Schedule of explanation of restatement |
|
| For the three months ended
|
|
| For the nine months ended
|
|
|
| October 31, 2019
|
|
| October 31, 2019
|
|
|
| Original
|
|
| Change
|
|
| Restated
|
|
| Original
|
|
| Change
|
|
| Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
| $
| (121,159
| )
|
| $
| 121,159
|
|
| $
| -
|
|
| $
| (363,477
| )
|
| $
| 363,477
|
|
| $
| -
|
|
Total cost of sales
|
|
| (121,159
| )
|
|
| 121,159
|
|
|
| -
|
|
|
| (363,477
| )
|
|
| 363,477
|
|
|
| -
|
|
Gross loss
|
| $
| (121,159
| )
|
| $
| 121,159
|
|
| $
| -
|
|
| $
| (363,477
| )
|
| $
| 363,477
|
|
| $
| -
|
|
Selling, general, and administrative
|
|
| 711
|
|
|
| (251
| )
|
|
| 460
|
|
|
| 5,272
|
|
|
| 17,677
|
|
|
| 22,949
|
|
Professional fees
|
|
| -
|
|
|
| -
|
|
|
| -
|
|
|
| 5,256
|
|
|
| 1
|
|
|
| 5,257
|
|
Rent
|
|
| -
|
|
|
| 3,007
|
|
|
| 3,007
|
|
|
| -
|
|
|
| 3,421
|
|
|
| 3,421
|
|
Consultant fees
|
|
| 42,000
|
|
|
| -
|
|
|
| 42,000
|
|
|
| 126,000
|
|
|
| -
|
|
|
| 126,000
|
|
Bad debt expense
|
|
| -
|
|
|
| -
|
|
|
| -
|
|
|
| 4,500
|
|
|
| (4,500
| )
|
|
| -
|
|
Amortization & depreciation expense
|
|
| 646
|
|
|
| (646
| )
|
|
| -
|
|
|
| 1,938
|
|
|
| (1,938
| )
|
|
| -
|
|
Total operating expenses
|
| $
| 43,457
|
|
| $
| 2,010
|
|
| $
| 45,467
|
|
| $
| 142,966
|
|
| $
| 14,661
|
|
| $
| 157,627
|
|
Net loss from operations
|
| $
| (164,516
| )
|
| $
| 119,049
|
|
| $
| (45,467
| )
|
| $
| (506,443
| )
|
| $
| 348,816
|
|
| $
| (157,627
| )
|
Other income (expense)
|
|
| (1
| )
|
|
| 1
|
|
|
| -
|
|
|
| -
|
|
|
| -
|
|
|
| -
|
|
Net income (loss) before discontinued operations
|
| $
| (164,517
| )
|
| $
| 119,050
|
|
| $
| (45,467
| )
|
| $
| (506,443
| )
|
| $
| 348,816
|
|
| $
| (157,627
| )
|
Income from discontinued operations
|
|
| -
|
|
|
| 4,698
|
|
|
| 4,698
|
|
|
| -
|
|
|
| 13,195
|
|
|
| 13,195
|
|
Net loss
|
| $
| (164,517
| )
|
| $
| 119,050
|
|
| $
| (40,769
| )
|
| $
| (506,443
| )
|
| $
| 362,011
|
|
| $
| (144,432
| )
|
|