RESTATEMENT DUE TO MODIFICATION AGREEMENT | NOTE 18 — RESTATEMENT DUE TO MODIFICATION AGREEMENT Notes on Restatement of September 30, 2022 condensed interim consolidated financials due to modification of earlier arrangements and acquisition of Sri Sai as refer in Note 19. CONSOLIDATED CONDENSED INTERIM statement of PROFIT OR LOSS AND Lytus Technologies Holdings Pvt.Ltd Notes on Restatement of September 30, 2022 condensed interim consolidated financials due to modification of Reachnet Agreement. Statement of consolidated condensed interim profit or loss and other comprehensive income Sept 22 Restated Vs Sept 22 For the For the Impact of Modification Acquisition Impact of ($US) ($US) STATEMENT OF OPERATIONS DATA: Operating revenue $ 9,771,496 - 9,771,496 9,771,496 9,771,496 Other Income 360,842 6,484,884 (6,124,042 ) (6,124,042 ) - (6,124,042 ) Cost of revenue 7,163,929 - 7,163,929 7,163,929 7,163,929 Other operating expenses 1,075,542 145,314 930,228 (115,934 ) 1,041,788 925,854 Legal and professional expenses 1,692,391 1,686,897 5,494 5,494 5,494 Staffing expenses 314,721 - 314,721 314,721 314,721 Depreciation and amortisation 301,376 5,623,417 (5,322,041 ) (5,623,417 ) 301,376 (5,322,041 ) Net income (415,621 ) (970,744 ) 555,123 (384,691 ) 944,188 559,497 Interest expenses 233,435 164,583 68,852 73,226 73,226 Interest income - - - Income (loss) from continuing operations before income taxes (649,056 ) (1,135,327 ) 486,271 (384,691 ) 870,962 486,271 Income tax 256,950 550,606 (293,656 ) (550,606 ) 256,950 (293,656 ) Net income (906,006 ) (1,685,933 ) 779,927 165,915 614,012 779,927 Other comprehensive income Items that will not be reclassified to profit or loss Reclassification of defined benefit obligation (361 ) (361 ) - (361 ) (361 ) Items that may be reclassified subsequently to income Foreign currency translation reserves, net of tax 266,091 942,138 (676,047 ) 280,959 (19,314 ) 261,645 Total comprehensive income for the period $ (640,276 ) (743,795 ) 103,880 446,874 594,337 1,041,933 Attributable to: Controlling interest $ (931,509 ) (743,795 ) (187,714 ) 446,874 303,109 749,983 Non-controlling interest 291,233 - 291,233 - 291,228 291,228 Basic income per common share (1.55 ) (0.05 ) Diluted income per common share (1.55 ) (0.05 ) Consolidated statement of condensed interim financial position as at 30 September, 2022 – Restated As at As at Modification of Accusation of Total Impact of (In USD) (In USD) ASSETS Current assets a) Financial assets - (i) Other receivables - 54,343,241.00 (54,343,241.00 ) (54,343,241.00 ) (ii) Trade receivables 2,549,041.00 - 2,549,041.00 2,549,041.00 (iii) Cash and cash equivalents 4,103,822.00 4,012,171.00 91,651.00 91,651.00 (iv) Others financial assets 819,936.00 307.00 367,517.00 452,112.00 819,629.00 b) Other current assets 1,729,168.00 240,177.00 1,488,991.00 1,488,991.00 Total current assets 9,201,967.00 58,595,896.00 (53,975,724.00 ) 4,581,795.00 (49,393,929.00 ) Non-current assets a) Property, plant and equipment, net 7,696,551.00 - 7,696,551.00 7,696,551.00 b) Capital work-in-process 977,728.00 - 977,728.00 977,728.00 c) Intangible assets and Goodwill 1,141,621.00 29,635,771.00 (29,563,079.00 ) 1,068,929.00 (28,494,150.00 ) d) Intangible assets under development 3,836,627.00 3,836,627.00 - e) Financial assets (i) Other investments - - - (ii) Trade receivables - - - (ii) other non-current financial assets 11,156.00 - 11,156.00 11,156.00 f) Other non-current assets 137,764.00 1,347,561.00 (1,347,561.00 ) 137,764.00 (1,209,797.00 ) g) Deferred tax assets 14,242.00 125,021.00 (110,779.00 ) - (110,779.00 ) Total non-current assets 13,815,689.00 34,944,980.00 (31,021,419.00 ) 9,892,128.00 (21,129,291.00 ) Asset held for sale - - - - - Total assets 23,017,656.00 93,540,876.00 (84,997,143.00 ) 14,473,923.00 (70,523,220.00 ) EQUITY AND LIABILITIES Current liabilities a) Financial liabilities (i) Borrowings 365,871.00 37,662.00 328,209.00 328,209.00 (ii) Trade payables 7,398,207.00 551,106.00 6,847,101.00 6,847,101.00 (iii) Other financial liabilities 1,859,025.00 803,925.00 (786,526.00 ) 1,841,626.00 1,055,100.00 b) Employee benefits obligation 173.00 - 173.00 173.00 c) Other current liabilities 1,131,883.00 8,616,346.00 (8,614,526.00 ) 1,130,063.00 (7,484,463.00 ) b) Customer acquisation payable - 27,104,338.00 (27,104,338.00 ) - (27,104,338.00 ) d) Provisions - - - e) Current tax liability 284,892.00 3,783,439.00 (3,783,439.00 ) 284,892.00 (3,498,547.00 ) Total current liabilities 11,040,051.00 40,896,816.00 (40,288,829.00 ) 10,432,064.00 (29,856,765.00 ) Non-current liabilities a) Financial liabilities (i) Borrowings 13,908.00 - 13,908.00 13,908.00 (ii) Other financial liabilities 16,206.00 - 16,206.00 16,206.00 b) Customer acquisition payable, net of current portion - 27,104,338.00 (27,104,338.00 ) - (27,104,338.00 ) c) Employee benefits obligations 60,961.00 - 60,961.00 60,961.00 d) Provisions - - - e) Deferred tax liability 359,156.00 1,565,574.00 (1,565,574.00 ) 359,156.00 (1,206,418.00 ) Total non-current liabilities 450,231.00 28,669,912.00 (28,669,912.00 ) 450,231.00 (28,219,681.00 ) Total liabilities 11,490,282.00 69,566,728.00 (68,958,741.00 ) 10,882,295.00 (58,076,446.00 ) Commitments and contingencies 9,650,560.00 - 9,650,560.00 9,650,560.00 Equity a) Equity share capital 375,766.00 375,766.00 - - b) Other equity 9,089,507.00 23,596,475.00 (16,038,402.00 ) 1,531,434.00 (14,506,968.00 ) Equity attributable to owners of the Company 9,465,273.00 23,972,241.00 (16,038,402.00 ) 1,531,434.00 (14,506,968.00 ) Non-controlling interests 2,062,101.00 1,907.00 2,060,194.00 2,060,194.00 Total equity 11,527,374.00 23,974,148.00 (16,038,402.00 ) 3,591,628.00 (12,446,774.00 ) Liabilities directly associated with the assets held for sale - - - - - Total equity and liabilities 23,017,656.00 93,540,876.00 (84,997,143.00 ) 14,473,923.00 (70,523,220.00 ) |