EX-1 4 ex1.htm

 

EXHIBIT “1”

 

APPLICANT’S FINANCIALS FOR ITS FISCAL YEAR ENDED JUNE 30, 2018 AND QUARTER ENDED MARCH 31, 2019

 

WATERSIDE CAPITAL CORPORATION

Balance Sheets

June 30, 2018 and 2017

 

   2018   2017 
ASSETS          
Cash  $4,624   $- 
TOTAL ASSETS  $4,624   $- 
LIABILITIES & STOCKHOLDERS DEFICIT          
Liabilities          
Current Liabilities          
Accounts Payable  $6,595   $- 
Convertible Note Payable – Roran, net of debt discount   63,055    - 
Accrued Interest Payable   163,261    147,569 
Judgment Payable   10,427,300    10,427,300 
Total Current Liabilities   10,660,211    10,574,869 
Total Liabilities   10,660,211    10,574,869 
Equity          
Common Stock par value $1.00, 10,000,000 shares authorized, 1,915,548 shares issued and outstanding   1,915,548    1,915,548 
Additional Paid-In Capital   15,539,813    15,479,680 
Accumulated deficit   (28,110,948)   (27,970,097)
Total Stockholders’ Deficit   (10,655,587)   (10,574,869)
TOTAL LIABILITIES & STOCKHOLDERS’ DEFICIT  $4,624   $- 

 

 
 

 

WATERSIDE CAPITAL CORPORATION

Statements of Operations

For the years ended June 30, 2018 and 2017

 

   2018   2017 
Income          
Interest – Other  $   $192 
Total Income       192 
           
Expenses          
           
Realized and Unrealized Loss on Investments       100,425 
Administrative Expenses   101,309    273,688 
Interest Expense   39,542     
Total Expenses   140,851    374,113 
           
Net Loss  $(140,851)  $(373,921)
           
Weighted Average Number of Common Shares Outstanding – Basic and Diluted   1,915,548    1,915,548 
Net Loss Per Share  $(0.07)  $(0.20)

 

 
 

 

WATERSIDE CAPITAL CORPORATION

Statements of Stockholders’ Deficit

For the years ended June 30, 2018 and 2017

 

        Common Stock                    
        ($1 Par Value)     Additional              
              Par     Paid-In     Accumulated        
        Shares     Value     Capital     Deficit     Total  
                                   
7/01/2016   Balance   1,915,548     1,915,548     15,479,680     (27,596,176 )   (10,200,948
                                   
    Net Loss for the year               (373,921   373,921  
                                   
7/01/2017   Balance     1,915,548       1,915,548       15,479,680       (27,970,097 )     (10,574,869 )
                                             
    Beneficial Conversion Feature                 60,133             60,133  
                                             
    Net Loss for the year                       (140,851 )     (140,851 )
                                             
6/30/2018   Balance   $ 1,915,548       1,915,548       15,539,813       (28,110,948 )     (10,655,587 )

 

 
 

 

WATERSIDE CAPITAL CORPORATION

Statements of Cash Flows

For the years ended June 30, 2018 and 2017

 

   2018   2017 
Cash flows from operating activities:          
Net loss  $(140,851)  $(373,921)
Adjustments to reconcile net loss to net cash used in operating activities:          
Amortization of interest   23,850      
Loss on investments and other assets        104,000 
Depreciation and amortization expense       438 
Changes in assets and liabilities          
Accounts payable   6,595     
Accrued interest payable   15,692     
Net cash used in operating activities   (94,714)   (269,483)
           
Cash flows from investing activities:          
Proceeds from sale/settlement of investments       85,000 
           
Net cash provided by investing activities       85,000 
           
Cash flows from financing activities:          
Payments on SBA judgment       (274,002)
Roran Capital: Loan from Roran   24,338     
Roran Capital: Note from Roran   75,000     
           
Net cash provided by (used in) financing activities   99,338    (274,002)
           
Net increase (decrease) in cash   4,624    (458,485)
           
Cash, beginning of year       458,485 
           
Cash, end of year  $4,624   $ 
           
Supplemental disclosure of non-cash investing activity          
Transfer of note receivable to SBA to settle part of accrued interest  $   $75,000 

 

 
 

 

WATERSIDE CAPITAL CORPORATION

BALANCE SHEETS

As of March 31, 2019 (Unaudited) and June 30, 2018

 

   March 31, 2019   June 30, 2018 
ASSETS          
Cash  $13,509   $4,624 
TOTAL ASSETS  $13,509   $4,624 
           
LIABILITIES & EQUITY          
Liabilities          
Current Liabilitites          
Accounts Payable  $2,845   $6,595 
Convertible Note Payable - Roran, net of debt discount   154,338    63,055 
Accrued Interest Payable   182,335    163,261 
Judgment Payable   10,427,300    10,427,300 
Total Current Liabilities   10,766,818    10,660,211 
           
Total Liabilities   10,766,818    10,660,211 
           
Equity          
Common Stock par value $1.00, 10,000,000 shared authorized, 1,915,548 shares issued and outstanding   1,915,548    1,915,548 
Additional Paid-In Capital   15,576,480    15,539,813 
Accumulated Deficit   (28,245,337)   (28,110,948)
Total Equity   (10,753,309)   (10,655,587)
TOTAL LIABILITIES & EQUITY  $13,509   $4,624 

 

 
 

 

WATERSIDE CAPITAL CORPORATION

STATEMENTS OF OPERATIONS

For the Three and Nine Months Ended March 31, 2019 and 2018

(Unaudited)

 

   Three Month Periods Ended   Nine Month Periods Ended 
   March 31,   March 31, 
   2019   2018   2019   2018 
                 
Expense                    
Administrative Expenses   12,265    25,842    42,365    69,593 
Interest Expense   42,447    9,516    92,024    14,164 
Total Expense   54,712    35,358    134,389    83,757 
                     
Net Loss  $(54,712)  $(35,358)  $(134,389)  $(83,757)
                     
Weighted Average Number of Common Shares Outstanding- Basic and Diluted   1,915,548    1,915,548    1,915,548    1,915,548 
Net Loss Per Share- Basic and Diluted  $(0.03)  $(0.02)  $(0.07)  $(0.04)

 

 
 

 

WATERSIDE CAPITAL CORPORATION

STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Nine Months Ended March 31, 2019 and 2018 (Unaudited)

 

   Common Stock             
   ($1 Par Value)   Additional         
       Par   Paid-in   Accumulated     
   Shares   Value   Capital   Deficit   Total 
6/30/2017 Balance   1,915,548   $1,915,548   $15,479,680   $(27,970,097)  $     (10,574,869)
                          
Beneficial conversion feature   -    -    43,466    -   $43,466 
                          
Net loss for the period   -    -    -    (83,757)   (83,757)
                          
3/31/2018 Balance   1,915,548   $1,915,548   $15,523,146   $(28,053,854)  $(10,615,160)

 

   Common Stock             
   ($1 Par Value)   Additional         
       Par   Paid-in   Accumulated     
   Shares   Value   Capital   Deficit   Total 
7/1/2018 Balance   1,915,548   $1,915,548   $15,539,813   $(28,110,948)  $(10,655,587.00)
                          
Beneficial conversion feature   -    -    36,667    -    36,667 
                          
Net Loss for the period   -    -    -    (134,389)   (134,389)
                          
3/31/2019 Balance   1,915,548   $1,915,548   $15,576,480   $(28,245,337)  $(10,753,309)

 

 
 

 

WATERSIDE CAPITAL CORPORATION

STATEMENTS OF CASH FLOWS

For the Nine Months Ended March 31, 2019 and 2018

(Unaudited)

 

   Nine Month Periods Ended 
   March 31, 
   2019   2018 
OPERATING ACTIVITIES          
Net Loss  $(134,389)  $(83,757)
Adjustments to reconcile Net Loss to net cash used in operations          
Amortization of interest   72,950    11,250 
Changes in assets and liabilities          
Acounts Payable   (3,750)   2,845 
Accrued Interest Payable   19,074    2,914 
Net cash used by Operating Activities   (46,115)   (66,748)
           
FINANCING ACTIVITIES          
Proceeds from note payable from Roran Capital   55,000    74,338 
Net cash provided by Financing Activities   55,000    74,338 
Net cash increase for period   8,885    7,590 
           
Cash at beginning of period   4,624    - 
           
Cash at end of period  $13,509   $7,590 
           
Supplemental Non-Cash Investing and Financing Activities          
           
Intrinsic value of embedded beneficial conversion feature on convertible note payable  $36,667   $43,464