EX-1 4 ex-1.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 Liabilities                
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                
Accounts 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