26,411 ) $ 808 Additional Paid in Capital 16,269,956 (13,178,859 ) 3,091,097 Obligation to issue shares 21,098 - 21,098 Accumulated Deficit (16,338,231 ) 12,842,094 (3,496,137 ) Other Accumulated Comprehensive Loss (268 ) 268 - Non-controlling interest 66,979 - 66,979 TOTAL STOCKHOLDERS’ EQUITY 46,753 (316,155 ) TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 374,900 $ 115,532 Consolidated Statements of Operations and Comprehensive Loss As Filed Restated Adjustment As Restated For the year ended December 31, 2022 As Filed Restated Adjustment As Restated Revenues $ - - $ - Gross Revenues - - - Cost of Goods Sold - - - Gross Margin - - Operating Expenses Administrative and other operating expenses $ 16,703 (2,193 ) $ 14,510 Deprecation 28,667 (27,000 ) 1,667 Management fees 160,690 (108,190 ) 52,500 Professional fees 145,626 (104,594 ) 41,032 Travel expenses 9,785 (9,785 ) - Operating loss before other items (361,471 ) (109,709 ) Financing fees (692,977 ) 692,977 - Interest expenses (1,750 ) (11,274 ) (13,024 ) Loss from continuing operations (1,056,198 ) - (122,733 ) Loss from discontinued operations (57,136 ) - (57,136 ) Gain on deconsolidation 50,106 - 50,106 Net loss $ (1,063,228 ) 933,465 $ (129,763 ) Net loss attributed to non-controlling interest on discontinued operations 25,711 - 25,711 Net loss on continuing operations, attributed to shareholders (1,037,517 ) - (104,052 ) Comprehensive loss - translation (2,715 ) 2,715 - Net loss and comprehensive loss Translation (1,040,232 ) - (104,052 ) Loss per share of common stock (Basic and diluted) Continuing operations $ (0.004 ) - $ (0.014 ) Discontinued operations $ (0.0002 ) $ (0.007 ) Weighted average no. of share of common stock Basic and diluted 272,701,519 - 8,596,124 Consolidated Statements of Operations and Comprehensive Loss As Filed Restated Adjustment As Restated For the year ended December 31, 2021 As Filed Restated Adjustment As Restated Revenues Gross Revenues $ 233 $ 233 Cost of Goods Sold (74 ) (74 ) Gross Margin 159 159 Operating Expenses Administrative and other operating expenses $ 14,198 3,630 $ 17,828 Deprecation 29,348 29,348 Management fees 36,000 36,000 Professional fees 49,609 (791 ) 48,818 Impairment of intellectual properties - 91,125 91,125 Impairment of goodwill - 156,752 156,752 Impairment of trademark - 593 593 Operating loss before other items (128,996 ) (380,305 ) Financing fees (2,771,908 ) 2,771,908 - Interest expenses (1,964 ) (4,301 ) (6,265 ) Loss from continuing operations (2,902,868 ) 2,516,298 (386,570 ) Loss from discontinued operations (16,251 ) (16,251 ) Net loss $ (2,919,119 ) 2,516,298 $ (402,821 ) Net loss attributed to non-controlling interest on discontinued operations 7,313 7,313 Net loss on continuing operations, attributed to shareholders (2,911,806 ) (395,508 ) Comprehensive loss - translation (583 ) 583 - Net loss and comprehensive loss Translation (2,912,389 ) (395,508 ) Loss per share of common stock (Basic and diluted) Continuing operations $ (0.012 ) $ (0.049 ) Discontinued operations $ (0.000 ) $ (0.002 ) Weighted average no. of share of common stock Basic and diluted 240,404,286 7,833,548 Consolidated Statements of Cash Flows As Filed Restated Adjustment As Restated For the year ended December 31, 2022 As Filed Restated Adjustment As Restated Cash Flows from operating activities: Net loss (1,063,228 ) 933,465 (129,763 ) Loss from discontinued operations (Note 11) 57,136 - 57,136 Loss from continuing operations (1,006,092 ) 933,465 (72,627 ) Adjustments to reconcile net loss to net Depreciation 28,667 (27,000 ) 1,667 Shares issued for services - - - Gain on deconsolidation (50,105 ) (1 ) (50,106 ) Financing expenses 692,977 (692,977 ) - Changes in current assets and liabilities Prepaid expenses (5,161 ) 5,029 (132 ) Inventory - - - Other receivables (32,180 ) 32,180 - Interest payable 18,862 (5,838 ) 13,024 Accounts payable and accrued expenses (93,947 ) 82,947 (11,000 ) Amount due to related parties 198,208 (145,728 ) 52,480 Net cash used in operating activities From continuing operations (60,877 ) (5,817 ) (66,694 ) From discontinued operations (4,914 ) - (4,914 ) Net cash provided by (used in) operating activities (65,791 ) (5,817 ) (71,608 ) Cash Flows from investing activities: Intangible assets (10,060 ) 10,060 - Net cash used in investing activities (10,060 ) 10,060 - Cash Flows from financing activities: Cash received on convertible note converted 25,000 - 25,000 Net cash provided by financing activities 25,000 - 25,000 Effect of foreign exchange on cash (2,715 ) 2,715 - Net (decrease) increase in cash and cash equivalents (53,566 ) - (46,608 ) Cash and cash equivalents at beginning of period 62,929 - 55,971 Cash and cash equivalents at end of period 9,363 - 9,363 Consolidated Statements of Cash Flows As Filed Restated Adjustment As Restated For the year ended December 31, 2021 As Filed Restated Adjustment As Restated Cash Flows from operating activities: Net loss (2,919,119 ) 2,516,298 (402,821 ) Loss from discontinued operations (Note 11) 16,251 16,251 Loss from continuing operations (2,902,868 ) 2,516,298 (386,570 ) Adjustments to reconcile net loss to net Depreciation 29,581 29,581 Shares issued for services 10,500 10,500 Financing charges 2,771,908 (2,771,908 ) - Impairment of intellectual properties - 91,125 91,125 Impairment of goodwill - 156,752 156,752 Impairment of trademark - 593 593 Changes in current assets and liabilities Prepaid expenses 4,380 4,380 Inventory 8,030 3,940 11,970 Interest payable 2,725 3,540 6,265 Accounts payable and accrued expenses 45,161 45,161 Amount due to related parties 1,200 1,200 Net cash used in operating activities From continuing operations (29,383 ) 340 (29,043 ) From discontinued operations (16,251 ) (16,251 ) Net cash provided by (used in) operating activities (45,634 ) 340 (45,294 ) Cash Flows from financing activities: Cash received on convertible note converted 100,000 100,000 Net cash provided by financing activities 100,000 100,000 Effect of foreign exchange on cash (583 ) - Net increase in cash and cash equivalents 54,706 54,706 Cash and cash equivalents at beginning of period 1,265 - 1,265 Cash and cash equivalents at end of period 55,971 - 55,971 The Company restated its December 31, 2022 and December 31, 2021 financial statements. It has impaired goodwill, intellectual property and inventory of YER Brands in December 31, 2021. The Company also removed all the financial information of Lithium Harvest retrospectively as if it did not occur on January 1, 2021. In addition, amounts were restated in the following notes: ● Note 6. Accounts Payable and Accrued Liabilities ● Note 7. Note Payable, Convertible Notes Payables and Obligation to Issue Shares ● Note 8. Common Stock ● Note 9. Impairment ● Note |