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 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 nine months ended September 30, 2022 (unaudited) As previously reported Adjustments As Restated Total assets $ 4,101,162 $ – $ 4,101,162 Total current liabilities 1,168,426 – 1,168,426 Additional paid-in capital 41,510,853 (152,653 ) 41,358,200 Accumulated deficit (38,578,195 ) 152,653 (38,425,542 ) Other 78 – 78 Total stockholders’ equity 2,932,736 – 2,932,736 Total liabilities and stockholders’ equity $ 4,101,162 $ – $ 4,101,162 Condensed Statements of Operations For the nine months ended September 30, 2022 (unaudited) As previously reported Adjustments As Restated Gross profit (loss) $ (10,085 ) $ – $ (10,085 ) Sales and marketing 353,456 – 353,456 Research and development 848,995 – 848,995 General and administrative 3,559,225 (152,653 ) 3,406,572 Total operating expenses 4,761,676 (152,653 ) 4,609,023 Total other income (expense) (1,504,875 ) – (1,504,875 ) Net income (loss) $ (6,276,636 ) $ 152,653 $ (6,123,983 ) Net (loss) allocable to common stockholders $ (6,692,159 ) $ 152,653 $ (6,539,506 ) (Loss) per share $ (1.21 ) $ 0.04 $ (1.17 ) Weighted Average common shares outstanding 5,516,238 6,712 5,522,950 Condensed Statements of Operations For the three months ended September 30, 2022 (unaudited) As previously reported Adjustments As Restated Gross profit (loss) $ (3,573 ) $ – $ (3,573 ) Sales and marketing 159,388 – 159,388 Research and development 290,966 – 290,966 General and administrative 1,184,100 – 1,184,100 Total operating expenses 1,634,454 – 1,634,454 Total other income (expense) 227 – 227 Net income (loss) $ (1,633,033 ) $ – $ (1,633,033 ) Net (loss) allocable to common stockholders $ (1,633,033 ) $ – $ (1,633,033 ) (Loss) per share $ (0.20 ) $ – $ (0.20 ) Weighted Average common shares outstanding 7,821,515 – 7,821,515 Condensed Statements of Cash Flows For the nine months ended September 30, 2022 (unaudited) As previously reported Adjustments As Restated Net income (loss) $ (6,276,636 ) $ 152,653 $ (6,123,983 ) Adjustments to reconcile net income (loss) to net cash used in operation activities Depreciation and amortization 141,852 (37,500 ) 104,352 Non-cash charge settled in equity – 1,299,507 1,299,507 Prepaids and other current assets 85,081 (127,883 ) (42,801 ) Accrued and other liabilities 981,504 (921,718 ) 59,786 Other 889,081 – 889,081 Net cash (used in) operations (4,179,118 ) 365,060 (3,814,058 ) Net cash (used in) investing activities (159,622 ) – (159,622 ) 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 $ 2,213,578 $ – $ 2,213,578 Condensed Statements of Changes in Stockholders’ Equity September 30, 2022 (unaudited) As previously reported Adjustments As Restated Common Stock $ 78 $ – $ 78 Additional paid-in capital 41,510,853 (152,653 ) 41,358,200 Accumulated deficit (38,578,195 ) 152,653 (38,425,542 ) Total stockholders’ equity $ 2,932,736 $ – $ 2,932,736 |