RESTATEMENT of PREVIOUSLY ISSUED FINANCIAL STATEMENTS | NOTE 13 –RESTATEMENT of PREVIOUSLY ISSUED FINANCIAL STATEMENTS Subsequent to filing its Quarterly Report on Form 10-Q for the period ended March 31, 2017 (the “Form 10-Q”) with the Securities and Exchange Commission (the “SEC”) on May 22, 2017, Next Graphite, Inc. (the “Company”) determined that a account classification error occurred in its gain recognition of the sale of subsidiary for the period ended March 31, 2017. In accounting for the Company’s gain on the sale of 52% interest of subsidiary Gazania Investments Two Hundred and Forty Two (Proprietary) Limited for the period ended March 31, 2017, the Company reclass the deposit from investment into additional paid in capital which the joint venture partner fulfilled and achieved the certain milestone for the period ended March 31, 2017. Upon correcting for the previously used additional paid in capital, the Company should recognize the gain on the sales of subsidiary as income and has been $177,493 higher than previously reported. The Company has restated its previously issued financial statements as of and for the three months ended March 31, 2017, to correct the classification error related to gain on the sale of subsidiary. The impact of the restatements is reflected below for the periods indicated: Condensed Consolidated Balance Sheets As of March 31, 2017 As previously Reported Adjustment Restated ASSETS Current assets: Cash $ 9,485 $ - $ 9,485 Total current assets: 9,485 - 9,485 Total assets $ 9,485 $ - $ 9,485 LIABILITIES AND STOCKHOLDERS’ DEFICIT Current liabilities: Accounts payable $ 419,859 $ - $ 419,859 Accrued interest payable 34,763 - 34,763 Note payable, net of debt discount $1,517 and $1,517, respectively 145,483 - 145,483 Note payable – related parties 16,000 - 16,000 Convertible note payable 121,000 - 121,000 Fair value of derivative liability - beneficial conversion feature 46,476 - 46,476 Deposit - - - Total current liabilities 783,581 - 783,581 Total liabilities 783,581 - 783,581 Stockholders’ deficit: Preferred stock authorized 25,000,000 shares, $.0001 par value, no shares issued and outstanding at March 31, 2017 and December 31, 2016. - - - Common stock authorized 100,000,000 shares, $.0001 par value, 51,411,443 shares issued and outstanding at March 31, 2017 and December 31, 2016. 5,141 - 5,141 Additional paid-in capital 4,401,221 (177,493 ) 4,223,728 Accumulated deficit (5,180,458 ) 177,493 (5,002,965 ) Total stockholders’ deficit (774,096 ) - (774,096 ) Total liabilities and stockholders’ deficit $ 9,485 $ - $ 9,485 Condensed Consolidated Statements of Operations For the Three Months Ended March 31, 2017 As Previously Report Adjustment Restated NET SALES $ - $ - $ - OPERATING EXPENSES: Professional fees 96,222 - 96,222 Selling, general, and administrative 10,191 - 10,191 Total Operating Expenses 106,413 - 106,413 Loss from operations (106,413 ) - (106,413 ) OTHER INCOME (EXPENSE): Other Income 1,775 - 1,775 Gain on the sale of subsidiary - 177,493 177,493 Interest expense (6,195 ) - (6,195 ) Changes in fair value of derivative (7,720 ) - (7,720 ) Total Other Income (Expenses), net (12,140 ) 177,493 165,353 NET INCOME/LOSS $ (118,553 ) $ 177,493 $ 58,940 NET INCOME/LOSS PER BASIC SHARES $ 0.00 $ - $ 0.00 WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING – BASIC 51,411,443 51,411,443 NET INCOME/(LOSS) PER DILUTED SHARES $ 0.00 $ - $ 0.00 WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING –DILUTED $ 51,411,443 $ 15,648,651 $ 67,060,094 Condensed Consolidated Statements of Cash Flows For the Three Months Ended March 31, 2017 As Previously Report Adjustment Restated Operating Activities: Net income/(loss) $ (118,553 ) $ 177,493 $ 58,940 Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Change in deposit balance 44,522 (222,015 ) (177,493 ) Stock based compensation 48,558 - 48,558 Interest expense – note payable 3,439 - 3,439 Interest expense – amortization of convertible note discount 2,554 - 2,554 Changes in fair value of convertible note 7,720 - 7,720 Accounts payable 11,946 - 11,946 Deposit - 44,522 44,522 Net cash provided by operating activities 186 - 186 Financing Activities: Proceeds from issuance of note payable - - - Net cash provided by financing activities - - - Net increase (decrease) in cash 186 - 186 Cash, Beginning of period 9,299 - 9,299 Cash, End of period $ 9,485 $ - $ 9,485 The adjustment column for the condensed consolidated financial statements includes the following changes as of March 31, 2017 and for the three months ended March 31, 2017. ● The balance sheet reflects no changes to total shareholders’ deficit. This is the result of a decrease of $177,493 to the additional paid-in capital at the end of the period and a $ 177,493 increase to the accumulated deficit. ● The statement of operations reflects an increase of net income by $177,493. This is made up of an increase in other income of $177,493 from the gain on the sales of subsidiary. ● The statement of cash flow reflects no change to net cash provided by operating activities. This is the result of an increase of $177,493 from the gain on the sales of subsidiary, $222,015 decrease to change in deposit balance and $44,522 increase to deposit balance for the three months ended March 31, 2017. |