CORRECTION OF ERRORS IN 2022 INTERIM FINANCIAL INFORMATION | NOTE 6. CORRECTION OF ERRORS IN 2022 INTERIM FINANCIAL INFORMATION Subsequent to the initial issuance of the Company's 2022 financial statements on February 27, 2023, management discovered that the previously issued interim financial statements for the three and six months ended June 30, 2022 and the nine months ended September 30, 2022 did not properly record the following items in accordance with US GAAP: (a) the statement of cash flows inaccurately presented costs associated with the Initial Public Offering in the operating section, instead of the financing section and (b) a charge of $152,653 for the exercise of warrants at the time of the Initial Public Offering was incorrectly recorded as expense. Additionally, management introduced various reclassifications within the statement of cash flows to present in accordance with US GAAP. The following tables summarize the impacts of these error corrections on the Company's interim financial statements for each of the interim periods presented below: SCHEDULE OF ERROR CORRECTIONS Condensed Balance Sheets For the six months ended June 30, 2022 (unaudited) As previously reported Adjustments As Restated Total assets $ 5,620,989 $ – $ 5,620,989 Total current liabilities 1,381,419 – 1,381,419 Additional paid-in capital 41,184,654 (152,653 ) 41,032,001 Accumulated deficit (36,945,162 ) 152,653 (36,792,509 ) Other 78 – 78 Total stockholders’ equity 4,239,570 – 4,239,570 Total liabilities and stockholders’ equity $ 5,620,989 $ – $ 5,620,989 Condensed Statements of Operations For the six months ended June 30, 2022 (unaudited) As previously reported Adjustments As Restated Gross profit (loss) $ (11,279 ) $ – $ (11,279 ) Sales and marketing 194,067 – 194,067 Research and development 558,029 – 558,029 General and administrative 2,375,126 (152,653 ) 2,222,473 Total operating expenses 3,127,222 (152,653 ) 2,974,569 Total other income (expense) (1,505,102 ) – (1,505,102 ) Net income (loss) $ (4,643,603 ) $ 152,653 $ (4,490,950 ) Net (loss) allocable to common stockholders $ (5,059,126 ) $ 152,653 $ (4,906,473 ) (Loss) per share $ (1.16 ) $ 0.04 $ (1.12 ) Weighted Average common shares outstanding 4,363,600 10,068 4,373,668 Condensed Statements of Operations For the three months ended June 30, 2022 (unaudited) As previously reported Adjustments As Restated Gross profit (loss) $ (3,573 ) $ – $ (3,573 ) Sales and marketing 124,759 – 124,759 Research and development 353,226 – 353,226 General and administrative 1,883,843 (152,653 ) 1,731,190 Total operating expenses 2,361,828 (152,653 ) 2,209,175 Total other income (expense) (1,342,114 ) – (1,342,114 ) Net income (loss) $ (3,707,515 ) $ 152,653 $ (3,554,862 ) Net (loss) allocable to common stockholders $ (3,835,723 ) $ 152,653 $ (3,683,070 ) (Loss) per share $ (0.49 ) $ 0.02 $ (0.47 ) Weighted Average common shares outstanding 7,821,515 – 7,821,515 Condensed Statements of Cash Flows For the six months ended June 30, 2022 (unaudited) As previously reported Adjustments As Restated Net income (loss) $ (4,643,603 ) $ 152,653 $ (4,490,950 ) Adjustments to reconcile net income (loss) to net cash used in operation activities Depreciation and amortization 94,705 (25,000 ) 69,705 Non-cash charge settled in equity – 1,299,507 1,299,507 Prepaids and other current assets (308,052 ) (140,382 ) (448,434 ) Accrued and other liabilities 728,399 (921,718 ) (193,320 ) Other 1,047,540 – 1,047,540 Net cash (used in) operations (3,081,011 ) 365,060 (2,715,951 ) Net cash (used in) investing activities (120,957 ) – (120,957 ) IPO Issuance costs – (365,060 ) (365,060 ) Others 6,552,318 – 6,552,318 Net cash provided by financing activities 6,552,318 (365,060 ) 6,187,258 Net cash increase (decrease) for period $ 3,350,350 $ – $ 3,350,350 Condensed Statements of Changes in Stockholders’ Equity June 30, 2022 (unaudited) As previously reported Adjustments As Restated Common Stock $ 78 $ – $ 78 Additional paid-in capital 41,184,654 (152,653 ) 41,032,001 Accumulated deficit (36,945,162 ) 152,653 (36,792,509 ) Total stockholders’ equity $ 4,239,570 $ – $ 4,239,570 |