NOTE 12 - RESTATEMENT | The Company has restated its financial statements as of September 30, 2017 and for the three months then ended to correct reporting of derivative liabilities associated with its convertible notes payable and warrants, stock-based compensation, gain on sale of investments and other miscellaneous corrections. The following adjustments were made to the September 30, 2017 Restated Balance Sheet: Integrated Ventures, Inc. Balance Sheet As Originally Reported on September 30, 2017 Adjustments As Restated September 30, 2017 ASSETS Current assets: Cash $ 90,193 $ - $ 90,193 Marketable securities 112,901 - 112,901 Prepaid expenses and other current assets 5,000 - 5,000 Total current assets 208,094 - 208,094 Non-current assets: Property and equipment 281,757 - 281,757 Deposits 700 - 700 Total assets $ 490,551 $ - $ 490,551 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable $ 31,901 $ - $ 31,901 Accrued expenses 29,498 10,781 (a) 40,279 Due to related party 5,022 (5,022 ) (b) - Derivative liabilities 346,183 (287,828 ) (c) 58,355 Convertible notes payable, net of discounts 9,590 647 (c) 10,237 Note payable 125,000 - 125,000 Total current liabilities 547,194 (281,422 ) 265,772 Total liabilities 547,194 (281,422 ) 265,772 Commitments and contingencies Stockholders’ equity (deficit): Series A preferred stock, $0.001 par value, (1,000,000 shares authorized, 500,000 shares issued and outstanding) 500 - 500 Series B preferred stock, $0.001 par value, (500,000 shares authorized, 150,000 shares issued and outstanding) 180 - 180 Common stock, $0.001 par value, (40,000,000 shares authorized, 7,742,401 shares issued and outstanding) 7,742 - 7,742 Additional paid-in capital 4,988,413 1,033,310 (c) 6,021,723 Accumulated deficit (5,053,478 ) (751,888 ) (b)(c)(d) (5,805,366 ) Total stockholders’ equity (deficit) (56,643 ) 281,422 224,779 Total liabilities and stockholders’ equity (deficit) $ 490,551 $ - $ 490,551 The following adjustments were made to the Restated Statement of Operations for the three months ended September 30, 2017: Integrated Ventures, Inc. Statement of Operations As Originally Reported for the Three Months Ended September 30, 2017 Adjustments As Restated for the Three Months Ended September 30, 2017 Revenue $ - $ - $ - Operating expenses: General and administrative 139,877 21,481 (d) 161,358 Total operating expenses 139,877 21,481 161,358 Loss from operations (139,877 ) (21,481 ) (161,358 ) Other income (expense): Interest and other income 98 - 98 Interest expense (85,581 ) (1,299 ) (c) (86,880 ) Realized gain on sale of investments 281,223 - 281,223 Unrealized gain on investments 61,111 - 61,111 Loss on extinguishment of debt (271,735 ) 276,410 (c) 4,675 Change in fair value of derivative liabilities (71,835 ) 60,086 (c) (11,749 ) Total other income (expense) (86,719 ) 335,197 248,478 Income (loss) before income taxes (226,596 ) 313,716 87,120 Provision for income taxes - - - Net income (loss) $ (226,596 ) $ 313,716 $ 87,120 Net income (loss) per common share: Basic $ (0.03 ) $ 0.04 (e) $ 0.01 Diluted $ (0.03 ) $ 0.03 (e) $ 0.00 Weighted average number of common shares outstanding: Basic 7,169,768 - 7,169,768 Diluted 7,169,768 20,579,473 (e) 27,749,240 The following adjustments were made to the Restated Statement of Cash Flows for the three months ended September 30, 2017: Integrated Ventures, Inc. Statement of Cash Flows As Originally Reported for the Three Months Ended September 30, 2017 Adjustments As Restated for the Three Months Ended September 30, 2017 Cash flows from operating activities: Net income (loss) $ (226,596 ) $ 313,716 $ 87,120 Adjustments to reconcile net income (loss) to net cash used in operating activities: Stock-based compensation – related party 9,000 - 9,000 Amortization of debt discount 49,205 4,137 (c) 53,342 Amortization of original issue discount 1,347 - 1,347 Change in fair value of derivative liabilities 71,835 (60,086 ) 11,749 (Gain) loss on extinguishment of debt 271,735 (276,410 ) (4,675 ) Financing fees related to notes payable 31,858 - 31,858 Realized gain on sale of investments (281,223 ) - (281,223 ) Unrealized gain on investments (61,111 ) - (61,111 ) Changes in assets and liabilities: Prepaid expenses and other current assets 2,500 - 2,500 Accrued interest receivable – related party - (98 ) (f) (98 ) Accounts payable 4,484 - 4,484 Accrued expenses (3,501 ) 26,232 (a) 22,731 Due to related party (15,194 ) (7,491 ) (b) (22,685 ) Net cash used in operating activities (145,661 ) - (145,661 ) Cash flows from investing activities: Net proceeds from the sale of investments 551,800 - 551,800 Increase in notes receivable – related party (49,880 ) - (49,880 ) Purchase of property and equipment (281,757 ) - (281,757 ) Net cash provided by investing activities 220,163 - 220,163 Cash flows from financing activities: - - - Net increase in cash 74,502 - 74,502 Cash, beginning of year 15,691 - 15,691 Cash, end of year $ 90,193 $ - $ 90,193 Supplemental disclosure of cash flow information: Cash paid for interest $ - $ - $ - Cash paid for income taxes - - - Non-cash investing and financing activities: Common shares issued for convertible notes payable $ 353,258 (235,995 ) (c) 117,263 Common shares issued for due to related party 15,624 - 15,624 Common shares issued for cashless exercise of warrants - 188 (f) 188 Debt discount for derivative liability 47,617 - 47,617 Accrued interest added to convertible notes payable 1,117 - 1,117 Settlement of derivative liabilities - 45,788 (c) 45,788 (a) Accrued officer compensation was reclassified from accrued expenses to due to related party and accrued interest payable was increased. (b) Accrued officer compensation was reclassified from accrued expenses to due to related party and subsequently reduced. Shareholder loans were offset by other payments and expenses and reduced. (c) The Company engaged an outside consultant to revise derivative liabilities associated with convertible notes payable and to add derivative liabilities associated with warrants. The calculations were made for each issuance of new debt and warrants and for each conversion, exchange or exercise of debt and warrants. As a result, total derivative liabilities decreased, and modifications were made to the calculation of debt discount, interest expense for the amortization of debt discount, and change in fair value of derivative. In addition, convertible notes payable, net of discounts, decreased, interest expense decreased, and change in fair value of derivative liabilities decreased. Additionally, no loss on extinguishment of debt for note conversions was recorded, resulting in a decrease in the loss and an increase in additional paid-in capital. (d) Total general and administrative expenses decreased as a result of corrections to certain operating expenses. (e) As a result of the adjustments discussed above, net loss as previously reported changed to net income, changing net loss per common share to net income per common share. Common stock equivalents for convertible debt and convertible preferred stock are no longer anti-dilutive and added to basic weighted average common shares to compute diluted weighted average common shares outstanding. (f) Disclosure added which was previously omitted. |