The financial statements required by Item 8 are presented in the following order:
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2014
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
T-REX Acquisition Corp. (The “Company”) was formed on January 16, 2008 in the state of Nevada under the name Plethora Resources, Inc. as a development stage enterprise. The Company later changed its name to Sync2 Networks Corp. then on March 20, 2014 to T-REX Acquisition Corp. The Company was originally organized to engage in the business of consulting to oil and gas exploration companies interested in obtaining exploration and production licenses at auction for oil and gas properties in Russia.
The Company consists of itself and its 100% owned subsidiary Sync2 Networks International.
On April 7, 2014, our Board of Directors deemed it in the best interests of the Company and its shareholders to domesticate our subsidiary, Sync2 International Ltd., as a corporation formed under the laws of Malta to a corporation formed under the laws of the State of Nevada (the “Domestication”), which under Nevada statutory law involves the transfer of an existing corporation from one jurisdiction to another whereby Sync2 International Ltd. shall cease all operations in Malta. On May 1, 2014, we filed Articles of Domestication with the Nevada Secretary of State effecting the domestication of Sync2 International Ltd. as a corporate entity formed under the laws of the State of Nevada, which domestication provides that Sync2 International Ltd. as domesticated in the State of Nevada shall be the same entity as Sync2 International Ltd. organized under the laws of Malta.
The Company’s business plan is to find a merger candidate and become an operating company or to be a corporate governance and management company.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented
Determination of Bad Debts
The Company’s policy is to analyze the collectability of Accounts and Notes Receivable on a monthly basis to determine whether any allowance for doubtful accounts is necessary.
Reclassifications
Certain reclassification were made to previous years financial statements to correspond to those used in the current year These reclassifications were in the transfer agent and filing fees and professional fee categories.
Development Stage Company
The Company is a development stage company as defined by section 915-10-20 of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification. Although the Company has recognized some nominal amount of income since inception, the Company is still devoting substantially all of its efforts on establishing the business and, therefore, still qualifies as a development stage company. All losses accumulated since inception have been considered as part of the Company’s development stage activities.
Principles of Consolidation
The accounts include those of the Company and its 100% owned subsidiary. All intercompany transactions have been eliminated. At this time, SYNC2 International LTD has no operations, assets or liabilities.
Use of estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimated useful lives of property and equipment. Actual results could differ from those estimates.
Cash equivalents
The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
Fair value of financial instruments
The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S.) GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
Level 1
|
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
|
|
|
Level 2
|
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
|
|
|
Level 3
|
Pricing inputs that are generally unobservable inputs and not corroborated by market data.
|
The carrying amount of the Company’s financial assets and liabilities, such as cash, and accrued expenses approximate their fair value because of the short maturity of those instruments. The Company’s notes payable approximate the fair value of such instruments based upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements at June 30, 2014.
The Company does not have any assets or liabilities measured at fair value on a recurring or a non-recurring basis.
Equipment
Equipment is recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation of equipment is computed by the straight-line method (after taking into account their respective estimated residual values) over the assets estimated useful life of three (3) or seven (7) years. Upon sale or retirement of equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in statements of operations.
Impairment of long-lived assets
The Company follows paragraph 360-10-05-4 of the FASB Accounting Standards Codification for its long-lived assets. The Company’s long-lived assets, which includes computer equipment is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.
The Company assesses the recoverability of its long-lived assets by comparing the projected undiscounted net cash flows associated with the related long-lived asset or group of long-lived assets over their remaining estimated useful lives against their respective carrying amounts. Impairment, if any, is based on the excess of the carrying amount over the fair value of those assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. If long-lived assets are determined to be recoverable, but the newly determined remaining estimated useful lives are shorter than originally estimated, the net book values of the long-lived assets are depreciated over the newly determined remaining estimated useful lives.
The Company determined that there were no impairments of long-lived assets as of June 30, 2014 and 2013.
Commitments and contingencies
The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated.. Since June 30, 2014 and through the date of filing, there have been no intervening lawsuits, claims or judgments filed.
Revenue recognition
The Company follows paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company will recognize revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured.
Income taxes
The Company follows Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the fiscal years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the Statements of Income and Comprehensive Income in the period that includes the enactment date.
The Company adopted section 740-10-25 of the FASB Accounting Standards Codification (“Section 740-10-25”) with regards to uncertainty income taxes. Section 740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under Section 740-10-25, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be greater than fifty percent (50%) likelihood of being realized upon ultimate settlement. Section 740-10-25 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures. The Company had no material adjustments to its liabilities for unrecognized income tax benefits according to the provisions of Section 740-10-25.
Net income (loss) per common share
Net income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that the Company incorporated as of the beginning of the first period presented.
There were 1,835,835 potentially dilutive shares outstanding as of June 30, 2014 or June 30, 2013. At the end of both periods the potentially dilutive shares were excluded because the effect would have anti-dilutive.
Cash flows reporting
The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (“Indirect method”) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification.
Advertising Costs
The Company expenses the cost of advertising and promotional materials when incurred. Total Advertising costs were zero for all periods.
Subsequent events
The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.
Reverse Stock Split
On October 9, 2013 the Company’s board of directors approved a 1 for 1000 reverse stock split effective in the first quarter 2014. The Company has restated its financial statements to reflect this reverse for all periods presented.
All common stock references are post reverse split figures unless specifically identified otherwise.
Recently issued accounting pronouncements
The following accounting standards were issued as of December 26, 2011:
As a result of ASU 2014-10, the Company’s reporting will change after December 15, 2014. ASU 2014-10 eliminates the distinction between development stage enterprises and operating entities for financial reporting purposes by removing the definition of a development stage entity from the Master Glossary of the Accounting Standards Codification, thereby removing the financial reporting distinction between development stage entities and other reporting entities from U.S. GAAP. In addition, the amendments eliminate the requirements for development stage entities to (1) present inception-to-date information in the statements of income, cash flows, and shareholder equity, (2) label the financial statements as those of a development stage entity, (3) disclose a description of the development stage activities in which the entity is engaged, and (4) disclose in the first year in which the entity is no longer a development stage entity that in prior years it had been in the development stage.
Therefore, going forward the Company’s financial statements will be changed to eliminate the disclosures noted above.
NOTE 3 – GOING CONCERN
As reflected in the accompanying financial statements, the Company had an accumulated deficit of $1,507,579 at June 30, 2014.
While the Company is attempting to commence operations and generate revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect and there is substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.
The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
NOTE 4 – RELATED PARTY TRANSACTIONS
Free office space
The Company has been provided office space by its Chief Executive Officer at no cost. The management determined that such cost is nominal and did not recognize the rent expense in its financial statements.
Due to Related Parties
During the year ended June 30, 2014, the Company was advanced $37,000 to pay for operations by certain related parties. These advances were converted into stock on September 14, 2014 as part of the Boardwalk note conversion
NOTE 5 – PROPOSED MERGER WITH KERR TECHNOLOGIES, INC.
On May 30, 2014, our Board of Directors approved the execution of a non-binding indication of interest in the form of a Term Sheet (the “Term Sheet”) with Kerr Utility Technologies Inc. (“Kerr”) regarding a tax-free stock-for-stock exchange reverse merger transaction with Kerr (the “Merger”). In connection with the Merger, we intend to incorporate and establish T-REX Acquisitions, Inc. as a Nevada corporation and our wholly owned subsidiary (the “Merger Sub”) and T-REX Merger, Inc., a Nevada corporation (“Newco”) to accommodate the Kerr acquisition. Our Board of Directors has also approved a private placement offering to raise on an “all or none” basis an aggregate of $500,000 for Kerr’s benefit prior to consummation of the Merger. The foregoing information pertaining to the private placement offering should not be construed in any manner whatsoever as a solicitation to buy or offer to sell our common stock shares.
The Term Sheet provides that as condition precedents to the Merger: (i) all of our creditors holding notes shall convert or exchange their notes for our common stock shares; (ii) Kerr shall deliver to us its audited financial statements for the stub period ended 2013 and the fiscal year ended June 30, 2014 (the “Kerr Audited Financial Statements”); and (iii) we will adopt a stock incentive plan to create a pool of options representing approximately 10% of the fully diluted shares issued and outstanding on an as converted common stock equivalent basis.
The Term Sheet further provides that we will file a “resale” Form S-1 Registration Statement with the Securities and Exchange Commission (“SEC”) to register all common stock shares held by our existing shareholders and maintain effectiveness of the “resale” registration statement from the effective date through twelve months, at which time exempt sales pursuant to Rule 144 of the Securities Act of 1933, as amended (“Securities Act”), may be permitted for purchasers of the shares and existing shareholders.
The Term Sheet also provides that after consummation of the Merger, we will change our name to “Kerr Utility Technologies, Inc.”, we shall have a Board of Directors consisting of five Board members, including one member appointed by us whereby such Board Member appointee shall serve as a member of both our audit and compensation committees.
Conditions to closing the Merger include negotiating and drafting of definitive agreements, obtaining all necessary Board of Director and shareholder approval and third party consents, and satisfactory completion of our due diligence as well as Kerr. In the event Kerr fails to deliver to us the Kerr Audited Financial Statements, the proceeds of $500,000 raised pursuant to the private placement offering shall be held in escrow until the Kerr Audited Financial Statements have been delivered to us. As of the date of this Annual Report, management believes that we are close to finalizing the structure of the proposed merger and will consummate a definitive merger agreement within the next four weeks.
Kerr provides consulting and contracted services to clients in the broadcast, microwave, and wireless industries.
Readers of this Annual Report on Form 10-K cautioned of the following regarding the foregoing description of the Term Sheet: (a) the Term Sheet is a “non-binding indication of interest” and is not binding upon any of the parties and such proposed terms in the Term Sheet will not be binding upon any of the parties until they are incorporated into a final binding merger agreement that is executed by all parties to such agreement; (b) although our Board of Directors has approved of the proposed Merger and has full intention of proceeding with the Merger, there are no assurances that such Merger will ever be completed and if it does that the operations of Kerr will be successful; (c) the Merger will be subject to regulatory review by the SEC, including the filing of a “Super 8-K” filing with the SEC, corporate filings with the State of Nevada and written notice requirements to FINRA; and (d) we are presently considered a “shell company” (as such term is defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended; however, as a result of the merger related transactions and Share Exchanges and providing current Form 10 Information in the “Super 8-K filing (subject to SEC Review and possible amendments to the “Super 8-K filing), we will have met the necessary requirements to satisfy the conditions contained in Rule 144(i)(2) under the Securities Act and cease to be a “shell company”.
In May 2014 and in anticipation of the closing of the transaction, a related party advanced, on behalf of the Company, $100,000 to Kerr. This amount was subsequently deemed uncollectible and written off during the year ended June 30, 2014.
NOTE 6 – INCOME TAX
Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Net deferred tax assets consist of the following components as of June 30, 2014 and 2013:
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
Deferred Tax Assets – Non-current:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Loss Carryover
|
|
$
|
299,646
|
|
|
$
|
158,637
|
|
Pay Payroll Accrual
|
|
|
-
|
|
|
|
-
|
|
Less Less: valuation allowance
|
|
|
(299,646
|
)
|
|
|
(158,637
|
)
|
|
|
|
|
|
|
|
|
|
Deferred tax assets, net of valuation allowance
|
|
$
|
-
|
|
|
$
|
-
|
|
The income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income from continuing operations for the period ended June 30, 2014 and 2013 due to the following:
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
Book Income
|
|
$
|
(141,009
|
)
|
|
$
|
466,759
|
|
Meals and Entertainment
|
|
|
-
|
|
|
|
-
|
|
Stock for Services
|
|
|
-
|
|
|
|
-
|
|
Accrued Payroll
|
|
|
-
|
|
|
|
-
|
|
Valuation allowance
|
|
|
141,009
|
|
|
|
(466,759
|
)
|
|
|
$
|
-
|
|
|
$
|
-
|
|
At June 30, 2014, the Company had net operating losses of $299,646 that may be offset against future taxable income from the year 2014 to 2034. No tax benefit has been reported in the June 30, 2014 and 2013 financial statements since the potential tax benefit is offset by a valuation allowance of the same amount.
Due to the changes the Tax Reform Act of 1986 and the Tax Cut and Jobs Act of 2017, net operating loss carryforwards for Federal Income tax reporting purposes are subject to additional limitations. Should certain changes in ownership occur, our net operating loss carryforwards may be limited to use in future years. In addition, tax rates on corporations were reduced and certain other deductions limited. These changes may affect the income tax benefit calculation and related allowance during subsequent fiscal years
NOTE 7 – SUBSEQUENT EVENTS
The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that there was two reportable subsequent events to be disclosed
|
1.
|
The Company received another $100,000 from investors that was advanced to Kerr in anticipation of the proposed merger, which never occurred. This additional $100,000 was treated as a bad debt in the quarter ended September 30, 2014.
|
|
2.
|
The Company has issued stock to eliminate the debt shown on the balance sheet.
|
|
|
During 2018 the Company sold 350,000 shares to a related party for $47,500. The amount was subsequently invested in a potential merger candidate. This potential merger candidate also advanced approximately $20,000 to the Company in anticipation of this merger. As the date of filing (May 3, 2019) this merger has not been completed and the amounts are still outstanding.
|
NOTE 8 – RESTATEMENT OF FINANCIAL STATEMENTS
The Company’s financial statements for fiscal year ended June 30, 2014 were restated to include an additional $100,000 of related party debt and the recognition of $100,000 in bad debt expense and $3,372 of expense accruals. The Company had received $100,000 from investors, which had not been recognized and had subsequently loaned the $100,000 to Kerr Utility Technologies Inc. with interest. The loan was determined to be uncollectible.
TREX ACQUISITION CORP.
(FORMERLY SYNC2 NETWORKS CORP.)
(A Development Stage Company)
CONSOLIDATD BALANCE SHEET RESTATEMENT SUMMARY
|
|
Previous
|
|
|
|
|
|
As
|
|
|
|
Balance
|
|
|
Change
|
|
|
Restated
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
63
|
|
|
$
|
-
|
|
|
$
|
63
|
|
Accounts Receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Inventory
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Deposit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
63
|
|
|
$
|
-
|
|
|
$
|
63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Deficit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable and Accrued Expenses
|
|
$
|
-
|
|
|
$
|
3,372
|
|
|
$
|
3,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due to Related Parties
|
|
|
691,923
|
|
|
|
100,000
|
|
|
|
791,923
|
|
Total Current Liabilities
|
|
|
691,923
|
|
|
|
103,372
|
|
|
|
795,295
|
|
Total Liabilities
|
|
|
691,923
|
|
|
|
103,372
|
|
|
|
795,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, 150,000,000 shares authorized and 103,073 shares issued, $.001 par value, respectively
|
|
|
103
|
|
|
|
-
|
|
|
|
103
|
|
Additional Paid in Capital
|
|
|
712,244
|
|
|
|
-
|
|
|
|
712,244
|
|
Accumulated deficit
|
|
|
(705,714
|
)
|
|
|
-
|
|
|
|
(705,714
|
)
|
Deficit accumulated during development stage
|
|
|
(698,493
|
)
|
|
|
(103,372
|
)
|
|
|
(801,865
|
)
|
Total stockholders’ equity (Deficit)
|
|
|
(691,860
|
)
|
|
|
(103,372
|
)
|
|
|
(795,232
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
63
|
|
|
$
|
-
|
|
|
$
|
63
|
|
TREX ACQUISITION CORP.
(FORMERLY SYNC2 NETWORKS CORP)
(A Development Stage Company)
CONSOLIDATED INCOME STATEMENT RESTATEMENT SUMMARY
|
|
Previous Balance
|
|
|
Change
|
|
|
As Restated
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and Benefit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Rent
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Marketing
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Foreign Exchange
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Amortization
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Transfer Agent and Filing Fees
|
|
|
14,736
|
|
|
|
3,372
|
|
|
|
18,108
|
|
Professional Fees
|
|
|
18,795
|
|
|
|
-
|
|
|
|
18,795
|
|
Management Fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Administration Fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Financial Consulting
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Travel, Meals and lodging
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Bad Debts
|
|
|
-
|
|
|
|
100,000
|
|
|
|
100,000
|
|
General and Administrative
|
|
|
4,106
|
|
|
|
(103,372
|
)
|
|
|
4,106
|
|
Total Operating Costs
|
|
|
37,637
|
|
|
|
(103,372
|
)
|
|
|
(141,009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations
|
|
|
(37,637
|
)
|
|
|
(103,372
|
)
|
|
|
(141,009
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) from the write off of assets and liabilities of the subsidiaries
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) for the year
|
|
$
|
(37,637
|
)
|
|
$
|
(103,372
|
)
|
|
$
|
(141,009
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Profit (Loss)
|
|
$
|
(37,637
|
)
|
|
$
|
(103,372
|
)
|
|
$
|
(141,009
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
|
(0.37
|
)
|
|
|
(1.00
|
)
|
|
|
(1.37
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic and diluted
|
|
|
103,073
|
|
|
|
-
|
|
|
|
103,073
|
|
TREX ACQUISITION CORP.
(FORMERLY SYNC 2 NETWORKS CORP.)
(A Development Stage Company)
CONSOLIDATED STATEMENTS OF CASH FLOWS RESTATEMENT SUMMARY
|
|
Previous
Balance
|
|
|
Change
|
|
|
As
Restated
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net Profit (Loss) for the period
|
|
$
|
(37,637
|
)
|
|
$
|
(103,372
|
)
|
|
$
|
(141,009
|
)
|
Stock Issued
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Bad debts
|
|
|
|
|
|
|
100,000
|
|
|
|
100,000
|
|
Adjustments to reconcile net (loss) to net cash (used) by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) Decrease in Inventory
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
(Increase) Decrease in Accounts Receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Increase in Due to Related Parties
|
|
|
37,700
|
|
|
|
-
|
|
|
|
37,700
|
|
Increase in Accounts Payable and Accrued Expenses
|
|
|
-
|
|
|
|
(3,372
|
)
|
|
|
3,372
|
|
Net cash provided (used) by operating activities
|
|
|
63
|
|
|
|
-
|
|
|
|
63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Additional Paid in Capital
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net cash provided by financing activities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
63
|
|
|
|
-
|
|
|
|
63
|
|
Cash – beginning
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cash – ending
|
|
|
63
|
|
|
|
-
|
|
|
|
63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Cash Transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
Note issued in exchange for amount advanced to potential merger
candidate
|
|
|
|
|
|
|
100,000
|
|
|
|
100,000
|
|
Cash Paid for Income Taxes
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Cash Paid for Interest
|
|
|
|
|
|
|
0
|
|
|
|
0
|
|