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 three 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 $1,340,664 during the three and nine months ended September 30, 2021. Second, In the three quarterly reports filed in 2021, the Company entered in an 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 nine months ended September 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 nine months ended September 30, 2021. Schedule of Restated Unaudited Consolidated Financial Statements As Previously Adjustment As Restated Consolidated Balance Sheet at September 30, 2021: Cash and cash equivalents A $ 61,370 $ (12,355 ) $ 49,015 Accounts receivables A 1,738 (96 ) 1,642 Deposits and prepayments A 330,767 (202,868 ) 127,899 Inventory A - 160,159 160,159 Other current assets A 63,802 12,523 76,325 Total current assets 457,677 (42,637 ) 415,040 Long-term investment A - 66,022 66,022 Property, plant and equipment, net A 380,426 (84,680 ) 295,746 Construction in process - 180,993 180,993 Operating lease right-of-use assets A - 552,519 552,519 Other noncurrent assets A - 42,540 42,540 TOTAL ASSETS 838,103 671,175 1,552,860 Accounts payable A $ 82,237 $ (10,756 ) $ 71,481 Accrued liabilities and other payables A 836,307 (720,783 ) 115,524 Deferred revenue A - 71,285 71,285 Due to related parties A 353,635 (63,853 ) 289,782 Operating lease liabilities-current A 5,639 99,541 105,180 Income tax payable 4,675 - 4,675 Total current liabilities 1,282,493 (624,566 ) 657,927 Operating lease liabilities-noncurrent A - 444,550 444,550 Total liabilities 1,369,993 (180,016 ) 1,189,977 Preferred stock 832 - 832 Common stock 25,557 - 25,557 Common stock to be issued A 720,000 (720,000 ) - Additional paid-in capital B 2,481,046 1,340,664 3,821,710 Accumulated other comprehensive income (loss) A 14,716 (14,116 ) 600 Accumulated deficit A,B (3,382,040 ) (28,325 ) (3,410,365 ) Total Vivic Corp. shareholders’ equity (139,889 ) 578,223 438,334 Non-controlling interest A (392,001 ) 316,550 (75,451 ) Total shareholders’ equity (531,890 ) 894,773 362,883 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 838,103 671,175 1,552,860 Consolidated Statements of Operations for three months REVENUE A $ 162,725 $ (52,768 ) $ 109,957 Cost of revenue A (46,050 ) 3,200 (42,850 ) Gross Profit 116,675 (49,568 ) 67,107 General and administrative expenses A (445,080 ) 123,770 (321,310 ) Total operating expenses (445,080 ) 123,770 (321,310 ) Impairment of goodwill (89,610 ) (51 ) (89,559 ) Investment loss A - (22,190 ) (22,190 ) Interest expense A (1,593 ) (7,121 ) (8,714 ) Interest income A 1,477 (1,421 ) 56 Other income A 1,235 169,423 170,658 Loss on loan settlement B - (170,355 ) (170,355 ) Total other expenses (88,491 ) (31,613 ) (120,104 ) Income taxes (459 ) - (459 ) NET LOSS (417,355 ) 42,589 (374,766 ) Consolidated Statements of Operations for the nine months REVENUE A 281,740 (102,809 ) 178,931 Cost of revenue A (190,450 ) (91,987 ) (282,437 ) Gross Profit 91,290 (194,796 ) (103,506 ) General and administrative expenses A (1,078,416 ) 315,019 (763,397 ) Total operating expenses (1,078,416 ) 315,019 (763,397 ) Impairment of goodwill A (1,215,934 ) 1,126,375 (89,559 ) Investment loss A (54,676 ) (54,676 ) Interest expense A (1,482 ) (14,575 ) (16,057 ) Interest income A 138 107 245 Other income A 1,235 174,029 175,264 Loss on loan settlement B - (1,340,664 ) (1,340,664 ) Total other expenses (1,216,043 ) (109,404 ) (1,325,447 ) Income taxes (459 ) - (459 ) NET LOSS (2,203,628 ) 10,819 (2,192,809 ) Consolidated Statement of Cash Flows for the nine months ended September 30, 2021: Net loss A,B $ (2,203,628 ) $ 10,819 $ (2,192,809 ) Depreciation of property, plant and equipment A 31,979 2,938 34,917 Amortization of ROU assets A - 43,030 43,030 Interest expense A - 16,057 16,057 Investment loss A - 54,676 54,676 Impairment of goodwill A 1,215,934 (1,126,375 ) 89,559 Loss on loan settlement B - 1,340,664 1,340,664 Change in operating assets and liabilities Accounts receivable A (1,738 ) 96 (1,642 ) Deposits and prepayments A (169,332 ) 118,646 (50,686 ) Inventory A - (160,159 ) (160,159 ) Other receivable A (39,897 ) 17,590 (22,307 ) Other noncurrent assets A - (85,570 ) (85,570 ) Deferred revenue A - 71,285 71,285 Accounts payable A 66,660 (7,652 ) 59,008 Accrued liabilities and other payables A 52,544 36,996 89,540 Lease liabilities A - (73,424 ) (73,424 ) Income tax payable (25,000 ) - (25,000 ) Net cash used in operating activities (1,072,478 ) 259,617 (812,861 ) Cash flows from investing activities Purchase of property, plant and equipment A (163,129 ) (99,620 ) (262,749 ) Investment in a subsidiary A - (120,698 ) (120,698 ) Cash from acquisition of a subsidiary A 9,168 (9,168 ) - Net cash used in investing activities (153,961 ) (229,486 ) (383,447 ) Cash flows from financing activities Repayment to related parties A (281,131 ) (59,888 ) (341,019 ) Repayment of lease liability A (4,658 ) 4,658 - Proceeds from loan 1,081,955 - 1,081,955 Net cash provided by financing activities 796,166 (55,230 ) 740,936 Effect on exchange rate change on cash and cash equivalents (12,536 ) 12,744 208 CASH AND CASH EQUIVALENTS - END OF PERIOD 61,370 (12,355 ) 49,015 (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. |