RESTATEMENT EFFECTS ON ISSUED FINANCIAL STATEMENTS | NOTE-2 RESTATEMENT EFFECTS ON ISSUED FINANCIAL STATEMENTS The restatement primarily is caused by two issues. First, in the quarterly reports filed in 2021, the Company inadvertently used incorrect stock prices in loan settlement contracts instead of fair market prices. The impact of the incorrect assumption was an understatement of loss on loan settlement and an understatement of Additional paid-in capital by approximately $661,132 during the three months ended March 31, 2021. Second, In the quarterly reports filed in 2021, the Company entered in a share exchange agreement to invest in 60% share of Ocean Way, a local company by issuing its common stocks to the owner of the Company. However, both the Company and the owner agreed to terminate the share exchange transaction later on. Furthermore, although later the Company invested cash in Ocean Way instead, the owner still has the right to assign the majority of members in the Board of Ocean Way. The Company incorrectly recognized Common Shares and recorded Ocean Way as a subsidiary. The impact of the incorrect assumption was an understatement of a series of accounts including Common stock, Additional paid-in capital and Accumulated deficit during the three months ended March 31, 2021. The following table illustrates the impact of the restated unaudited consolidated balance sheet, the unaudited statement of operations and unaudited statement of cash flows for the period ended March 31, 2021. Schedule of Restated Unaudited Consolidated Financial Statements As Previously Adjustment As Restated Consolidated Balance Sheet at March 31, 2021: Cash and cash equivalents A $ 592,352 $ (5,532 ) $ 586,820 Accounts receivables A 6,000 (6,000 ) - Deposits and prepayments A 393,531 (109,735 ) 283,796 Other current assets 75,364 25,931 101,295 Total current assets 1,067,247 (95,336 ) 971,911 Long-term investment A - 43,305 43,305 Property, plant and equipment, net A 235,560 (312 ) 235,248 TOTAL ASSETS 1,302,807 (52,343 ) 1,250,464 Accounts payable A $ 40,891 $ (28,468 ) $ 12,423 Accrued liabilities and other payables A 764,986 (708,958 ) 56,028 Due to related parties 526,943 - 526,943 Loan from third party 152,588 - 152,588 Deferred revenue A 15,538 (9,434 ) 6,104 Operating lease liabilities - current 6,117 - 6,117 Income tax payable 29,675 - 29,675 Total current liabilities 1,536,738 (746,860 ) 789,878 Operating lease liabilities – noncurrent 2,540 - 2,540 Promissory note 87,500 - 87,500 Total liabilities 1,626,778 (746,860 ) 879,918 Preferred stock 832 - 832 Common stock 24,939 - 24,939 Common stock to be issued A 720,000 (720,000 ) - Additional paid-in capital B 1,804,885 661,132 2,466,017 Accumulated other comprehensive income (loss) A 14,930 (22,658 ) (7,728 ) Accumulated deficit A,B (2,666,434 ) 479,768 (2,186,666 ) Total Vivic Corp. shareholders’ equity (100,848 ) 398,242 297,394 Non-controlling interest A (223,123 ) 296,275 73,152 Total shareholders’ equity (323,971 ) 694,517 370,546 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 1,302,807 (52,343 ) 1,250,464 Consolidated Statements of Operations for three months REVENUE A $ 19,194 $ (16,183 ) $ 3,011 Cost of revenue A (8,012 ) 8,012 - Gross Profit 11,182 (8,171 ) 3,011 General and administrative expenses A (279,856 ) 53,416 (226,440 ) Total operating expenses (279,856 ) 53,416 (226,440 ) Impairment of goodwill A (1,126,324 ) 1,126,324 - Investment loss A - (11,755 ) (11,755 ) Interest income A 51 (5 ) 46 Interest expense (1,037 ) - (1,037 ) Other income A 40 (40 ) - Loss on loan settlement B - (661,132 ) (661,132 ) Total other expenses (1,127,270 ) 453,392 (673,878 ) NET LOSS (1,395,944 ) 498,637 (897,307 ) Consolidated Statement of Cash Flows for three months Net loss A,B $ (1,395,944 ) $ 498,637 $ (897,307 ) Investment gain(loss) A - 11,755 11,755 Depreciation of property, plant and equipment 10,136 - 10,136 Interest expense 774 - 774 Impairment of goodwill A 1,126,324 (1,126,324 ) - Loss on loan settlement B - 661,132 661,132 Change in operating assets and liabilities: Accounts receivable A (6,000 ) 6,000 - Deposits and prepayments A (232,096 ) 25,513 (206,583 ) Other receivable A (51,459 ) 4,182 (47,277 ) Deferred revenue A 15,538 (9,434 ) 6,104 Accounts payable A 25,314 (25,364 ) (50 ) Accrued liabilities and other payables A (19,551 ) 4,428 (15,123 ) Lease liabilities A - (1,488 ) (1,488 ) Net cash used in operating activities (526,964 ) 49,037 (477,927 ) Cash flows from investing activities Investment in a subsidiary A - (55,060 ) (55,060 ) Cash from acquisition of a subsidiary A 5,203 (5,203 ) - Net cash used in investing activities 5,203 (60,263 ) (55,060 ) Cash flows from financing activities Proceeds from related parties 3,478 - 3,478 Proceeds from loans 464,199 - 464,199 Proceeds from third party loan 152,588 - 152,588 Repayment of lease liability A (1,488 ) 1,488 - Net cash provided by financing activities 618,777 1,488 620,265 Effect on exchange rate change on cash and cash equivalents (8,843 ) 4,206 (4,637 ) CASH AND CASH EQUIVALENTS - END OF PERIOD 592,352 (5,532 ) 586,820 (A) Adjusted due to incorrect recording of Ocean Way as a subsidiary. (B) Adjusted due to incorrect use of stock prices in loan settlement contracts. |