Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Dec. 31, 2015 | Mar. 18, 2016 | |
Document And Entity Information | ||
Entity Registrant Name | Renewable Energy & Power, Inc. | |
Entity Central Index Key | 1,608,430 | |
Document Type | 10-Q | |
Document Period End Date | Dec. 31, 2015 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --09-30 | |
Is Entity a Well-known Seasoned Issuer? | No | |
Is Entity a Voluntary Filer? | No | |
Is Entity's Reporting Status Current? | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 80,221,720 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2,015 |
Condensed Balance Sheets
Condensed Balance Sheets - USD ($) | Dec. 31, 2015 | Sep. 30, 2015 |
Current Assets: | ||
Cash | $ 60 | |
Accounts receivable from others | $ 8,564 | 10,064 |
Accounts receivable from MDI (Notes 4) | 182,883 | 1,554,400 |
Inventories | 70,047 | 250,047 |
Total current assets | 261,494 | 1,814,571 |
Property and equipment, net of accumulated depreciation of $144,623 and $131,021, respectively | 305,877 | 319,479 |
Intangibles, net of accumulated amortization of $174,262 and $162,637, respectively | 117,748 | 129,373 |
Other assets (security deposit) | 5,000 | 5,000 |
Total Assets | 690,119 | $ 2,268,423 |
Current Liabilities: | ||
Bank overdraft | 311 | |
Accounts payable to others | $ 46,158 | $ 46,819 |
Accounts payable to MDI (Notes 4) | $ 1,429,046 | |
Accrued interest payable to others | $ 1,529 | |
Accrued interest payable to MDI (Notes 4) | 61,804 | $ 58,333 |
Payable to shareholder (Note 5) | 74,110 | 74,110 |
Consulting fees payable to officers and shareholder | 173,006 | 176,006 |
Short-term loan payable to officer (Note 5) | 33,506 | $ 25,901 |
Convertible notes payable, less discount and loan origination fees totaling $65,905 at December 31, 2015 | 29,845 | |
Convertible notes payable to MDI less discount of $96,590 at December 31, 2015 (Note 4) | 13,195 | |
Total current liabilities | $ 433,464 | $ 1,810,215 |
Convertible note payable to MDI (Note 4) | 250,000 | |
Total liabilities | $ 433,464 | $ 2,060,215 |
Commitments and Contingencies (Note 4) | ||
Shareholders' Equity: | ||
Common stock, 200,000,000 shares authorized, par value $.001 per share, 80,221,720 and 74,521,720 shares issued and outstanding | $ 80,222 | $ 74,522 |
Additional paid-in capital | 1,025,947 | 798,530 |
Accumulated deficit | (849,514) | (664,844) |
Total shareholders' equity | 256,655 | 208,208 |
Total liabilities and stockholders' equity | $ 690,119 | $ 2,268,423 |
Condensed Balance Sheets (Paren
Condensed Balance Sheets (Parenthetical) - USD ($) | Dec. 31, 2015 | Sep. 30, 2015 |
Condensed Balance Sheets Parenthetical | ||
Property and equipment, net of accumulated depreciation | $ 144,623 | $ 131,021 |
Intangibles, net of accumulated amortization | 174,262 | $ 162,637 |
Convertible notes payable, less discount and loan origination fees | 65,905 | |
Convertible notes payable to MDI less discount | $ 96,590 | |
Shareholders' Equity: | ||
Common stock, par value | $ 0.001 | $ .001 |
Common stock, shares authorized | 200,000,000 | 200,000,000 |
Common stock, shares issued | 80,221,720 | 74,521,720 |
Common stock, shares outstanding | 80,221,720 | 74,521,720 |
Condensed Statements of Operati
Condensed Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Dec. 31, 2015 | Dec. 31, 2014 | |
Condensed Statements Of Operations | ||
Revenues (Notes 4) | $ 170,000 | $ 125,001 |
Cost of revenues | 150,705 | 90,235 |
Gross profit | 19,295 | 34,766 |
Operating expenses: | ||
General and administrative | 107,958 | 13,172 |
Amortization | 11,625 | 13,601 |
Depreciation | 13,602 | 11,625 |
Consultants | 26,408 | 16,000 |
Total Operating Expanses | 159,593 | 54,398 |
Loss from operations | (140,298) | (19,632) |
Interest expense | (44,372) | (5,000) |
Loss before federal income taxes | $ (184,670) | $ (24,632) |
Federal income taxes | ||
Net loss | $ (184,670) | $ (24,632) |
Loss per share, basic and dilutive | $ 0 | $ 0 |
Weighted average shares outstanding | 77,878,242 | 74,521,720 |
Condensed Statements of Cash Fl
Condensed Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | |
Dec. 31, 2015 | Dec. 31, 2014 | |
Cash flows from operating activities: | ||
Net loss | $ (184,670) | $ (24,632) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 25,227 | $ 25,226 |
Amortization of debt discount | 39,372 | |
Issuance of common stock for services | 35,000 | |
Changes in operating assets and liabilities: | ||
Accounts receivable from MDI | (237,884) | $ (125,001) |
Accounts receivable from others | 1,500 | |
Inventories | 180,000 | $ 87,296 |
Account payable to others | (661) | 1,070 |
Accounts payable to MDI | 45,140 | 17,666 |
Accrued interest payable to MDI | 3,471 | $ 5,000 |
Accrued interest payable to others | 1,529 | |
Consulting fees payable to officers | (3,000) | $ 13,000 |
Net cash provided by (used in) operating activities | $ (94,976) | $ (375) |
Cash flows from investing activities | ||
Cash flows from financing activities | ||
Bank overdraft | $ 311 | |
Proceeds from short-term loan payable to officer | 7,605 | |
Proceeds from issuance of convertible debt | 87,000 | |
Net cash provided by financing activities | 94,916 | |
Net increase (decrease) in cash | (60) | $ (375) |
Cash at beginning of period | $ 60 | 462 |
Cash at end of period | $ 87 | |
Supplemental Cash Flow Disclosures | ||
Interest paid | ||
Taxes paid | ||
Supplemental Disclosures of Non-Cash Investing and Financing Activities | ||
Payment of convertible note payable to MDI through netting of accounts receivable and accounts payable | $ 135,215 | |
Conversion of convertible note payable to common stock | $ 5,000 |
Nature of Business
Nature of Business | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 1 - Nature of Business | Renewable Energy and Power (the Company or REAP) was incorporated on October 15, 2012, under the laws of the State of Nevada, for the purpose of conducting all legal business. The accompanying unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") and the rules and regulations of the U.S. Securities and Exchange Commission ("SEC"), as amended for interim financial information These financial statements should be read in conjunction with the audited financial statements and the notes thereto included in the Company's 2014 Annual Report on Form 10-K. The accompanying unaudited financial statements reflect all normal recurring adjustments necessary to present fairly the financial position, results of operations and cash flows for the interim periods, but are not necessarily indicative of the results for any subsequent quarter or the entire year ending September 30, 2016. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a comprehensive presentation of financial position, results of operations, or cash flows. It is management's opinion, however, that all material adjustments (consisting of normal recurring adjustments) have been made which are necessary for a fair financial statement presentation. The interim results for the three months ended December 31, 2015 are not necessarily indicative of results for the full fiscal year. The Company is engaged in the business of new and retrofit applications for LED lighting and innovative solar electrical generation. The LED products will lower the use of electrical power, lower maintenance costs for users and extend the useful life of lighting fixtures. The solar process will greatly increase the conversion of heat to electricity, and is patterned after technology that has been used in space exploration for many years. Management knows of no material adjustments needed in these financial statements to conform to Generally Accepted Accounting Principles. |
Going Concern
Going Concern | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 2 - Going Concern | These financial statements for the three months ended December 31, 2015 were prepared assuming the Company will continue as a going concern. During the three months ended December 31, 2015, the Company has incurred a loss of $184,670 and has an accumulated deficit of $849,514. The Company will need to generate significant revenue in order to achieve profitability and may never become profitable. The Company has begun principal operations and, as is common with a start-up company, the Company has had recurring losses during its early stage. The Company's financial statements are prepared using generally accepted accounting principles applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company does not have significant cash or other material assets, nor does it have an established source of revenue sufficient to cover its operating costs and to allow it to continue as a going concern. In the interim, shareholders of the Company have committed to meeting its minimal operating expenses. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 3 - Summary of Significant Accounting Policies | Basis of presentation The Company reports revenues and expenses using the accrual method of accounting for financial and tax reporting purposes. These financial statements are presented in United States dollars and have been prepared in accordance with United States generally accepted accounting principles. Management estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Revenue recognition The Company recognizes revenue from sales at the time the products are shipped, the price is determinable, the customers are invoiced and payment is reasonably assured. Invoices are due on a net 30 day basis.Shipping and handling costs are billed to customers and netted against shipping and handling expenses incurred by the Company, which are included in cost of revenues. All of the Company's sales are to Multichip Display, Inc. (MDI), a shareholder of the Company. See Note 4. Accounts receivable The Company grants credit, generally without collateral. The Company performs periodic credit evaluations of its customers' financial condition and believes that its customer acceptance, billing and collection policies are adequate to minimize potential credit risk. The Company has not incurred any credit losses to date. The Company provides an allowance for doubtful accounts that is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. The allowance for bad debt is $0 at December 31, 2014 and 2015. Normal accounts receivable past due more than 30 days are considered delinquent. Delinquent receivables are written off based on individual credit evaluation and specific circumstances of the customer. See Note 4. Inventories Inventories are carried at the lower of cost (first-in, first-out, FIFO) or market (net realizable value) and include primarily Silicon wafers and displays with drivers. The inventories were purchased from two related parties during the period ended September 30, 2013. At September 30, 2015 and 2014, inventories consisted of parts and supplies. See Notes 4 and 5. Research and Development Costs During the three months ended December 31, 2015 and 2014, research and development costs totaled $16,153 and $0. |
Related Party Transactions with
Related Party Transactions with Multichip Display, Inc. (MDI) | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 4 - Related Party Transactions with Multichip Display, Inc. (MDI) | MDI is owned by a minority shareholder (2,000,000 shares or 2.7%) of the Company. In addition, MDI became a minority shareholder (4,330,000 shares or 5.7%) through debt conversion (see below). The total direct and indirect ownership of REAP by MDI is 8.6% at December 31, 2014 and 2015. The Company has an exclusive contract to manufacture products under contract from MDI. MDI will be the sales agent for certain government and private company contracts; REAP manufactures products based on bid prices as agreed between the parties. The Company has also agreed to purchase parts from MDI. As part of the agreement, MDI has agreed to support the operations of the Company through December 31, 2015. MDI is both a significant customer and significant vendor of the Company. For the three months ending December 31, 2014 and 2015, all of the Company's sales resulted from transactions with MDI. The Company had the following related party transactions through December 31, 2015 for the time periods shown in the tables below. Three Months Ending December 31, 2015 2014 Sales to MDI $ 170,000 $ 125,001 Inventory purchases from MDI* 150,705 2,939 Rent expense paid to MDI - 7,500 Interest expense to MDI 3,471 5,000 Receivable from MDI 115,000 1,055,901 Accounts payable to MDI 112,118 1,036,497 Accrued interest payable to MDI 61,804 58,333 Convertible note payable to MDI, net of discount of $96,590 13,195 250,000 * Includes borrowings to pay for direct labor. The agreement with MDI includes an offset clause for accounts receivable from MDI and accounts payable to MDI. On November 11, 2015, the Company and MDI agreed to offset the receivable from MDI of $1,609,401, the accounts payable to MDI of $1,474,186 and $135,215 of the convertible note payable to MDI balance. The Company issued a new 8% Convertible Promissory Note for the remaining convertible note payable balance of $109,785. This note matures on December 31, 2016 and is convertible at the common stock par value of $0.001 per share. |
Related Party Transactions wi10
Related Party Transactions with Initial Shareholder Group | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 5 - Related Party Transactions with Initial Shareholder Group | Consulting fees payable to officers and shareholder During the three months ended December 31, 2015 and 2014, the Company incurred $26,408 and $16,000, respectively, of consulting fees which are payable to two officers and to one shareholder of the Company. Total consulting fees payable to these officers and shareholder as of December 31, 2015 and September 30, 2015 were $173,006 and $176,006 respectively. Payable to shareholder Payable to shareholder totaled $74,110 at December 31, 2015 and September 30, 2015. Short-term loan payable to officer As of December 31, 2015 and September 30, 2015, officer advances to the Company totaled $33,506 and $25,901, respectively. |
Share Capital
Share Capital | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 6 - Share Capital | The Company is authorized to issue 200,000,000 shares of common stock with a par value of $.001 and no preferred stock. |
Income Taxes
Income Taxes | 3 Months Ended |
Dec. 31, 2015 | |
Notes to Financial Statements | |
Note 7 - Income Taxes | The difference between the expected income tax expense (benefit) and the actual tax expense (benefit) computed by using the Federal statutory rate of 34% is as follows: For the Three Months Ended December 31, 2015 2014 Expected income tax benefit at statutory rate of 34% $ 62,800 $ 36,900 Change in valuation allowance (62,800 ) ( 36,900 ) Income tax expense (benefit) $ 0 $ 0 Deferred tax assets and liabilities are provided for significant income and expense items recognized in different years for tax and financial reporting purposes. Temporary differences, which give rise to a net deferred tax asset, are as follows: Deferred tax assets: December 31, 2015 September 30, 2015 Tax benefit of net operating loss carry-forward $ 256,000 $ 190,600 Book and tax difference for amortization of intangibles 33,600 35,200 Less: valuation allowance (288,600 ) (225,800 ) Net deferred tax asset $ 0 $ 0 The Company had a federal net operating tax loss carry-forward of approximately $525,000 as of December 31, 2015. The tax loss carry-forwards are available to offset future taxable income with the federal carry-forwards beginning to expire in 2033. At December 31, 2015 the deferred tax valuation allowance increased by $62,800 from September 30, 2015. The realization of the tax benefits is subject to the sufficiency of taxable income in future years. The deferred tax assets represent the amounts expected to be realized before expiration. The Company periodically assesses the likelihood that it will be able to recover its deferred tax assets. The Company considers all available evidence, both positive and negative, including historical levels of income, expectations and risks associated with estimates of future taxable income and ongoing prudent and feasible profits. As of December 31, 2015 and September 30, 2015, the Company established valuation allowances equal to the full amount of the net deferred tax assets due to the uncertainty of the utilization of the operating losses in future periods. During the three months ended December 31, 2015 and 2014, no amounts have been recognized for uncertain tax positions and no amounts have been recognized related to interest or penalties related to uncertain tax positions. The Company has determined that it is not reasonably likely for the amounts of unrecognized tax benefits to significantly increase or decrease within the next twelve months. The Company is currently subject to a three year statute of limitations by major tax jurisdictions. |
Summary of Significant Accoun13
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Dec. 31, 2015 | |
Summary Of Significant Accounting Policies Policies | |
Basis of presentation | The Company reports revenues and expenses using the accrual method of accounting for financial and tax reporting purposes. These financial statements are presented in United States dollars and have been prepared in accordance with United States generally accepted accounting principles. |
Management estimates | The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
Revenue recognition | The Company recognizes revenue from sales at the time the products are shipped, the price is determinable, the customers are invoiced and payment is reasonably assured. Invoices are due on a net 30 day basis.Shipping and handling costs are billed to customers and netted against shipping and handling expenses incurred by the Company, which are included in cost of revenues. All of the Company's sales are to Multichip Display, Inc. (MDI), a shareholder of the Company. See Note 4. |
Accounts receivable | The Company grants credit, generally without collateral. The Company performs periodic credit evaluations of its customers' financial condition and believes that its customer acceptance, billing and collection policies are adequate to minimize potential credit risk. The Company has not incurred any credit losses to date. The Company provides an allowance for doubtful accounts that is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. The allowance for bad debt is $0 at December 31, 2014 and 2015. Normal accounts receivable past due more than 30 days are considered delinquent. Delinquent receivables are written off based on individual credit evaluation and specific circumstances of the customer. See Note 4. |
Inventories | Inventories are carried at the lower of cost (first-in, first-out, FIFO) or market (net realizable value) and include primarily Silicon wafers and displays with drivers. The inventories were purchased from two related parties during the period ended September 30, 2013. At September 30, 2015 and 2014, inventories consisted of parts and supplies. See Notes 4 and 5. |
Research and Development Costs | During the three months ended December 31, 2015 and 2014, research and development costs totaled $16,153 and $0. |
Related Party Transactions wi14
Related Party Transactions with Multichip Display, Inc. (MDI) (Tables) | 3 Months Ended |
Dec. 31, 2015 | |
Related Party Transactions With Multichip Display Inc. Mdi Tables | |
Schedule of Related Party Transactions | Three Months Ending December 31, 2015 2014 Sales to MDI $ 170,000 $ 125,001 Inventory purchases from MDI* 150,705 2,939 Rent expense paid to MDI - 7,500 Interest expense to MDI 3,471 5,000 Receivable from MDI 115,000 1,055,901 Accounts payable to MDI 112,118 1,036,497 Accrued interest payable to MDI 61,804 58,333 Convertible note payable to MDI, net of discount of $96,590 13,195 250,000 * Includes borrowings to pay for direct labor. |
Income Taxes (Tables)
Income Taxes (Tables) | 3 Months Ended |
Dec. 31, 2015 | |
Income Taxes Tables | |
Summary of expected income tax expense (benefit) and the actual tax expense (benefit) | The difference between the expected income tax expense (benefit) and the actual tax expense (benefit) computed by using the Federal statutory rate of 34% is as follows: For the Three Months Ended December 31, 2015 2014 Expected income tax benefit at statutory rate of 34% $ 62,800 $ 36,900 Change in valuation allowance (62,800 ) ( 36,900 ) Income tax expense (benefit) $ 0 $ 0 |
Summary of Deferred tax assets and liabilities | Deferred tax assets and liabilities are provided for significant income and expense items recognized in different years for tax and financial reporting purposes. Temporary differences, which give rise to a net deferred tax asset, are as follows: Deferred tax assets: December 31, 2015 September 30, 2015 Tax benefit of net operating loss carry-forward $ 256,000 $ 190,600 Book and tax difference for amortization of intangibles 33,600 35,200 Less: valuation allowance (288,600 ) (225,800 ) Net deferred tax asset $ 0 $ 0 |
Going Concern (Details Narrativ
Going Concern (Details Narrative) - USD ($) | 3 Months Ended | ||
Dec. 31, 2015 | Dec. 31, 2014 | Sep. 30, 2015 | |
Going Concern Details Narrative | |||
Net loss | $ (184,670) | $ (24,632) | |
Accumulated deficit | $ (849,514) | $ (664,844) |
Summary of Significant Accoun17
Summary of Significant Accounting Policies (Details Narrative) - USD ($) | 3 Months Ended | |
Dec. 31, 2015 | Dec. 31, 2014 | |
Summary Of Significant Accounting Policies Details Narrative | ||
Allowance for bad debt | $ 0 | $ 0 |
Research and development costs | $ 16,153 | $ 0 |
Related Party Transactions wi18
Related Party Transactions with Multichip Display, Inc. (MDI) (Details) - USD ($) | 3 Months Ended | ||
Dec. 31, 2015 | Dec. 31, 2014 | ||
Sales [Member] | |||
Related Party Transactions with MDI, Amount | $ 170,000 | $ 125,001 | |
Inventory purchases [Member] | |||
Related Party Transactions with MDI, Amount | [1] | $ 150,705 | 2,939 |
Rent expense [Member] | |||
Related Party Transactions with MDI, Amount | 7,500 | ||
Interest expense [Member] | |||
Related Party Transactions with MDI, Amount | $ 3,471 | 5,000 | |
Receivable [Member] | |||
Related Party Transactions with MDI, Amount | 115,000 | 1,055,901 | |
Accounts payable [Member] | |||
Related Party Transactions with MDI, Amount | 112,118 | 1,036,497 | |
Accrued interest payable [Member] | |||
Related Party Transactions with MDI, Amount | 61,804 | 58,333 | |
Convertible note payable [Member] | |||
Related Party Transactions with MDI, Amount | $ 13,195 | $ 250,000 | |
[1] | Includes borrowings to pay for direct labor. |
Related Party Transactions wi19
Related Party Transactions with Multichip Display, Inc. (MDI) (Details Narrative) - shares | Dec. 31, 2015 | Sep. 30, 2015 |
Related Party Transactions With Multichip Display Inc. Mdi Details Narrative | ||
Owned by a minority shareholder | 2,000,000 | 2,000,000 |
Shares of the company | 2.70% | 2.70% |
The total direct and indirect ownership of REAP | 8.60% | 8.60% |
Related Party Transactions wi20
Related Party Transactions with Initial Shareholder Group (Details Narrative) - USD ($) | 3 Months Ended | ||
Dec. 31, 2015 | Dec. 31, 2014 | Sep. 30, 2015 | |
Related Party Transactions With Initial Shareholder Group Details Narrative | |||
Consulting fees payable to officers and shareholder | $ 26,408 | $ 16,000 | |
Consulting fees | 173,006 | $ 176,006 | |
Payable to shareholder (Note 5) | 74,110 | 74,110 | |
Short-term loan payable to officer (Note 5) | $ 33,506 | $ 25,901 |
Share Capital (Details Narrativ
Share Capital (Details Narrative) - $ / shares | Dec. 31, 2015 | Sep. 30, 2015 |
Share Capital Details Narrative | ||
Common stock, par value | $ 0.001 | $ .001 |
Common stock, shares authorized | 200,000,000 | 200,000,000 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) | 3 Months Ended | |
Dec. 31, 2015 | Dec. 31, 2014 | |
Income Taxes Details | ||
Expected income tax benefit at statutory rate of 34% | $ 62,800 | $ 36,900 |
Change in valuation allowance | $ (62,800) | $ (36,900) |
Income tax expense (benefit) |
Income Taxes (Details 1)
Income Taxes (Details 1) - USD ($) | Dec. 31, 2015 | Sep. 30, 2015 |
Deferred tax assets: | ||
Tax benefit of net operating loss carry-forward | $ 256,000 | $ 190,600 |
Book and tax difference for amortization of intangibles | 33,600 | 35,200 |
Less: valuation allowance | $ (288,600) | $ (225,800) |
Net deferred tax asset |
Income Taxes (Details Narrative
Income Taxes (Details Narrative) - USD ($) | 3 Months Ended | |
Dec. 31, 2015 | Sep. 30, 2015 | |
Income Taxes Details Narrative | ||
Federal net operating tax loss carry-forward | $ 525,000 | |
Net operating loss carryforwards, expiration date | 2,033 | |
Deferred tax valuation | $ 62,800 |