NOTE 12 - RESTATEMENT | The Company has restated its financial statements as of March 31, 2018 and for the three months and nine 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 March 31, 2018 Restated Balance Sheet: Integrated Ventures, Inc. Condensed Balance Sheet As Originally Reported on March 31, 2018 Adjustments As Restated March 31, 2018 ASSETS Current assets: Cash $ 151,951 $ - $ 151,951 Digital currencies 2 (2 ) (a) - Prepaid expenses and other current assets 17,083 (5,083 ) (d)(e) 12,000 Inventories 556,050 - 556,050 Equipment deposits 46,417 - 46,417 Marketable securities 1,720 - 1,720 Total current assets 773,223 (5,085 ) 768,138 Non-current assets: Property and equipment, net 362,715 (9,782 ) (c) 352,933 Digital currencies - 2 (a) 2 Deposits 3,200 - 3,200 Total assets $ 1,139,138 $ (14,865 ) $ 1,124,273 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable $ 21,258 $ 1,369 (e) $ 22,627 Accrued expenses 29,349 13,214 (b) 42,563 Deferred revenue 2,524 - 2,524 Due to related party 826 (826 ) (b) - Note payable 125,000 - 125,000 Total current liabilities 178,957 13,757 192,714 Total liabilities 178,957 13,757 192,714 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, 232,500 shares issued and outstanding) 233 - 233 Common stock, $0.001 par value, (40,000,000 shares authorized, 8,964,103 shares issued and outstanding) 8,964 - 8,964 Additional paid-in capital 6,302,013 1,424,602 (d)(f) 7,726,615 Stock subscription payable 35,000 - 35,000 Accumulated deficit (5,386,529 ) (1,453,224 ) (b)(c)(d)(e) (6,839,753 ) Total stockholders’ equity (deficit) 960,181 (28,622 ) 931,559 Total liabilities and stockholders’ equity (deficit) $ 1,139,138 $ (14,865 ) $ 1,124,273 The following adjustments were made to the Restated Statement of Operations for the three months ended March 31, 2018: Integrated Ventures, Inc. Condensed Statement of Operations As Originally Reported for the Three Months Ended March 31, 2018 Adjustments As Restated for the Three Months Ended March 31, 2018 Revenues: Cryptocurrency mining $ 77,500 $ - $ 77,500 Sales of cryptocurrency mining equipment 60,046 - 60,046 Total revenues 137,546 - 137,546 Cost of revenues 91,734 6,343 (c) 98,077 Gross margin 45,812 (6,343 ) 39,469 Operating expenses: General and administrative 102,017 6,225 (e) 108,242 Total operating expenses 102,017 6,225 108,242 Loss from operations (56,205 ) (12,568 ) (68,773 ) Other income (expense): Interest and other income 3 - 3 Interest expense (9,913 ) (5,101 ) (b)(d) (15,014 ) Realized loss on sale of investments (32,198 ) (40 ) (f) (32,238 ) Change in fair value of derivative liabilities 1,223 63,405 (d) 64,628 Total other income (expense) (40,885 ) 58,264 17,379 Loss before income taxes (97,090 ) 45,696 (51,394 ) Provision for income taxes - - - Net loss $ (97,090 ) $ 45,696 $ (51,394 ) Net loss per common share – basic and diluted $ (0.01 ) $ - (g) $ (0.01 ) Weighted average number of common shares outstanding – basic and diluted 8,858,733 - 8,858,733 The following adjustments were made to the Restated Statement of Operations for the nine months ended March 31, 2018: Integrated Ventures, Inc. Condensed Statement of Operations As Originally Reported for the Nine Months Ended March 31, 2018 Adjustments As Restated for the Nine Months Ended March 31, 2018 Revenues: Cryptocurrency mining $ 136,998 $ - $ 136,998 Sales of cryptocurrency mining equipment 105,636 - 105,636 Total revenues 242,634 - 242,634 Cost of revenues 138,552 9,781 (c) 148,333 Gross margin 104,082 (9,781 ) 94,301 Operating expenses: General and administrative 736,141 31,687 (e) 767,828 Total operating expenses 736,141 31,687 767,828 Loss from operations (632,059 ) (41,468 ) (673,527 ) Other income (expense): Interest and other income 1,405 - 1,405 Interest expense (130,232 ) (28,489 ) (b)(d) (158,721 ) Realized gain on sale of investments 331,060 (78,758 ) (f) 252,302 Gain (loss) on extinguishment of debt (268,476 ) 276,410 (d) 7,934 Change in fair value of derivative liabilities 202,420 (554,080 ) (d) (351,660 ) Loss on settlement of warrants (63,765 ) 38,765 (d) (25,000 ) Total other income (expense) 72,412 (346,152 ) (273,740 ) Loss before income taxes (559,647 ) (387,620 ) (947,267 ) Provision for income taxes - - - Net loss $ (559,647 ) $ (387,620 ) $ (947,267 ) Net loss per common share – basic and diluted $ (0.07 ) $ (0.05 ) (g) $ (0.12 ) Weighted average number of common shares outstanding – basic and diluted 8,088,209 - 8,088,209 Integrated Ventures, Inc. Statement of Cash Flows As Originally Reported for the Nine Months Ended March 31, 2018 Adjustments As Restated for the Nine Months Ended March 31, 2018 Cash flows from operating activities: Net loss $ (559,647 ) $ (387,620 ) (b)(c)(d)(e)(f) $ (947,267 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation expense 17,429 9,782 (c) 27,211 Stock-based compensation – related party 409,000 - 409,000 Amortization of debt discount 87,232 28,490 (d) 115,722 Amortization of original issue discount 1,347 - 1,347 Change in fair value of derivative liabilities (202,420 ) 554,080 (d) 351,660 (Gain) loss on extinguishment of debt 268,476 (276,410 ) (d) (7,934 ) Financing fees related to notes payable 32,858 - 32,858 Realized gain on sale of investments (331,020 ) 78,718 (f) (252,302 ) Loss on settlement of warrants 63,765 (38,765 ) (d) 25,000 Changes in assets and liabilities: Digital currencies (145,663 ) - (145,663 ) Accounts receivable 15,000 - 15,000 Prepaid expenses and other current assets (9,583 ) 5,083 (4,500 ) Inventories (556,050 ) - (556,050 ) Equipment deposits (46,417 ) - (46,417 ) Accrued interest receivable – related party (98 ) - (98 ) Deposits (2,500 ) - (2,500 ) Accounts payable (2,900 ) 1,369 (e) (1,531 ) Accrued expenses (825 ) 28,567 (b) 27,742 Deferred revenue 2,524 - 2,524 Due to related party (19,390 ) (3,294 ) (b) (22,684 ) Net cash used in operating activities (978,882 ) - (978,882 ) Cash flows from investing activities: Net proceeds from the sale of investments 674,817 - 674,817 Purchase of investments (9,651 ) - (9,651 ) Increase in notes receivable – related party (49,880 ) - (49,880 ) Purchase of property and equipment (380,144 ) - (380,144 ) Net cash provided by investing activities 235,142 - 235,142 Cash flows from financing activities: Proceeds from sale of common stock 720,000 720,000 Proceeds from sale of preferred stock 125,000 - 125,000 Proceeds from stock subscriptions payable 35,000 - 35,000 Net cash provided by financing activities 880,000 - 880,000 Net increase in cash 136,260 - 136,260 Cash, beginning of period 15,691 - 15,691 Cash, end of period $ 151,951 $ - $ 151,951 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 $ 423,133 $ (229,972 ) (d) $ 193,161 Common shares issued for due to related party 15,625 - 15,625 Common shares issued for cashless exercise of warrants 188 - 188 Debt discount for derivative liability 47,617 25,000 72,617 Accrued interest added to convertible notes payable 1,116 - 1,116 Settlement of derivative liabilities - 431,056 (d) 431,056 Marketable securities for conversion of notes receivable 66,850 - 66,850 Marketable securities exchanged for note payable (37,074 ) 37,074 (d) - Marketable securities exchanged for accrued expenses (1,370 ) 1,370 (d) - Marketable securities exchanged for derivative liabilities (78,718 ) 78,718 (d) - Marketable securities exchanged for accounts receivable (15,000 ) 15,000 (d) - Note payable issued in settlement of warrants 25,000 (25,000 ) (d) - Derivative liabilities extinguished in settlement of warrants 67,064 (67,064 ) (d) - _________________ (a) Reclassified digital currencies from current to long-term asset. (b) Accrued officer compensation was reclassified from accrued expenses to due to related party and subsequently reduced. Accrued interest payable was increased. (c) Reduced useful life for depreciation from 5 years to 3 years. (d) 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 increased, 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 liabilities. In addition, convertible notes payable, net of discounts, increased, interest expense increased, 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. (e) Total general and administrative expenses decreased as a result of corrections to certain operating expenses. Accounts payable increased. (f) Adjusted realized gain on sale of investments, including recording gain on sale of related party investment to capital. (g) As a result of the adjustments discussed above, net loss and net loss per share increased. |