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 report 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 $1,170,309 during the three and six months ended June 30, 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 and six months ended June 30, 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 June 30, 2021. Schedule of Restated Unaudited Consolidated Financial Statements As Previously Adjustment As Restated Consolidated Balance Sheet at June 30, 2021: Cash and cash equivalents A $ 148,630 $ (2,996 ) $ 145,634 Accounts receivables A 16,006 (824 ) 15,182 Deposits and prepayments A 481,565 (229,618 ) 251,947 Inventory A - 23,707 23,707 Other current assets A 86,701 (4,609 ) 82,092 Total current assets 732,902 (214,340 ) 518,562 Long-term investment A - 88,278 88,278 Property, plant and equipment, net A 246,246 43,549 289,795 Operating lease right-of-use assets A - 578,678 578,678 Other noncurrent assets A - 47,478 47,478 TOTAL ASSETS 979,148 543,643 1,522,791 Accounts payable A $ 41,835 $ (576 ) $ 42,411 Accrued liabilities and other payables A 817,162 (711,512 ) 105,650 Due to related parties A 247,401 42,030 289,431 Deferred revenue - 19,760 19,760 Income tax payable A 29,675 (25,000 ) 4,675 Operating lease liabilities-current A 6,267 64,562 70,829 Total current liabilities 1,142,340 (609,584 ) 532,756 Operating lease liabilities-noncurrent A 969 471,314 472,283 Promissory note 87,500 - 87,500 TOTAL LIABILITIES 1,230,809 (138,270 ) 1,092,539 Preferred stock 832 - 832 Common stock 25,402 - 25,402 Common stock to be issued A 720,000 (720,000 ) - Additional paid-in capital B 2,267,310 1,170,309 3,437,619 Accumulated other comprehensive income (loss) A 14,681 (14,032 ) 649 Accumulated deficit A,B (2,999,310 ) (50,673 ) (3,049,983 ) Total Vivic Corp. shareholders’ equity 28,915 385,604 414,519 Non-controlling interest A (280,576 ) 296,309 15,733 Total shareholders’ equity (251,661 ) 681,913 430,252 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 979,148 543,643 1,522,791 Consolidated Statements of Operations for three months REVENUE A $ 99,821 $ (33,858 ) $ 65,963 Cost of revenue A (136,388 ) (103,199 ) (239,587 ) Gross Profit (36,567 ) (137,057 ) (173,624 ) General and administrative expenses A (353,480 ) 137,833 (215,647 ) Total operating expenses (353,480 ) 137,833 (215,647 ) Investment loss A - (20,731 ) (20,731 ) Interest expense A (302 ) (6,004 ) (6,306 ) Interest income A 60 83 143 Other income A (40 ) 4,646 4,606 Loss on loan settlement B - (509,177 ) (509,177 ) Total other expenses (282 ) (531,183 ) (531,465 ) NET LOSS (390,329 ) (530,407 ) (920,736 ) Consolidated Statements of Operations for the six months REVENUE A 119,015 (50,041 ) 68,974 Cost of revenue A (144,400 ) (95,187 ) (239,587 ) Gross Profit (25,385 ) (145,228 ) (170,613 ) General and administrative expenses A (633,336 ) 191,249 (442,087 ) Total operating expenses (633,336 ) 191,249 (442,087 ) Impairment of goodwill A (1,126,324 ) 1,126,324 - Investment loss A - (32,486 ) (32,486 ) Interest expense A (1,339 ) (6,004 ) (7,343 ) Interest income A 111 78 189 Other income A - 4,606 4,606 Loss on loan settlement B - (1,170,309 ) (1,170,309 ) Total other expenses (1,127,552 ) (77,791 ) (1,205,343 ) NET LOSS (1,786,273 ) (31,770 ) (1,818,043 ) Consolidated Statement of Cash Flows for the six months Net loss A,B $ (1,786,273 ) $ (31,770 ) $ (1,818,043 ) Depreciation of property, plant and equipment A 20,915 1,175 22,090 Amortization of ROU assets A - 17,082 17,082 Interest expense A - 7,343 7,343 Investment loss A - 32,486 32,486 Impairment of goodwill A 1,126,324 (1,126,324 ) - Loss on loan settlement B - 1,170,309 1,170,309 Change in operating assets and liabilities: Accounts receivable A (16,006 ) 824 (15,182 ) Deposits and prepayments A (320,130 ) 145,396 (174,734 ) Inventory A - (23,707 ) (23,707 ) Other receivable A (62,796 ) 34,722 (28,074 ) Other noncurrent assets A - (64,560 ) (64,560 ) Deferred revenue A - 19,760 19,760 Accounts payable A 25,741 4,197 29,938 Accrued liabilities and other payables A 33,916 20,112 54,028 Lease liabilities A - (71,849 ) (71,849 ) Income tax payable A - (25,000 ) (25,000 ) Net cash used in operating activities (978,309 ) 110,196 (868,113 ) Cash flows from investing activities: Purchase of property, plant and equipment A (18,169 ) (44,726 ) (62,895 ) Investment in a subsidiary A - (120,764 ) (120,764 ) Cash from acquisition of a subsidiary A 5,203 (5,203 ) - Net cash used in investing activities (12,966 ) (170,693 ) (183,659 ) Cash flows from financing activities: Repayment to related parties A (276,064 ) 42,030 (234,034 ) Proceeds from loans 927,087 - 927,087 Repayment of lease liability A (3,064 ) 3,064 - Net cash provided by financing activities 647,959 45,094 693,053 Effect on exchange rate change on cash and cash equivalents (12,233 ) 12,407 174 CASH AND CASH EQUIVALENTS - END OF PERIOD 148,630 (2,996 ) 145,634 (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. |