Restatements | Note 3 - Restatements Below are the restated September 30, 2017 financial statements. The original June 30, 2018 financial statements erroneously recognized the entire upfront fees from two of its independent distributors in revenue at the time the Company delivered the exclusive license to the distributors rather than over the term of the agreements (5 years). To correct that error, the Company has shown the portion of the upfront fees attributable to that period only. Blow & Drive Interlock Corporation Consolidated Balance Sheet September 30, 2017 as filed adjustment revised September 30, 2017 (unaudited) (unaudited) (unaudited) Assets Current Assets Cash $ 84,370 $ 84,370 Accounts receivable, net 39,069 39,069 Prepaid Expenses 1,569 1,569 Inventories 10,650 10,650 Total Current Assets 135,658 - 135,658 Other Assets Deposits 5,131 5,131 Furniture and equipment 925,728 925,728 Total Assets $ 1,066,517 $ - $ 1,066,517 Liabilities and Stockholders’ Deficit Current Liabilities Accounts payable $ 102,791 $ 102,791 Accrued expenses 235,398 235,398 Accrued royalty payable 145,317 145,317 Accrued interest 41,078 41,078 Income taxes payable 5,929 5,929 Deferred revenue 91,057 7,000 98,057 Derivative liability 62,537 62,537 Notes payable, net of debt discount of $22,431 154,069 154,069 Notes payable - related party, current portion - - Convertible notes payable, net of debt discount of $3,115 54,385 54,385 Royalty notes payable, net of debt discount of $29,393 892 892 Total Current Liabilities 893,453 7,000 900,453 Long term liabilities Notes payable, net of debt discount of $46,750 148,250 148,250 Notes payable - related party - - Royalty notes payable, net of debt discount of $353,894 163,106 163,106 Accrued royalties payable 1,786 1,786 Total Liabilities 1,206,595 7,000 1,213,595 Stockholders’ Equity (Deficit) Preferred stock, $0.001 par value, 20,000,000 shares authorized, 1,000,000 issued 1,000 1,000 Common stock, $0.0001 par value, 100,000,000 shares authorized, 24,057,961 outstanding 2,406 2,406 Additional paid-in capital 2,696,281 2,696,281 Accumulated deficit (2,839,765 ) (7,000 ) (2,846,765 ) Total Stockholder’s Equity (Deficit) (140,078 ) (7,000 ) (147,078 ) Total Liabilities and Stockholders’ Equity (Deficit) $ 1,066,517 $ - $ 1,066,517 Blow & Drive Interlock Corporation Consolidated Statements of Operations (unaudited) Three Months Ended September 30, Nine Months Ended September 30, 2017 as filed adjustment revised 2017 2017 as filed adjustment revised 2017 Monitoring revenue $ 394,139 $ 394,139 $ 674,197 $ 674,197 Distributorship revenue 42,276 43,000 85,276 237,729 49,000 286,729 Total revenue 436,415 43,000 479,415 911,926 49,000 960,926 Monitoring cost of revenue 57,817 57,817 111,884 111,884 Distributorship cost of revenue 1,000 1,000 7,739 7,739 Total cost of revenue 58,817 - 58,817 119,623 - 119,623 Gross profit 377,598 43,000 420,598 792,303 49,000 841,303 Operating expenses Payroll 272,900 272,900 457,288 457,288 Professional fees 16,603 16,603 93,505 93,505 General and administrative expenses 269,039 269,039 579,172 579,172 Depreciation 90,512 90,512 234,654 234,654 Total operating expenses 649,054 - 649,054 1,364,619 - 1,364,619 Loss from operations (271,456 ) 43,000 (228,456 ) (572,316 ) 49,000 (523,316 ) Other income (expense) Interest expense (145,740 ) (145,740 ) (440,538 ) (440,538 ) Change in fair value of derivative liability (6,474 ) (6,474 ) 11,018 11,018 Loss on extinguishment of debt - - (305,000 ) (305,000 ) Total other income (expense) (152,214 ) - (152,214 ) (734,520 ) - (734,520 ) Loss before provision for income taxes (423,670 ) 43,000 (380,670 ) (1,306,836 ) 49,000 (1,257,836 ) Provision for income taxes - - 1,600 1,600 Net loss $ (423,670 ) $ 43,000 $ (380,670 ) $ (1,308,436 ) $ 49,000 $ (1,259,436 ) Basic and diluted loss per common share $ (0.02 ) $ (0.02 ) $ (0.06 ) $ (0.06 ) Weighted average number of common shares outstanding - basic and diluted 22,856,861 22,856,861 21,922,340 21,922,340 Blow & Drive Interlock Corporation Consolidated Statement of Cash Flows (unaudited) Nine Months Ended September 30, 2017 as filed adjustment revised 2017 Cash flows from operating activities: Net loss $ (1,308,436 ) $ 49,000 $ (1,259,436 ) Adjustments to reconcile from net loss to net cash used in operating activities Depreciation and amortization 234,654 234,654 Loss on fixed assets disposals 12,989 12,989 Shares issued for services 14,188 14,188 Allowance for doubtful accounts 5,412 5,412 Loss on extinguishment of debt 305,000 305,000 Amortization of debt discount 275,465 275,465 Change in fair value of derivative liability (11,019 ) (11,019 ) Changes in operating assets and liabilities Accounts receivable 6,760 6,760 Prepaid expenses 792 792 Deposits 1,123 1,123 Accounts payable 74,541 74,541 Accrued expenses 193,409 193,409 Accrued interest 30,968 30,968 Deferred revenue (15,274 ) (49,000 ) (64,274 ) Net cash used in operating activities (179,428 ) - (179,428 ) Cash flows from investing activities: Purchase of property and equipment (817,026 ) (817,026 ) Deposits on units 250,000 250,000 Net cash used in investing activities (567,026 ) - (567,026 ) Cash flows from financing activities: Proceeds from notes payable 195,400 195,400 Repayments of notes payable (14,268 ) (14,268 ) Repayments of royalty notes payable (65,529 ) (65,529 ) Repayment of related party notes payable (54,187 ) (54,187 ) Proceeds from issuance of common stock 653,099 653,099 Net cash provided by financing activities 714,515 - 714,515 Net increase (decrease) in cash (31,939 ) - (31,939 ) Cash, beginning of period 116,309 116,309 Cash, end of period $ 84,370 $ - $ 84,370 Supplemental disclosure of cash information: Cash paid during the period for: Interest $ 134,105 $ 134,105 Income taxes $ - $ - Supplemental disclosure of non-cash investing and financing activities Common stock and warrants issued for services $ 14,188 $ 14,188 Establishment of debt discount for royalty notes $ - $ - Preferred stock issued for debt reduction and services $ 350,000 $ 350,000 Blow & Drive Interlock Corporation Consolidated Statement of Shareholders’ Equity (Deficit) (unaudited) Preferred Stock Common Stock Additional Paid-in Accumulated revised Accumulated Total Stockholders’ Equity Shares Amount Shares Amount Capital Deficit adjustment Deficit (Deficit) Balance December 31, 2016 - $ - 19,575,605 $ 1,958 $ 1,594,721 $ (1,531,330 ) $ (56,000 ) $ (1,587,330 ) $ 9,349 Shares issued for services - - 27,180 3 13,910 13,913 Warrants issued for services 278 278 Shares issued related to debt 1,000,000 1,000 195,400 19 434,700 435,719 Shares issued for cash - - 3,736,894 374 652,725 653,099 Shares issued related to anti-dilution - - 522,882 52 (52 ) - Net loss - - - - - (1,308,436 ) 49,000 (1,259,436 ) (1,259,436 ) Balance September 30, 2017 1,000,000 $ 1,000 24,057,961 $ 2,406 $ 2,696,282 $ (2,839,766 ) $ (7,000 ) $ (2,846,766 ) $ (147,078 ) |