Revision of Prior Period Financial Statements | Note 2 – Revision of Prior Period Financial Statements The Company corrected certain errors in its 2019 financial statements. In accordance with ASC 50-10-S99 and S55 (formerly Staff Accounting Bulletins (“SAB”) No. 99 and No. 108), Accounting Changes and Error Corrections, the Company concluded that these errors were not, individually, and in the aggregate, quantitatively or qualitatively, material to the financial statements in these periods. On March 15, 2019, the Company acquired AVX Design & Integration Inc. Upon further review, we noticed that some revenue recognized immediately after the acquisition and before the financial statement reporting period was recognized prematurely. There were also some expense reclassifications between expense items. Consequently, for the three months ended June 30, 2019 revenue was understated by $98,182, cost of revenue was understated by $94,788, selling expenses were overstated by $68,701, compensation - officers was understated by $5,000, professional fees were overstated by $6,877, and general and administrative expenses was understated by $3,767. The Company had accounted for these errors correctly on the audited year end financials. For the six months ended June 30, 2019 revenue was understated by $9,327, cost of revenue was understated by $104,391, selling expenses were overstated by $77,910, compensation - officers was understated by $8,325, professional fees were overstated by $11,752, and general and administrative expenses was understated by $3,964. The Company had accounted for these errors correctly on the audited year end financials. The below discloses the effects of the revisions on the financial statements for the period reported. Condensed consolidated statement of operation for the three months ended June 30, 2019 Previously reported Revised For the three months ended For the three months ended 6/30/2019 Adjustment 6/30/2019 Revenue $ 420,337 $ 98,182 $ 518,519 Revenue - related party – – – Total revenue 420,337 98,182 518,519 Cost of Revenue 281,952 94,788 376,740 Gross Profit 138,385 3,394 141,779 Operating Expenses: Selling 80,457 (68,701 ) 11,756 Compensation - officers 30,000 5,000 35,000 Research and development 64,716 – 64,716 Professional fees 216,865 (6,877 ) 209,988 General and administrative 238,714 3,767 242,481 Total Operating Expenses 630,752 (66,811 ) 563,941 Loss from Operations (492,367 ) 70,205 (422,162 ) Other Income Interest income 343 – 343 Other income 1,980 – 1,980 Total other income 2,323 – 2,323 Loss before income taxes (490,044 ) 70,205 (419,839 ) Tax expense – – – Net Loss $ (490,044 ) $ 70,205 $ (419,839 ) Condensed consolidated statement of operation for the six months ended June 30, 2019 Previously reported Revised For the six months ended For the six months ended 6/30/2019 Adjustment 6/30/2019 Revenue $ 660,075 $ 9,327 $ 669,402 Revenue - related party 3,000 – 3,000 Total revenue 663,075 9,327 672,402 Cost of Revenue 404,080 104,391 508,471 Gross Profit 258,995 (95,064 ) 163,931 Operating Expenses: Selling 89,666 (77,910 ) 11,756 Compensation - officers 61,675 8,325 70,000 Research and development 126,720 – 126,720 Professional fees 572,139 (11,752 ) 560,387 General and administrative 349,170 3,964 353,134 Total Operating Expenses 1,199,370 (77,373 ) 1,121,997 Loss from Operations (940,375 ) (17,691 ) (958,066 ) Other Income Interest income 1,068 – 1,068 Other income 1,980 – 1,980 Total other income 3,048 – 3,048 Loss before income taxes (937,327 ) (17,691 ) (955,018 ) Tax expense – – – Net Loss $ (937,327 ) $ (17,691 ) $ (955,018 ) Condensed consolidated statement of cash flows Previously reported Revised For the six months ended For the six months ended 6/30/2019 Adjustment 6/30/2019 Cash flows from operating activities: Net Loss $ (937,327 ) (17,691 ) $ (955,018 ) Adjustments to reconcile net loss to net cash from operating activities: Inventories reserve (12,654 ) – (12,654 ) Depreciation expense 71,168 – 71,168 Amortization of intangible assets – 475 475 Amortization of right-of-use assets 14,337 – 14,337 Stock-based compensation 48,000 – 48,000 Changes in operating assets and liabilities: Accounts receivable 146,269 (59,435 ) 86,834 Accounts receivable - related party 39,625 – 39,625 Inventories 5,242 – 5,242 Other receivable (2,151 ) – (2,151 ) Prepaid expenses 88,838 – 88,838 Deposit 7,210 – 7,210 Accounts payable and accrued liabilities 15,129 – 15,129 Accounts payable - related party (4,921 ) – (4,921 ) Other payable (7,210 ) – (7,210 ) Customer deposit 77,539 76,651 154,190 Net cash flows used in operating activities (450,906 ) – (450,906 ) Cash flows from investing activities: Cash from acquisition 201,482 – 201,482 Purchase of property and equipment (217,292 ) – (217,292 ) Cash paid for acquisition (550,000 ) – (550,000 ) Net cash flows used in investing activities (565,810 ) – (565,810 ) Cash flows from financing activities: Payment on long term debt and finance lease obligation (14,256 ) – (14,256 ) Net cash flows used in financing activities (14,256 ) – (14,256 ) Net change in cash (1,030,972 ) – (1,030,972 ) Cash beginning of period 4,455,751 – 4,455,751 Cash end of period $ 3,424,779 – $ 3,424,779 There was no impact on the Company’s consolidated balance sheet. |