XML 34 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Restatement (Tables)
9 Months Ended
Sep. 30, 2016
Accounting Changes and Error Corrections [Abstract]  
Schedule of adjusted Consolidated Balance Sheet and Statement of Operations

See below for the effect of the adjustments on the Company's previously filed financial statements as of and for the nine-month period ended September 30, 2016.


CONSOLIDATED BALANCE SHEET


 

 

As Filed

 

 

Adjustments

 

 

Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

Prepaid expenses

 

$

8,223

 

 

$

(4,473

)

 

$

3,750

 

Total current assets

 

 

8,223

 

 

 

(4,473

)

 

 

3,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

8,223

 

 

$

(4,473

)

 

$

3,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS' (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

581,909

 

 

$

(42,689

)

 

$

539,220

 

Accounts payable – related party

 

 

 

 

 

77,284

 

 

 

77,284

 

Promissory note, net

 

 

82,508

 

 

 

(21,024

)

 

 

61,484

 

Accrued interest

 

 

25,881

 

 

 

2,274

 

 

 

28,155

 

Accrued liabilities

 

 

351,593

 

 

 

168,617

 

 

 

520,210

 

Convertible notes, currently in default

 

 

122,167

 

 

 

 

 

 

122,167

 

Convertible note payable

 

 

60,000

 

 

 

 

 

 

60,000

 

TOTAL LIABILITIES

 

 

1,224,058

 

 

 

184,462

 

 

 

1,408,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $$0.01 par value - 10,000,000 share authorized, none issued and outstanding as of September 30, 2016

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par value - 500,000,000 share authorized, 16,786,666 shares issued and outstanding at September 30, 2016

 

 

148,867

 

 

 

19,000

 

 

 

167,867

 

Additional paid in capital

 

 

2,769,516

 

 

 

1,288,425

 

 

 

4,057,941

 

Stock payable

 

 

 

 

 

47,681

 

 

 

47,681

 

Accumulated deficit

 

 

(4,134,218

)

 

 

(1,544,041

)

 

 

(5,678,259

)

TOTAL SHAREHOLDERS' EQUITY (DEFICIT)

 

 

(1,215,835

)

 

 

(188,935

)

 

 

(1,404,770

)

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS' (DEFICIT)

 

$

8,223

 

 

$

(4,473

)

 

$

3,750

 


CONSOLIDATED STATEMENT OF OPERATIONS


 

 

As Filed

 

 

Adjustments

 

 

Restated

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

Selling, general & administrative

 

$

3,105,573

 

 

$

1,550,245

 

 

$

4,655,818

 

TOTAL OPERATING EXPENSES

 

 

3,105,573

 

 

 

1,550,245

 

 

 

4,655,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(3,105,574

)

 

 

(1,550,245

)

 

 

(4,655,818

)

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(120,032

)

 

 

(54,825

)

 

 

(174,857

)

Loss on debt extinguishment

 

 

(267,358

)

 

 

61,029

 

 

 

(206,329

)

TOTAL OTHER INCOME (EXPENSE)

 

 

(387,390

)

 

 

6,204

 

 

 

(381,186

)

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(3,492,964

)

 

$

(1,544,041

)

 

$

(5,037,004

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted number of common shares outstanding – basic and diluted

 

 

12,653,300

 

 

 

 

 

 

12,653,300

 

Net (loss) per share – basic and diluted

 

$

(0.28

)

 

$

(0.12

)

 

$

(0.40

)