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 were recognized prematurely. There were also some expense reclassifications between expense items. Consequently, for the three months ended September 30, 2019 revenue was understated by $107,118, cost of revenue was understated by $211,104, selling expenses were overstated by $81,637, compensation - officers was overstated by $4,905, professional fees were overstated by $1,700, and general and administrative expenses were understated by $52,840. The Company had accounted for these errors correctly on the audited year end financials. For the nine months ended September 30, 2019 revenue was understated by $116,445, cost of revenue was understated by $315,495, selling expenses were overstated by $159,547, compensation - officers was understated by $3,420, professional fees were overstated by $13,452, and general and administrative expenses were understated by $56,804. 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 operations for the three months ended September 30, 2019 Previously reported Revised For the three months ended For the three months ended 9/30/2019 Adjustment 9/30/2019 Revenue $ 324,870 $ 107,118 $ 431,988 Revenue - related party 7,300 – 7,300 Total revenue 332,170 107,118 439,288 Cost of Revenue 348,371 211,104 559,475 Gross Profit (16,201 ) (103,986 ) (120,187 ) Operating Expenses: Selling 93,904 (81,637 ) 12,267 Compensation - officers 44,905 (4,905 ) 40,000 Research and development 66,282 7 66,289 Professional fees 399,650 (1,700 ) 397,950 General and administrative 269,961 52,840 322,801 Total Operating Expenses 874,702 (35,395 ) 839,307 Loss from Operations (890,903 ) (68,591 ) (959,494 ) Other Income (Expense): Interest income (expense), net (232 ) (16 ) (248 ) Other income 8,460 1,183 9,643 Total other expense 8,228 1,167 9,395 Loss before income taxes (882,675 ) (67,424 ) (950,099 ) Tax expense – – – Net Loss $ (882,675 ) $ (67,424 ) $ (950,099 ) Condensed consolidated statement of operations for the nine months ended September 30, 2019 Previously reported Revised For the nine months ended For the nine months ended 9/30/2019 Adjustment 9/30/2019 Revenue $ 984,945 $ 116,445 $ 1,101,390 Revenue - related party 10,300 – 10,300 Total revenue 995,245 116,445 1,111,690 Cost of Revenue 752,451 315,495 1,067,946 Gross Profit 242,794 (199,050 ) 43,744 Operating Expenses: Selling 183,570 (159,547 ) 24,023 Compensation - officers 106,580 3,420 110,000 Research and development 193,002 7 193,009 Professional fees 971,789 (13,452 ) 958,337 General and administrative 619,131 56,804 675,935 Total Operating Expenses 2,074,072 (112,768 ) 1,961,304 Loss from Operations (1,831,278 ) (86,282 ) (1,917,560 ) Other Income (Expense): Interest income (expense), net 836 (16 ) 820 Other income 10,440 1,183 11,623 Total other expense 11,276 1,167 12,443 Loss before income taxes (1,820,002 ) (85,115 ) (1,905,117 ) Tax expense – – – Net Loss $ (1,820,002 ) $ (85,115 ) $ (1,905,117 ) Condensed consolidated statement of cash flows Previously reported Revised For the nine months ended For the nine months ended 9/30/2019 Adjustment 9/30/2019 Cash flows from operating activities: Net Loss $ (1,820,002 ) $ (85,115 ) $ (1,905,117 ) Adjustments to reconcile net loss to net cash from operating activities: Inventories reserve 3,601 – 3,601 Depreciation expense 112,107 – 112,107 Amortization of intangible assets 16,521 – 16,521 Amortization of right-of-use assets 48,569 (48,865 ) (296 ) Stock-based compensation 59,964 – 59,964 Stock option compensation 172,900 – 172,900 Changes in operating assets and liabilities: Accounts receivable 262,099 (68,373 ) 193,726 Accounts receivable - related party 39,625 – 39,625 Inventories (5,210 ) – (5,210 ) Other receivable (3,625 ) – (3,625 ) Prepaid expenses 68,914 – 68,914 Deposit 7,210 – 7,210 Accounts payable and accrued liabilities (22,860 ) 184,324 161,464 Accounts payable - related party (4,921 ) – (4,921 ) Other liabilities (7,210 ) – (7,210 ) Customer deposit (5,348 ) (30,836 ) (36,184 ) Net cash flows used in operating activities (1,077,666 ) (48,865 ) (1,126,531 ) Cash flows from investing activities: Cash from acquisition 201,482 – 201,482 Purchase of property and equipment (220,793 ) – (220,793 ) Cash paid for acquisition (550,000 ) – (550,000 ) Net cash flows used in investing activities (569,311 ) – (569,311 ) Cash flows from financing activities: Payment on long term debt and finance lease obligation (48,865 ) 48,865 – Net cash flows used in financing activities (48,865 ) 48,865 – Net change in cash (1,695,842 ) – (1,695,842 ) Cash beginning of period 4,455,751 – 4,455,751 Cash end of period $ 2,759,909 $ – $ 2,759,909 There was no impact on the Company’s consolidated balance sheet. |