XML 21 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Accounting Changes and Error Corrections
9 Months Ended
Nov. 30, 2013
Accounting Changes and Error Corrections:  
New Accounting Pronouncements and Changes in Accounting Principles

The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations

Schedule of Error Corrections and Prior Period Adjustments

Company management subsequently discovered certain errors in our condensed consolidated financial statements included in our Form 10-Q as previously filed for the quarter ended November 30, 2013. The restatement primarily comprises adjustments for the correct accounts payables, notes payables, third party settlement, and the recording of a derivative liability on a convertible note payable.

 

FOCUS GOLD CORPORATION

(An Exploration Stage Company)

Condensed Consolidated Balance Sheets

ASSETS

November 30, 2013

Adjustments

Restated

(Unaudited)

 

(Unaudited)

Current Assets

  Cash and cash equivalents

 $            5,025

 $            5,025

   Total Current Assets

5,025

5,025

Long term note receivable

                     -  

                    -  

Mineral royalty interest

1,892,000

1,892,000

      Total Assets

 $     1,897,025

 $     1,897,025

LIABILITIES & STOCKHOLDERS' DEFICIT

Current Liabilities

  Accounts payable and accrued expenses

 $        471,289

                70

 (a)

 $        471,359

  Accounts payable and accrued expenses - related

             50,000

        (40,000)

 (b)

10,000

  Notes payable, net of discounts

1,117,935

        (95,735)

 (c)

1,022,200

  Derivative liabilities

641,036

  1,190,363

 (d)

1,831,399

      Total Current Liabilities

2,280,260

3,334,958

Stockholders' Deficit

   Preferred stock, $0.00001 par value, authorized shares    100,000,000 shares

     Series A, 1,000,000 authorized and outstanding    as of August 31, 2013 and 3,000,000 shares issued  and outstanding at February 28, 2013

                       -

                      -

     Series B, 7,000,000 authorized, 0 issued and outstanding  as of November 30, 2013 and at February 28, 2013

                     -  

                    -  

    Common stock, $0.00001 par value, authorized    500,000,000 shares, 375,235,752 shares issued and     outstanding as of  November 30, 2013 and 8,734,877      shares issued and outstanding as of February 28, 2013

37,524

37,524

  Additional paid-in capital

18,688,348

         848,092

 (e)

19,536,440

  Accumulated deficit prior to exploration stage

(414,284)

(414,284)

  Accumulated deficit during exploration stage

(18,498,998)

   (1,902,790)

 (f)

(20,401,788)

  Treasury stock

(195,825)

(195,825)

   Total Stockholders' Deficit

( 383,235)

( 1,437,933)

Total Liabilities and Stockholders' Deficit

 $     1,897,025

 $     1,897,025

 

FOCUS GOLD CORPORATION

 (An Exploration Stage Company)

Condensed Consolidated Statements of Operations

(Unaudited)

For the Three Months Ended

November 30, 2013

Adjustments

Restated

Revenues

 $                      -

 $                   -

Operating Expenses

  Exploration expense

                       -  

                10,000

 (g)

             10,000

  Mineral property impairment

                       -  

                    -  

  General & administrative expenses

              319,372

              253,548

 (h)

572,920

 

 

    Total Operating Expenses

319,372

582,920

Other Income (Expenses)

  Interest income

                       -  

                    -  

  Amortization of debt discount

( 46,230)

( 67,270)

 (i)

( 113,500)

  Interest and financial fees

( 102,852)

( 235,670)

 (j)

( 338,522)

  Change in derivative liabilities

              945,239

( 847,193)

 (k)

             98,046

  Gain on extinguishment of debt

-

                    -  

  Note receivable impairment

-

-

  Loss on settlement

                       -  

( 128,918)

 (l)

( 128,918)

      Total Other Income (Expenses)

796,158

(482,894)

 Net Income (Loss) from Continuing Operations

 $           476,786

 $   (1,065,815)

Loss from operations of the discontinued entities

                       -  

                    -  

Loss on disposal of the discontinued entities

                       -  

                    -  

Loss from discontinued operations attributable to non-controlling interest

                       -  

                    -  

Loss from Discontinuing Operations attributable to Focus Gold

                       -  

                    -  

Net Income (Loss)

476,786

(1,065,815)

Preferred Share Dividends

                         -

-

Net Income (Loss) Attributable to Focus Gold Common Stockholders

 $           476,786

 $   (1,065,815)

 

FOCUS GOLD CORPORATION

 (An Exploration Stage Company)

Condensed Consolidated Statements of Operations

(Unaudited)

For the Nine Months Ended

November 30, 2013

Adjustments

Restated

Revenues

 $                      -

 $                      -

Operating Expenses

  Exploration expense

                51,638

              10,000

 (g)

               61,638

  Mineral property impairment

                       -  

                       -  

  General & administrative expenses

              663,047

            253,548

 (h)

             916,595

 

    Total Operating Expenses

714,685

978,233

Other Income (Expenses)

  Interest income

                       -  

-

  Amortization of debt discount

( 291,122)

( 67,270)

 (i)

(358,392)

  Interest and financial fees

( 421,804)

( 235,670)

 (j)

(657,474)

  Change in derivative liabilities

           1,389,119

( 847,193)

 (k)

             541,926

  Gain on extinguishment of debt

-

                       -  

  Note receivable impairment

-

-

  Loss on settlement

                       -  

( 128,918)

 (l)

( 128,918)

      Total Other Income (Expenses)

676,194

(602,857)

 Net Income (Loss) from Continuing Operations

 $           (38,491)

 $     (1,581,090)

Loss from operations of the discontinued entities

                       -  

                       -  

Loss on disposal of the discontinued entities

                       -  

                       -  

Loss from discontinued operations attributable to non-controlling interest

                       -  

                       -  

Loss from Discontinuing Operations attributable to Focus Gold

                       -  

                       -  

Net Income (Loss)

(38,491)

(1,581,090)

Preferred Share Dividends

5,551

                 5,551

Net Income (Loss) Attributable to Focus Gold Common Stockholders

 $           (44,042)

 $     (1,586,641)

 

FOCUS GOLD CORPORATION

 (An Exploration Stage Company)

Condensed Consolidated Statements of Operations

(Unaudited)

For the period October 1, 2010 (Entry into Exploration Stage)to November 30, 2013

Restated

 

Revenues

 $                        -

 $                        -

Operating Expenses

  Exploration expense

               377,657

( 9,974)

 (g)

                367,683

  Mineral property impairment

                 50,000

                  50,000

  General & administrative expenses

            5,007,182

( 831,265)

 (h)

             4,175,917

 

 

    Total Operating Expenses

5,434,839

4,593,600

Other Income (Expenses)

  Interest income

               107,445

                107,445

  Amortization of debt discount

( 1,055,977)

( 15,636)

 (i)

( 1,071,613)

  Interest and financial fees

( 2,630,550)

( 235,670)

 (j)

( 2,866,221)

  Change in derivative liabilities

            1,993,081

( 847,195)

 (k)

             1,145,887

  Gain on extinguishment of debt

               207,927

                207,927

  Note receivable impairment

( 545,849)

( 545,849)

  Loss on settlement

( 111,736)

( 128,918)

 (l)

( 240,654)

      Total Other Income (Expenses)

(2,035,659)

(3,263,078)

 Net Income (Loss) from Continuing Operations

 $       (7,470,497)

 $        (7,856,678)

Loss from operations of the discontinued entities

( 6,951,187)

             1,685,460

 (m)

( 5,265,727)

Loss on disposal of the discontinued entities

( 4,558,050)

( 2,841,880)

 (n)

( 7,399,930)

Loss from discontinued operations attributable to non-controlling interest

               127,023

                          -  

                127,023

Loss from Discontinuing Operations attributable to Focus Gold

( 11,382,214)

( 12,538,634)

Net Income (Loss)

(18,852,711)

(20,395,312)

Preferred Share Dividends

6,476

6,476

Net Income (Loss) Attributable to Focus Gold Common Stockholders

 $     (18,859,187)

 $      (20,401,788)

 

FOCUS GOLD CORPORATION

 (An Exploration Stage Company)

Condensed Consolidated  Statements of Cash Flows

(Unaudited)

For the Nine Month Period Ended

November 30, 2013

Adjustments

Restated

 Cash Flows from Operating Activities

 Net Loss

 $        (38,491)

       (1,542,599)

 $     (1,581,090)

 Adjustments to reconcile net loss to net cash used in operating activities:

 Depreciation expense

                    -  

                      -  

Amortization of debt discount

291,122

              67,270

(i)

358,392

Non-cash interest and financial fees

421,804

            235,670

(j)

657,474

Change in derivative liabilities

(1,389,119)

         847,193

(k)

(541,926)

Loss on settlement

-

118,918

(h)

118,918

Common stock issued for services

              2,262

            400,010

 (h)

402,272

  Change in operating assets and liabilities:

Increase in accounts payable and accrued expenses

              3,953

              86,738

 (a)

90,691

 (Decrease)/Increase in accounts payable and accrued expenses - related

21,907

            53,548

(b)

75,455

 Discontinued operations

                    -  

                      -  

 Net Cash Used in Operating Activities

(686,564)

(419,814)

 Cash Flows From Investing Activities

    Redemption of preference stock

( 40,000)

              40,000

 (b)

                      -  

 Net Cash Used in Investing Activities

( 40,000)

                      -  

 Cash Flows From Financing Activities

    Proceeds from the sale of common stock

          100,000

            100,000

    Proceeds from notes payable

130,000

130,000

    Proceeds from note receivable

          193,602

            193,602

    Discontinued operations

          306,750

          (306,750)

 (o)

-

 Net Cash Provided by Financing Activities

          730,352

            423,602

 Net Increase in Cash

 $           3,788

 $             3,788

 Foreign currency translation adjustment

                    -  

                      -  

 Cash and Cash Equivalents at Beginning of Period

 $           1,237

 $             1,237

 Cash and Cash Equivalents at End of Period

 $           5,025

 $             5,025

 

FOCUS GOLD CORPORATION

 (An Exploration Stage Company)

Condensed Consolidated  Statements of Cash Flows

(Unaudited)

For the period October 1, 2010 (Entry into Exploration Stage) to November 30,2013

Restated

 

 Cash Flows from Operating Activities

 Net Loss

 $                 (18,852,711)

       (1,542,601)

 $     (20,395,312)

 Adjustments to reconcile net loss to net cash used in operating activities:

 Depreciation expense

                               4,830

                   4,830

Amortization of debt discount

1,055,976

              67,270

(i)

1,123,246

Non-cash interest and financial fees

2,480,465

            235,670

(j)

2,716,135

Change in derivative liabilities

( 1,993,080)

         847,193

(k)

( 1,145,887)

   Gain on settlement of debt

( 207,927)

( 207,927)

   Loss on settlement

                           111,736

118,918

(h)

               230,654

Stock based compensation

                        1,842,200

            1,842,200

Mineral property impairment

                             50,000

                 50,000

 Note receivable impairment

                           545,849

               545,849

 Interest income

( 80,097)

( 80,097)

Common stock issued for services

490,871

            200,010

 (h)

890,881

  Change in operating assets and liabilities:

 Decrease in taxes and other amounts receivable

114,614

114,614

 Decrease/(Increase) in prepaid expenses

( 6,087)

( 6,087)

Increase in accounts payable and accrued expenses

612,482

86,738

 (a)

699,220

 (Decrease)/Increase in accounts payable and accrued expenses - related

160,272

            53,548

(b)

213,820

 Discontinued operations

9,475,451

9,475,451

 Net Cash Used in Operating Activities

(4,195,158)

(3,928,409)

 Cash Flows From Investing Activities

    Pre-acquisition loans to former subsidiary

( 1,065,347)

(1,065,347)

    Post-acquisition loan to former subsidiary

( 1,089,525)

(1,089,525)

    Purchase of equipment

( 4,826)

(4,826)

    Redemption of preference stock

( 40,000)

              40,000

 (b)

                          -

 Discontinued operations

                        1,194,064

1,194,064

 Net Cash Used in Investing Activities

( 1,005,634)

(965,634)

 Cash Flows From Financing Activities

    Proceeds from the sale of preference stock

                             30,000

30,000

    Proceeds from the sale of common stock

                        3,012,455

3,012,455

    Proceeds from notes payable

1,304,000

1,304,000

    Proceeds from note receivable

                           193,602

193,602

    Discontinued operations

660,464

          (306,750)

 (o)

353,714

 Net Cash Provided by Financing Activities

                        5,200,520

4,893,771

 Net Increase in Cash

 $                             (272)

 $                 (272)

 Foreign currency translation adjustment

                               5,291

5,291

 Cash and Cash Equivalents at Beginning of Period

 $                                   6

 $                       6

 Cash and Cash Equivalents at End of Period

 $                            5,025

 $                5,025

 

 

 

(a) Adjusted and correct payables to correct amount per financial reports.

(b) Adjusted related payables ($40,000) for payments made to related parties.

(c) Adjusted notes payable ($95,735) for additional discounts based on updated calculations and agreements.

(d) Adjusted derivative liabilities $1,190,363 based on updated calculations.

(e) Adjusted paid in capital $848,092 for related party settlement and updated derivative calculations and note conversions.

(f) Accumulated deficit during exploration stage adjusted $1,902,790 based on adjustments to Statement of Operations

(g) Adjusted exploration expenses $10,000 for stock-based compensation.

(h) Adjusted general & administrative expenses $253,548 for payroll expenses for related party settlement.

(i) Adjusted amortization of debt discount ($67,270) based on updated calculations.

(j) Adjusted interest and financial fees ($235,670) for derivative adjustments based on updated calculations.

(k) Adjusted change in derivative liabilities ($847,193) for derivative adjustments based on updated calculations.

(l) Adjusted loss on settlement ($128,918) based on payments and settlement to related parties.

(m) Adjusted loss from operations of the discontinued entities $1,685,460 based on operations being discontinued effecting prior year calculations.

(n) Adjusted loss from disposal of the discontinued entities ($2,841,880) based on operations being discontinued effecting prior year calculations.

(o) Adjusted discontinued operations ($306,750) based on operations being discontinued effecting prior year calculations.