RESTATEMENT OF PREVIOUSLY ISSUED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | NOTE 2 – RESTATEMENT OF PREVIOUSLY ISSUED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS As previously disclosed on Form 8-K filed on September 20, 2022, the Company determined that the Company’s previously issued financial statements for the period ended August 31, 2021 should no longer be relied upon due to errors in such condensed consolidated financial statements related to certain liabilities and expenses incurred that the Company failed to accrue for within the proper reporting periods, resulting primarily in the exclusion of certain general and administrative expenses from the statement of operations in the condensed financial statements. The following errors were identified as part of the restatement: A. The Company discovered expenses and liabilities incurred during the three-month period ended August 31, 2021 that it failed to accrue for properly. The additional expenses are primarily related to unpaid and unrecorded utility charges, professional fees and other operating expenses. B. The Company discovered that it did not properly record approximately $ 72,000 The following reflects the restatement adjustments recorded in connection with the Company’s restatement of its consolidated financial statements: Restatement of Previously Issued Condensed Consolidated Financial Statements - Schedule of Prior Period Adjustments Balance Sheet As of August 31, 2021 As previously Reported Adjustment As Restated Reference ASSETS Current Assets Cash and cash equivalents $ 2,725,643 $ — $ 2,725,643 Accounts receivable, net 981,421 — 981,421 Inventories, net 1,823,337 6,024 1,829,361 A Prepaid expenses 203,625 — 203,625 Other current assets 264,476 — 264,476 Income tax receivable 3,676 (2,573 ) 1,103 A Total current assets 6,002,178 3,451 6,005,629 A Leasehold assets 10,131,277 — 10,131,277 Property and equipment, net 2,831,052 1,668 2,832,720 A Property and equipment held for sale, net 174,847 — 174,847 Leasehold, utilities, and ERP deposits 513,946 64,835 578,781 A, B Other assets Intangible assets, net 305,846 — 305,846 Total Assets $ 19,959,146 $ 69,954 $ 20,029,100 A, B LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Accounts payable $ 604,219 $ (3,745 ) $ 600,474 A Accrued commissions 49,806 (25,639 ) 24,167 A Accrued payroll liabilities 616,168 (22,691 ) 593,477 A Accrued liabilities 627,532 (5,464 ) 622,068 A Customer deposits and prepayments 143,273 — 143,273 Other accrued liabilities 738,650 700,257 1,438,907 A Current portion of long-term lease liabilities 815,141 — 815,141 Current portion of long-term debt 670,517 — 670,517 Total current liabilities 4,265,306 642,718 4,908,024 A Long-term debt 2,800,505 — 2,800,505 Long-term leasehold liabilities 10,141,864 — 10,141,864 Total liabilities 17,207,675 642,718 17,850,393 A Total stockholders' equity Common stock, no par value, 20,000,000 shares authorized, 4,218,530 and 3,800,479 shares issued and outstanding at August 31, 2021, respectively 12,250,286 — 12,250,286 Accumulated deficit (9,498,815 ) (572,764 ) (10,071,579 ) A, B Total stockholders' equity 2,751,471 (572,764 ) 2,178,707 A, B TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 19,959,146 $ 69,954 $ 20,029,100 A, B As Previously Reported Statement of Operations For the three months ended August 31, 2021 As previously Reported Adjustment As Restated Reference Net sales $ 3,759,175 $ — $ 3,759,175 Cost of revenue 1,349,975 119,175 1,469,150 A Gross profit 2,409,200 (119,175 ) 2,290,025 A Operating expenses Selling, general and administrative 4,130,686 519,866 4,650,552 A Research & development 9,265 — 9,265 Total operating expenses 4,139,951 519,866 4,659,817 A Operating loss (1,730,751 ) (639,041 ) (2,369,792 ) A Forgiveness of PPP loans 588,534 — 588,534 Interest expense (11,276 ) — (11,276 ) Other income, net 112,029 72,127 184,156 B Loss before income taxes (1,041,464 ) (566,914 ) (1,608,378 ) A, B Income tax provision 3,575 5,850 9,425 A Net loss $ (1,045,039 ) $ (572,764 ) $ (1,617,803 ) A, B Net loss (1,045,039 ) (572,764 ) (1,617,803 ) A, B Net loss per common share Basic $ (0.28 ) $ (0.15 ) $ (0.43 ) A, B Weighted average number of common shares, basic 3,780,439 — 3,780,439 Diluted $ (0.28 ) $ (0.15 ) $ (0.43 ) A, B Weighted average number of common shares, diluted 3,780,439 — 3,780,439 Statement of Cash Flows For the three months ended August 31, 2021 As previously Reported Adjustment As Restated Reference Cash flows relating to operating activities Net loss $ (1,045,039 ) $ (572,764 ) $ (1,617,803 ) A, B Adjustments to reconcile net loss to net cash used in operating activities: Forgiveness of PPP Loan (588,534 ) — (588,534 ) Depreciation and amortization 149,478 — 149,478 Stock-based compensation 26,927 — 26,927 Non-cash lease costs 90,018 — 90,018 (Increase) decrease in: Accounts receivable, net 173,224 — 173,224 Inventories, net (270,027 ) (6,024 ) (276,051 ) A Prepaid expenses (5,280 ) — (5,280 ) Other current assets (264,476 ) — (264,476 ) Rent, Utility Deposits, & ERP Deposits (82,138 ) (64,835 ) (146,973 ) A, B Increase (decrease) in: Accounts payable 20,469 (3,745 ) 16,724 A Accrued liabilities and customer deposits 334,108 646,463 980,571 A Income taxes payable 14,381 2,573 16,954 A Net cash used in operating activities $ (1,446,889 ) $ 1,668 $ (1,445,221 ) A, B Cash flows relating to investing activities Purchases of property and equipment (124,634 ) (1,668 ) (126,302 ) A Net cash used in investing activities $ (124,634 ) $ (1,668 ) $ (126,302 ) A Cash flows relating to financing activities Proceeds from Paycheck Protection Program 264,476 — 264,476 Net cash provided by financing activities $ 264,476 $ — $ 264,476 Decrease in cash and cash equivalents (1,307,047 ) — (1,307,047 ) Cash and cash equivalents, beginning of period 4,032,690 — 4,032,690 Cash and cash equivalents, end of period 2,725,643 — 2,725,643 Supplemental disclosure of cash flow information Cash paid during the period for income taxes 10,806 — 10,806 Cash paid during the period for interest — — — Segment Information-Ice Cream For the three months ended August 31, 2021 As previously Reported Adjustment As Restated Reference Revenue, net $ 2,955,755 $ — $ 2,955,755 Gross Margin $ 2,009,190 $ (73,010 ) $ 1,936,180 A Gross Margin % 68.0 % (2.5 %) 65.5 % A Operating loss $ (1,215,218 ) $ (412,871 ) $ (1,628,089 ) A, B Depreciation expense $ 107,892 $ — $ 107,892 Amortization expense $ 5,733 $ — $ 5,733 Capital expenditures $ 124,634 $ 1,668 $ 126,302 A Segment Information-Measurement For the three months ended August 31, 2021 As previously Reported Adjustment As Restated Revenue, net $ 803,420 $ — $ 803,420 Gross Margin $ 400,010 $ (46,165 ) $ 353,845 A Gross Margin % 49.8 % (5.8 %) 44.0 % A Operating loss $ (515,533 ) $ (226,170 ) $ (741,703 ) A Depreciation expense $ 9,707 $ — $ 9,707 Amortization expense $ 26,146 $ — $ 26,146 Capital expenditures $ — $ — $ — Segment Information- Assets As of August 31, 2021 As previously Reported Adjustment As Restated Ice Cream Segment $ 9,975,115 $ 72,527 $ 10,047,642 A, B Measurement Segment 1,939,006 (2,573 ) 1,936,433 A Corporate assets 8,045,025 — 8,045,025 Total Assets $ 19,959,146 $ 69,954 $ 20,029,100 A, B |