LEEN 10-K/A
Leopard Energy, Inc. (LEEN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
Amendment No. 2 to Form 10-K
(Mark One)
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Fiscal Year Ended
Or
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________to____________
Commission file number:
(Name of Registrant as Specified in Its Charter) |
(State or Other Jurisdiction of
Incorporation or Organization)
(Address of Principal Executive Offices)
+
(Issuer's Telephone Number, Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Trading Symbol(s) |
| Name of each exchange on which registered |
None |
| N/A |
| N/A |
Securities registered pursuant to Section 12(g) of the Act:
(Title of class)
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. ☐ Yes ☒
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) Of the Act. ☐ Yes ☒
Indicate by check mark whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files) ☒
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☐ |
☒ | Smaller reporting company | ||
|
| Emerging growth company |
If an emerging growth Company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐
Indicate by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.
If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐
Indicate by check mark whether the registrant is a shell Company (as defined in Rule 12b-2 of the Exchange Act).
The aggregate market value of voting and non-voting common equity held by non-affiliates as of January 31, 2023 was $
EXPLANATORY NOTE
In a Form 10-K/A filed with the Securities and Exchange Commission on December 15, 2023, Cyber Apps World, Inc. (the “Company”), disclosed that it had recently learned that, despite representations and statements to the contrary, Ahmed & Associates, P.C. (“AAPC”), the accounting firm that the Company had retained as its independent registered accounting firm with respect to the audit of its financial statements for the year ended July 31, 2023, was not registered with the Public Company Accounting Oversight Board (the “PCAOB”), as required by the rules and regulations adopted by the SEC. Subsequent to that date, the PCAOB revoked the registration of Jack Shama, CPA, the accounting firm that had audited the Company’s financial statements for the year ended July 31, 2022. The Company is therefore amending “Item 8. Financial Statements and Supplementary Data” of its Annual Report on Form 10-K for the year ended July 31, 2023 (the “Form 10-K”) to include financial statements for the years ended July 31, 2023 and July 31, 2022, which have been audited by a PCAOB registered accounting firm. The Company is also amending “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Form 10-K to provide corresponding updated disclosure.
The new management had to interface with problems of uncertainty due to the incompleteness of the data provided and available, the objective impossibility of finding further information useful for understanding past management for which it draws up this restatement of its financial statements with the awareness of not being able to control and certify transactions prior to the purchase of the company, which occurred in August 2023.
The new management, having provided only the known, certain and certified data to the new auditor, who conducted his own audit based solely on their results, is aware that the financial statement results may contain objective inaccuracies or uncertainties.
Item 7. Management's Discussion and Analysis of our Financial Conditions and Results of Operations.
The following discussion should be read in conjunction with our financial statements and notes to those financial statements, included in Item 8 of this Annual Report on Form 10-K (this “Report”).
Forward Looking Statements
Certain statements made in Item 7 of and elsewhere in this Report may constitute “forward-looking statements” on our current expectations and projections about future events. These forward-looking statements involve known or unknown risks, uncertainties and other factors that may cause our actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. In some cases you can identify forward-looking statements by some words such as “may,” “should,” “potential,” “continue,” “expects,” “anticipates,” “intends,” “plans,” “believes,” “estimates” and similar expressions. These statements are based on our current beliefs, expectations, and assumptions and are subject to a number of risks and uncertainties. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. These forward-looking statements are made as of the date of this Report, and we assume no obligation to update these forward-looking statements whether as a result of new information, future events, or otherwise, other than as required by law. In light of these assumptions, risks, and uncertainties, the forward-looking events discussed in this Report might not occur and actual results and events may vary significantly from those discussed in the forward-looking statements.
Results of Operations
The Company had a loss of $148,894 during the fiscal year ended July 31, 2023, compared to a loss of $1,938,629 incurred during the fiscal year ended July 31, 2022.
We have not attained profitable operations and are dependent upon obtaining financing to complete implementation of our proposed business plan to focus on the identification and acquisition of energy (oil and gas) production and development opportunities in the U.S. For these reasons our auditors believe that there is substantial doubt that we will be able to continue as a going concern.
Our financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable to continue in operation.
| 2 |
Revenue
We did not generate any revenue from our operations for the fiscal year ended July 31, 2023 and only minimal revenue for the year ended July 31, 2022.
Operating Expenses
The Company has incurred operating expenses of $139,430 during the fiscal year ended July 31, 2023 compared to expenses of $1,913,064 incurred during the fiscal year ended July 31, 2022. The majority of the expenses consisted of general and administrative expenses and long lived asset impairment.
Liquidity and Capital Resources
As of July 31, 2023, our current assets consisted of $3 in cash and deposits and our total liabilities were $315,593 which consisted of note payables of $179,150, loans payable of $13,134, and accounts payable and accrued expenses of $123,309. The balances of note payables and Loans payable were totally refunded in August 2023, in connection with the Zenith Energy’s group acquisition, and the Company recognized a profit from their writing off.
We currently have no external sources of liquidity such as arrangements with credit institutions or off-balance sheet arrangements that will have or are reasonably likely to have a current or future effect on our financial condition or immediate access to capital.
Our financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”), which contemplates our continuation as a going concern. We have not yet generated any revenue and have incurred losses to date of $11,472,147. In addition, our current liabilities exceed our current assets by $123,306. These factors raise substantial doubt about our ability to continue operating as a going concern. Our ability to continue our operations as a going concern, realize the carrying value of our assets, and discharge our liabilities in the normal course of business is dependent upon our ability to raise capital sufficient to fund our commitments and ongoing losses, and ultimately generate profitable operations.
Zenith Energy Ltd., our controlling stockholder, has advised us that it intends to continue to finance the Company and its expansion into the energy sector, pending the receipt of additional financing.
Cash Flows
Cash balances of $ 3 and $320 were held as of July 31,2023 and 2022, respectively.
Operating Activities
We have not generated positive cash flows from operating activities.
For the fiscal year ended July 31, 2023, net cash outflows used in operating activities were $48,360 consisting of our net loss for the period of $148,894, increase from the accounts payable of $5,440, an impairment loss of $ 73,942, Interest accrued for convertible notes conversion of $9,463, original initial discount and legal processing fees of $19,430 and decrease from the prepaid expenses of $7,652.
For the fiscal year ended July 31, 2022, net cash outflows used in operating activities were $181,362 consisting of our net loss for the period of $1,938,629, increase from the accounts payable of $105,920, an impairment loss of $ 1,764,753, Interest accrued for convertible notes conversion of $25,565, original initial discount and legal processing fees of $37,869 and prepaid expenses of $35,000.
| 3 |
Investing Activities
For the fiscal year ended July 31, 2023 and 2022, we had invested in software development for $ 73,942 and $ 375,000, respectively.
We have not attained profitable operations and are dependent upon obtaining financing to pursue exploration activities. For these reasons, there is substantial doubt that we will be able to continue as a going concern.
Since our incorporation, we have financed our operations through advances from our shareholders, and by payments made by a third party. We expect to finance operations through the sale of equity or other investments for the foreseeable future, as we do not receive significant revenue from our business operations. There is no guarantee that we will be successful in arranging financing on acceptable terms.
Our ability to raise additional capital is affected by trends and uncertainties beyond our control. We do not currently have any arrangements for financing, and we may not be able to find such financing if required. Obtaining additional financing would be subject to a number of factors, including investor sentiment. Market factors may make the timing, amount, terms or conditions of additional financing unavailable to us. Our continuation as a going concern is dependent upon continued financial support from our shareholders and other related parties.
For the year ended July 31, 2023 and 2022, the Company recorded impairment loss of $73,942 and 1,938,629, respectively, against its goodwill balance and software development balance. As of July 31, 2023 and 2022, the Company's goodwill balance was $0 and a software development balance of $0.
Financing Activities
We have financed our operations primarily from third-party or the issuance of equity and debt instruments. For the fiscal year ended July 31, 2023, net cash from financing activities was $121,986, which mainly consisted of proceeds from issuance of additional shares of our common and preferred stock of $8,550, proceeds from convertible notes payable of $102,436 and proceeds from loan of 22,000. We make repayment to loan of 11,000.
For the fiscal year ended July 31, 2022, net cash from financing activities was $486,600, which mainly consisted of proceeds from issuance of additional shares of our common and preferred stock of $91,000, proceeds from convertible notes payable of $395,500.
Zenith Energy Ltd., our controlling shareholder, has advised us that intends to provide the Company with additional working capital to fund the operations and acquisitions, pending receipt of additional funding.
Critical Accounting Policies
Our financial statements and the notes to the financial statements have been prepared in accordance with GAAP applied on a consistent basis. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.
We regularly evaluate the accounting policies and estimates that we use to prepare our financial statements. A complete summary of these policies is included in the notes to our financial statements. In general, management's estimates are based on historical experience, on information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.
Contractual Obligations
As a “smaller reporting company” (as defined in Rule 12b-2 under the Exchange Act), we are not required to provide this information
| 4 |
Off-Balance Sheet Arrangements
Under SEC regulations, we are required to disclose off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, such as changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors. An off-balance sheet arrangement means a transaction, agreement or contractual arrangement to which any entity that is not consolidated with us is a party, under which we have:
| · | any obligation under certain guaranteed contracts; |
| · | any retained or contingent interest in assets transferred to an unconsolidated entity or similar arrangement that serves as credit, liquidity or market risk support to that entity for such assets; |
| · | any obligation under a contract that would be accounted for as a derivative instrument, except that it is both indexed to our stock and classified in shareholder equity in our statement of financial position; and |
| · | any obligation arising out of a material variable interest held by us in an unconsolidated entity that provides financing, liquidity, market risk or credit risk support to us, or engages in leasing, hedging or research and development services with us. |
We do not have any off-balance sheet arrangements that we are required to disclose pursuant to these regulations. In the ordinary course of business, we enter into operating lease commitments, purchase commitments and other contractual obligations. These transactions are recognized in our financial statements in accordance with generally accepted accounting principles in the United States.
Revenue Recognition
The Company recognizes revenue when control of promised goods or services is transferred to the Company's customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires, among other things, additional disclosures primarily related to the income tax rate reconciliation and income taxes paid. The expanded annual disclosures are effective for our year ending December 31, 2025. This ASU is currently not expected to have a material impact on our financial statements.
Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. We do not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures.
No accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that require adoption until a future date are expected to have a material impact on our financial statements upon adoption.
| 5 |
Item 8. Financial Statements and Supplementary Data (PCAOB 50909).
CYBER APPS WORLD INC. FINANCIAL STATEMENTS
July 31, 2023 and July 31, 2022
Index to Financial Statements
| 6 |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To: | The Shareholders and the Board of Directors of |
| Cyber Apps World Inc. |
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Cyber Apps World Inc and its Subsidiaries (collectively, the “Company”) as of July 31, 2023 and 2022, and the related consolidated statements of operations and comprehensive loss, changes in shareholders’ deficit, and cash flows for the years ended July31, 2023 and 2022, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of July 31, 2023 and 2022, and the results of its operations and its cash flows for the years ended July 31, 2023 and 2022, in conformity with accounting principles generally accepted in the United States of America.
Substantial Doubt about the Company’s Ability to Continue as a Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company incurred substantial losses during the years ended July 31, 2023 and 2022. As of July 31, 2023 and 2022, the Company had a working capital deficit. Accordingly, these factors give rise to substantial doubt that the Company will be able to continue as a going concern. Management closely monitors the Company’s financial position and has prepared a plan that is found in Note 1 that addresses this substantial doubt. These financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Emphasis of Matter
Restatement of Previously Issued Consolidated Financial Statements.
As discussed in Note 1 to the consolidated financial statements, the Company has restated its consolidated financial statements as of July 31, 2023 and 2022 to correct certain misstatements.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, audits of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal controls over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal controls over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
| F-1 |
| Table of Contents |
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
The engagement team determined that the Company’s software and goodwill’s impairment valuation met the criteria to be considered a critical audit matter because these assets comprised a material portion of the Company’s total assets, and they require a significant amount of judgment to estimate the carrying value of these assets. Given the subjective nature of assessing the carrying value of intangible assets, the Company faces challenges in determining whether events or changes in circumstances indicate a potential impairment, and the adoption of impairment testing methodology and key assumption such as discount rates, growth rates and cash flow projections.
In order to the address this critical audit matter, the engagement team first gained an understanding on the changes in its business operation, management valuation process, and evaluate the reasonableness of assumptions and the discounted cash flow forecast results to determine if management had properly accounted for the impairment valuation.
/s/ WWC, P.C.
Certified Public Accountants
PCAOB ID:
We have served as the Company’s auditor since 2024.
April 17, 2024
| F-2 |
| Table of Contents |
CYBER APPS WORLD, INC. | ||||||||
Consolidated Balance Sheets | ||||||||
| ||||||||
|
| As of July 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Assets |
| $ |
|
| $ |
| ||
Current assets: |
|
|
|
|
|
| ||
Cash |
| $ |
|
| $ |
| ||
Deposits & prepayments |
|
| - |
|
|
|
| |
Total current assets |
|
|
|
|
|
| ||
Total Assets |
| $ |
|
| $ |
| ||
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
| $ |
|
| $ |
| ||
Total current liabilities |
|
|
|
|
|
| ||
Non-current liabilities: |
|
|
|
|
|
|
|
|
Convertible notes payable |
|
|
|
|
|
| ||
Loan payable |
|
|
|
|
|
| ||
Total non-current liabilities |
|
|
|
|
|
| ||
Total Liabilities |
|
|
|
|
|
| ||
Commitments & Contingent Liabilities Shareholder’s Equity |
|
|
|
|
|
|
|
|
Preferred stock, $ |
|
|
|
|
|
| ||
Common stock, $ |
| $ |
|
|
|
| ||
Additional paid in capital |
| $ |
|
| $ |
| ||
Accumulated deficit |
| $ | ( | ) |
| $ | ( | ) |
Total Shareholder’s Equity(Deficit) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholder’s Equity |
| $ |
|
| $ |
| ||
*Common stock, additional paid-in capital and per share data are presented on a retroactive basis to reflect the 840 to 1 reverse stock split effected in October 2022, see Note 4, Common stock, for details.
The accompanying notes are an integral part of these consolidated financial statements.
| F-3 |
| Table of Contents |
CYBER APPS WORLD, INC. | ||||||||
Consolidated Statements of Operations and Comprehensive Loss | ||||||||
|
|
|
| |||||
|
| For the Years Ended July 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
|
| $ |
|
| $ |
| ||
Revenue |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
General and administrative expenses |
|
| ( | ) |
|
| ( | ) |
Impairment Loss |
|
| ( | ) |
|
| ( | ) |
Total operating expenses |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Operating loss |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Other expense |
|
|
|
|
|
|
|
|
Interest expense |
|
| ( | ) |
|
| ( | ) |
Total other expense |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Net loss |
|
| ( | ) |
|
| ( | ) |
Comprehensive loss |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Basic net loss per common share* |
|
| ( | ) |
|
| ( | ) |
Diluted net loss per common share* |
|
| ( | ) |
|
| ( | ) |
Basic weighted average common shares outstanding* |
|
|
|
|
|
| ||
*Common stock, additional paid-in capital and per share data are presented on a retroactive basis to reflect the 840 to 1 reverse stock split effected in October 2022, see Note 4, Common stock, for details.
The accompanying notes are an integral part of these consolidated financial statements.
| F-4 |
| Table of Contents |
CYBER APPS WORLD INC. |
Consolidated Statements of Changes in Shareholder’s Equity |
|
|
|
|
|
|
|
|
|
|
| Additional |
|
|
|
|
| ||||||||||||
|
| Common Stock |
|
| Preferred Stock |
|
| paid in |
|
| Accumulated |
|
|
| ||||||||||||||
|
| Number |
|
| Par Value |
|
| Number |
|
| Par Value |
|
| Capital |
|
| Deficit |
|
| Total |
| |||||||
|
|
|
|
| $ |
|
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ |
| |||||||
Opening balance as of July 31, 2021 |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||||
Cancellation of Common shares |
|
| ( | ) |
|
| ( | ) |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
| ( | ) | |||
Issuance of Common stock from convertible notes conversion |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Issuance of Common Stock |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Loss |
|
| - |
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) | |||
Closing Balance as of July 31, 2022 |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance as of July 31, 2022 |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) | ||||
Issuance of Common stock from convertible notes conversion |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Issuance of Common Stock |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cancellation of Common shares |
|
| ( | ) |
|
| ( | ) |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
| - |
| |||
Issuance of Preferred stock |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cancellation of Preferred stock |
|
| - |
|
|
|
|
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
| ( | ) | ||
Round up shares |
|
|
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net Profit |
|
| - |
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) | |||
Closing Balance as of July 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) | |||||
The accompanying notes are an integral part of these consolidated financial statements.
| F-5 |
| Table of Contents |
CYBER APPS WORLD, INC. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
| ||||||||
|
| For the Years Ended July 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
|
| $ |
|
| $ |
| ||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
| ( | ) |
|
| ( | ) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Impairment loss |
|
|
|
|
|
| ||
Convertible notes interest accrued for conversion |
|
|
|
|
|
| ||
Original initial discount and legal processing fees |
|
|
|
|
|
| ||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Prepaid expenses |
|
| ( | ) |
|
|
| |
Accounts payable and accrued expenses |
|
|
|
|
| ( | ) | |
Net cash used in operating activities |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Software development |
|
| ( | ) |
|
| ( | ) |
Net cash used in investing activities |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from Convertible bond |
|
|
|
|
|
| ||
Proceeds from Loan |
|
|
|
|
|
| ||
Repayment made to Loan balance |
|
| ( | ) |
|
|
| |
Proceeds from Issuance of preferred shares |
|
|
|
|
|
| ||
Proceeds from Issuance of common shares |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Net cash from financing activities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
| ( | ) |
|
| ( | ) |
Cash at beginning of period |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Cash at end of period |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Non cash activities |
|
|
|
|
|
|
|
|
Issuing common stock and preferred stock in connection with convertible notes |
|
|
|
|
|
| ||
The accompanying notes are an integral part of these consolidated financial statements.
| F-6 |
| Table of Contents |
CYBER APPS WORLD INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
July 31, 2023
Note 1. Financial Statement Presentation
Cyber Apps World Inc. (the “Company”), following the merger with the Company's wholly owned subsidiary on April 9, 2015, (formed for the sole purpose of merging with its parent), has been engaged in the development of mobile applications focusing on allowing users around the world to save money on products and services from member merchants and suppliers instantly with mobile coupons, using their desktops and/or mobile devices, including smartphones. The Company have not been successful in developing revenue from operations.
The summary of significant accounting policies is presented to assist in the understanding of the financial statements. The financial statements and notes are the representations of management. These accounting policies conform to accounting policies generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.
Restatement of previously issued consolidated financial statements
The Company identified series of misstatements that required correction in its previously issued financial statements for the years ended July 31, 2023 and July 31, 2022, accordingly, the Company has restated the accompanying consolidated financial statements and related disclosure for the years ended July 31, 2023 and 2022 that were previously included in the Form 10-K filed with the SEC on October 25, 2023. The consolidated financial statements for the year end July 31, 2023 was unaudited. The Company has restated the previously issued financial statements to reflect the necessary adjustments.
The restatement primarily relates to intangible assets valuation and impairment, equity retrospectively restatement.
Major Restatement Background
In October 2022, the shareholders representing a majority of the Company's issued voting shares, as well as the Company's Board of Directors approved a reverse stock split whereby each 840 pre-split shares of common stock shall be exchanged for one post-split share of common stock. Common stock, additional paid-in capital and per share data was not presented on a retroactive basis to reflect the reverse stock split in previously filed 10-K. The Company corrected the Changes in Shareholder’s Equity to retrospectively state the movement.
Subsequently on August 23, 2023, the original major shareholder, JanBella Group, LLC, sold the 100,000 Series A Preferred Shares it held to Zenith Energy Ltd. for consideration of approximately $398,400. In the change in control transaction, Zenith Energy acquired 99.87% of the voting power of the Company. The Company is redirecting its business into the energy industry. The management assessed that all existing long-lived assets will no longer serve its original purposes and will not generate future cash inflows for the Company under the energy industry, in addition, the Company have not been successful in generating revenue for the year ended July 31, 2023 and 2022. The Management assessed it as a significant subsequent event indicate the carrying value of the intangible assets may not be recoverable. The Company booked an adjustment retrospectively to record the full impairment on intangible assets and restate the Company’s balance sheet and statements of operations and comprehensive loss as of and for the years ended July 31,2023 and 2022.
The impact of restatement
The following table summarized the effect of the restatement on each financial statement line items as of and for the year ended July 31, 2023 and 2022, as indicated:
| F-7 |
| Table of Contents |
Summary of restatement – consolidated statements of balance sheet
|
| As of July 31, |
| |||||||||||||
|
| 2023 (Restated) |
|
| 2022 (Restated) |
|
| 2023 (Previously filed) |
|
| 2022 (Previously filed) |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Current assets: |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Cash |
|
|
|
| $ |
|
|
|
|
| $ |
| ||||
Deposits & prepayments |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total current assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total current liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible notes payable |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loan payable |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Commitments & Contingent Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholder’s Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value, 10,000,000 authorized, 100,000 and 0 issued and outstanding as of July 31, 2023 and 2022, respectively (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value, 10,000,000 authorized, 100,000 issued and outstanding as of July 31, 2023 and 2022(Previously filed) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 1,272,917 and 961,448* issued and outstanding as of July 31, 2023 and 2022, respectively (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock: $0.001 par value, 250,000,000 authorized, 1,272,917 issued and outstanding as of July 31, 2023 and 5,000,000,000 authorized, 807,616,147 issued and outstanding as of July 31, 2022, respectively (Previously filed) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Additional paid in capital |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Accumulated deficit |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Total Shareholder’s Equity(Deficit) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholder’s Equity |
|
|
|
|
|
|
|
|
|
|
|
| ||||
| F-8 |
| Table of Contents |
Summary of restatement – consolidated statements of operations and comprehensive loss
|
| For the Years Ended July 31, |
| |||||||||||||
|
| 2023 (Restated) |
|
| 2022 (Restated) |
|
| 2023 (Previously filed) |
|
| 2022 (Previously filed) |
| ||||
|
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Revenue |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Impairment Loss |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
Total operating expenses |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| ( | ) |
|
| (25,565 | ) |
|
| ( | ) |
|
| ( | ) |
Gain on write off of liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total other income (expense) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
| ( | ) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income(loss) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
| ( | ) | |
Comprehensive income(loss) |
|
| ( | ) |
|
| ( | ) |
|
| 76,791 |
|
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per common share* |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Diluted net loss per common share* |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Basic weighted average common shares outstanding* |
|
|
|
|
|
|
|
|
|
|
|
| ||||
| F-9 |
| Table of Contents |
Summary of restatement – consolidated statement of changes in shareholders’ equity
Consolidated Statements of Changes in Shareholder’s Equity (Restated)
|
|
|
|
|
|
|
|
|
| Additional |
|
|
|
|
| |||||||||||||
|
| Common Stock |
|
| Preferred Stock |
|
| paid in |
|
| Accumulated |
|
|
| ||||||||||||||
|
| Number |
|
| Par Value |
|
| Number |
|
| Par Value |
|
| Capital |
|
| Deficit |
|
| Total |
| |||||||
|
|
|
|
| $ |
|
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ |
| |||||||
Opening balance as of July 31, 2021 |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
| 1,038,568 |
| ||||
Cancellation of Common shares |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
| - |
|
|
|
|
|
| ( | ) | |||
Issuance of Common stock from convertible notes conversion |
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
|
|
|
| ||||||
Issuance of Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Loss |
|
|
|
|
| - |
|
|
|
|
|
|
|
|
| - |
|
|
| ( | ) |
|
| ( | ) | |||
Closing Balance as of July 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening balance as of July 31, 2022 |
|
| 961,448 |
|
|
| 961 |
|
|
| - |
|
|
|
|
|
| 11,123,597 |
|
|
| (11,323,253 | ) |
|
| ( | ) | |
Issuance of Common stock from convertible notes conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
| ||||||
Issuance of Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
| ||||||
Cancellation of Common shares |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) | ||||
Issuance of Preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cancellation of Preferred stock |
|
| - |
|
|
| - |
|
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
| ( | ) | |
Round up shares |
|
|
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
| - |
|
|
| - |
| |
Net Profit |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| ( | ) |
|
| ( | ) |
Closing Balance as of July 31, 2023 |
|
| 1,272,917 |
|
|
| 1,272 |
|
|
| 100,000 |
|
|
| 100 |
|
|
| 11,155,185 |
|
|
| (11,472,147 | ) |
|
| ( | ) |
| F-10 |
| Table of Contents |
Consolidated Statements of Stockholders' Equity
July 31, 2023 (unaudited) and 2022 (Previously filed)
|
| Preferred Stock |
|
| Common Stock |
|
| Additional Paid-in |
|
| Shares to be |
|
| Accumulated |
|
|
| |||||||||||||||
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| Capital |
|
| Issued |
|
| Deficit |
|
| Total |
| ||||||||
Balance, July 31, 2021 |
|
|
|
| $ | - |
|
| $ |
|
| $ |
|
| $ |
|
| $ |
|
| $ | ( | ) |
| $ |
| ||||||
Cancellation of shares as of January 31, 2022 |
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) | |
Common stock issued for cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred stock issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Shares to be issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
| ( | ) | |
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Net loss for the period ended July 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
| ( | ) |
Balance, July 31, 2022 |
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ |
|
| $ | - |
|
| $ | ( | ) |
| $ |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, July 31, 2022 |
|
| 100,000 |
|
| $ | 100 |
|
| $ | 807,616,147 |
|
| $ | 444,701 |
|
| $ | 10,654,292 |
|
|
|
|
|
| $ | (10,882,935 | ) |
| $ |
| |
Issuance of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
| |||
Preferred stock issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Cancellation of common stock |
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of preferred stock |
|
|
|
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) | |
Round up shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
| ||
Net income for the period ended July 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Balance, July 31, 2023 |
|
| 500,000 |
|
| $ | 100 |
|
|
| 1,272,917 |
|
| $ | 506,755 |
|
|
| 10,624,138 |
|
| $ | - |
|
| $ | (10,880,173 | ) |
| $ |
| |
| F-11 |
| Table of Contents |
Summary of restatement – consolidated statement of cash flows
CYBER APPS WORLD, INC. | ||||||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||||||
| ||||||||||||||||
| ||||||||||||||||
|
| For the Years Ended July 31, |
| |||||||||||||
|
| 2023 (Restated) |
|
| 2022 (Restated) |
|
| 2023 (Previously filed) |
|
| 2022 (Previously filed) |
| ||||
|
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Convertible notes interest accrued for conversion |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Original initial discount and legal processing fees |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses |
|
| ( | ) |
|
|
|
|
|
|
|
|
| |||
Accounts payable and accrued expenses |
|
|
|
|
| ( | ) |
|
| ( | ) |
|
| ( | ) | |
Net cash used in operating activities |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Net cash used in investing activities |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Convertible notes |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Shares to be issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
Proceeds from Loan |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loan repayment |
|
| ( | ) |
|
|
|
|
| ( | ) |
|
| ( | ) | |
Proceeds from Issuance of preferred shares |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Proceeds from Issuance of common shares |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Proceeds from issuance of additional paid-in capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from financing activities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
|
| ( | ) |
Cash at beginning of period |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period |
|
|
|
|
|
|
|
|
|
|
|
| ||||
| F-12 |
| Table of Contents |
Basis of Presentation
Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future.
As reflected in the accompanying financial statements for the year ended July 31, 2023, the Company incurred net loss of $
Since its incorporation, the Company has financed its operations almost exclusively through advances from its controlling shareholders. Management's plans are to finance operations through the sale of equity or other investments for the foreseeable future, as the Company does not receive significant revenue from its new business operations. There is no guarantee that the Company will be successful in arranging financing on acceptable terms.
The Company's ability to raise additional capital is affected by trends and uncertainties beyond its control. The Company does not currently have any arrangements for financing, and it may not be able to find such financing if required. Obtaining additional financing would be subject to a number of factors, including investor sentiment. Market factors may make the timing, amount, terms or conditions of additional financing unavailable to it. These uncertainties raise substantial doubt about the ability of the Company to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of these uncertainties.
These financial statements do not include any adjustments to reflect the possible future effect on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the outcome of these uncertainties. Management believes that the actions presently being taken to obtain additional funding and implement its strategic plan provide the opportunity for the Company to continue as a going concern.
| F-13 |
| Table of Contents |
Note 2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“US GAAP”). The Company's functional currency is the USD.
Critical Accounting Estimates
The preparation of the financial statements is in conformity with generally accepted accounting principles in the United States of America, which require 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 periods. Management makes these estimates using the best information available at the time the estimates are made. Actual results could differ from those estimates. Significant accounting estimates include, but not limited to revenue recognition, allowance for doubtful accounts, useful lives and impairment of long-lived asset. Changes in facts and circumstances may result in revised estimates. Actual results could differ from those estimates, and as such, differences may be material to the consolidated financial statements.
Concentrations of Credit Risk
The Company’s financial instruments that are exposed to concentrations of credit risk consist principally of cash. The Company places its cash in what it believes to be credit-worthy financial institutions. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant risk in cash.
Fair Value of Financial Instruments
Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 820 (formerly Statement of Financial Accounting Standard ("SFAS") No. 157 Fair Value Measurements) establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as the following:
· | Level 1-defined as observable inputs such as quoted prices in active markets for identical assets or liabilities; |
|
|
· | Level 2-defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and |
|
|
· | Level 3-defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. |
Financial assets and liabilities of the Group primarily consisted of cash, prepayments, accounts payable and accrued liabilities, and the carrying amount of the financial instruments generally approximate their fair market values based on the short- term maturity of these instruments. ASC 825-10 "Financial Instruments" allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable unless a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings at each subsequent reporting date.
The Group’s non-financial assets would be measured at fair value only if they were determined to be impaired.
Impairment of long-lived assets
The Company reviews its long-lived assets for potential impairment whenever significant events or changes in circumstances indicate the carrying value may not be recoverable in accordance with the guidance in ASC 360-15-35 “Impairment or Disposal of Long-Lived Assets.” An impairment exists when the carrying amount of the long-lived assets is not recoverable and exceeds its fair value. The carrying amount of a long-lived asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset. If an impairment exists, the resulting write-down would be the difference between the fair market value of the long-lived asset and the related net book value.
| F-14 |
| Table of Contents |
The Company is redirecting its business into the energy industry. The current sole shareholder Zenith Energy Ltd intends to rename the Company to a different name in the near future, which will be utilized for the purpose of acquiring energy production and related development opportunities in the US, and all existing long-lived assets will no longer serve its original purposes and will not be able to generate future cash inflows for the Company under the energy industry. As of July 31,2023, and 2022, all intangible assets have been fully impaired in connection with the acquisition of the Company by Zenith Energy Ltd occurred in August 2023. The Company recorded impairment loss of $
Revenue Recognition
The Company recognizes revenue when control of promised goods or services is transferred to the Company's customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. During the years ended July 31, 2023 and 2022, there were no revenue recognized.
Goodwill
Goodwill represents the excess of purchase price paid over the fair value of net identifiable assets (tangible and intangible assets) acquired in business combination transactions. Goodwill is not subject to amortization and is tested for impairment annually or more frequently if events or circumstances indicate that the asset might be impaired. The Company performs a qualitative assessment of its reporting units and certain select quantitative calculations against its current long-range plan to determine whether it is more likely than not (a likelihood of more than 50 percent) that the fair value of a reporting unit is less than its carrying amount. The Company considers persistent and lasting decline in revenue, negative operating cash flows, changes in internal strategic expansion plans, changes in any applicable regulatory environments, among other factors, as part of the qualitative assessment.
The Company first assesses certain qualitative factors to determine whether the existence of events or circumstances leads to determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. After assessing the totality of events or circumstances, the Company determines if it is not more likely than not that the fair value of a reporting unit is less than its carry amount, then performing the two-step impairment test is unnecessary. When necessary, impairment of goodwill is tested at the reporting unit level by comparing the reporting unit's carrying amount, including goodwill, to the fair value of the reporting unit. The fair value of the reporting unit is estimated using a discounted cash flow approach. If the carrying amount of the reporting unit exceeds its fair value, then a second step is performed to measure the amount of impairment loss, if any, by comparing the fair value of each identifiable asset and liability in the reporting unit to the total fair value of the reporting unit.
If impairment exists, goodwill is immediately written off to its fair value and the loss is recognized in the consolidated statements of operations. The Company fully impaired its goodwill and recorded impairment loss of $
Basic and Diluted Net Loss Per Common Share
The Company reports earnings per share in accordance with FASB ASC 260 "Earnings per share". The Company's basic earnings per share are computed using the weighted average number of shares outstanding for the periods presented. Diluted earnings per share are computed based on the assumption that any dilutive options or warrants were converted or exercised. Dilution is computed by applying the treasury stock method. Under this method, the Company's outstanding convertible notes are assumed to be exercised, and funds thus obtained were assumed to be used to purchase common stock at the average market price during the period. The calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the shares have been outstanding for the entire period presented.
| F-15 |
| Table of Contents |
Basic loss per common share is computed by dividing the net loss available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing loss bear by common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued.
For the years ended July 31, 2023 and 2022, the following common stock equivalents were excluded from the computation of diluted net loss per share as the result of the computation was anti-dilutive.
|
| July 31, |
|
| July 31 , |
| ||
|
| 2023 |
|
| 2022 |
| ||
|
| Shares |
|
| Shares |
| ||
Convertible notes |
|
|
|
|
|
| ||
Convertible Common Shares |
|
|
|
|
|
| ||
For the years ended July 31, 2023 and 2022 the reconciliation to net loss per common share basic and the anti-dilutive impact on net loss per share, are as follows:
|
| Years Ended |
| |||||
|
| July 31, |
| |||||
|
| 2023 |
|
| 2022 |
| ||
Numerator: |
|
|
|
|
|
| ||
Net Loss |
| $ | ( | ) |
| $ | ( | ) |
Net Loss - diluted |
| $ | ( | ) |
| $ | ( | ) |
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
| ||
Effect of dilutive shares |
|
|
|
|
|
|
|
|
Convertible notes |
|
|
|
|
|
| ||
Diluted |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Net loss per common share: |
|
|
|
|
|
|
|
|
Basic |
| $ | ( | ) |
| $ | ( | ) |
Diluted |
| $ | ( | ) |
| $ | ( | ) |
Income Taxes
Deferred income tax assets or liabilities are computed based on the temporary differences between the financial statement and income tax bases of assets and liabilities using the statutory marginal income tax rate in effect for the years in which the differences are expected to reverse. Deferred income tax expenses or credits are based on the changes in the deferred income tax assets or liabilities from period to period. A valuation allowance against deferred tax assets is required if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The valuation allowance should be sufficient to reduce the deferred tax asset to the amount that is more likely than not to be realized.
Recently Issued Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires, among other things, additional disclosures primarily related to the income tax rate reconciliation and income taxes paid. The expanded annual disclosures are effective for the Company’s year ending December 31, 2025. This ASU is currently not expected to have a material impact on the Company’s financial statements.
| F-16 |
| Table of Contents |
Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures.
Note 3. Loan Payable and Convertible Notes Payable
Loan Payable
As of July 31, 2023, the Company has an outstanding short term loan payable balance of $
Convertible Promissory Note
As of July 31, 2023 and 2022, the Company holds a balance of convertible note payable in the amount of $179,150 and $77,201, respectively, which entitled the holder with right of convertible into common stock at deemed prices ranging from 60% to 61% of the lowest market price of the Company's stock within the prior 20 trading days prior to conversion. The convertible notes bear interest at rates ranging from
Upon the acquisition by Zenith Energy Ltd, all convertible note payable balance as of July 31, 2023 were fully redeemed in cash in August 2023.
On January 20, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On March 25, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On May 11, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On May 21, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On August 2, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On September 3, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On September 13, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On October 19, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On November 17, 2021, the Company issued a convertible promissory note to Sixth Street Lending in the original principal amount of $
On December 7, 2021, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
| F-17 |
| Table of Contents |
On January 4, 2022, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On May 9, 2022, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On September 13, 2022, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
On December 15, 2022, the Company issued a convertible promissory note to JanBella Group, LLC (“JanBella”) in the original principal amount of $
On January 17, 2023, the Company issued a convertible promissory note to an otherwise unaffiliated investor in the original principal amount of $
During the years ended July 31, 2023 and 2022, there were total $
Shares reserved for the convertible notes balance as of July 31 ,2023 were cancelled subsequently, and the convertible notes balance of $
| F-18 |
| Table of Contents |
Note 4. Preferred Stock and Common Stock
Preferred Stock
In December 2022 and January 2023, the Company issued total
On June 27, 2022, the Company issued
On June 27, 2023, JanBella acquired
On August 23, 2023, JanBella sold its Series A Preferred Shares it held to Zenith Energy Ltd. (“Zenith Energy”). Zenith Energy. In the change in control transaction, Zenith Energy acquired the
The Unaffiliated investors of Series A Preferred Shares are not entitled to receive dividends paid on the Company's Common Stock.
Upon liquidation, dissolution and winding up of the Company, whether voluntary or involuntary, the Unaffiliated investors of the Series A Preferred Shares then outstanding are not entitled to receive out of the assets of the Company, whether from capital or earnings available for distribution, any amounts which will be otherwise available to and distributed to the holders of common stock.
Common Stock
Effective January 18, 2013, the Company filed with Secretary of State of Nevada a Certificate of Change that affected a
On August 18, 2021, the Company increased its authorized capital to
During the year ended July 31, 2022, the Company issued
During the year-ended July 31, 2023, the Company issued
In October 2022, the shareholders representing a majority of the Company's issued voting shares, as well as the Company's Board of Directors approved a reverse stock split whereby each 840 pre-split shares of common stock shall be exchanged for one post-split share of common stock. Concurrently with the reverse split, the Company has approved the decrease in its authorized shares of common stock from
| F-19 |
| Table of Contents |
Note 5. Income Taxes
As of July 31, 2023, the Company has deferred tax assets as a result of the net operating losses incurred from inception and non-current asset impairment loss. The resulting deferred tax assets are reduced by a valuation allowance as discussed in Note 1, equal to the deferred tax asset as it is unlikely, based on current circumstances, that the Company will ever realize a tax benefit. Significant components of the Company’s deferred tax assets and as follows as of July 31:
|
| 2023 |
|
| 2022 |
| ||
|
| $ |
|
| $ |
| ||
Deferred tax assets: |
|
|
|
|
|
| ||
Impairment loss of software |
|
|
|
|
|
| ||
Impairment loss of goodwill |
|
|
|
|
|
| ||
Net operating loss carryforwards |
|
|
|
|
|
| ||
Total deferred tax assets |
|
|
|
|
|
| ||
Valuation allowance |
|
| ( | ) |
|
| ( | ) |
Deferred tax assets and the corresponding valuation allowances amounted to approximately $
The income tax provision for the year ended July 31, 2023 and 2022 consists of the following:
|
| 2023 |
|
| 2022 |
| ||
Federal |
|
|
|
|
|
| ||
Current |
| $ |
|
| $ | — |
| |
Deferred |
|
| ( | ) |
|
| ( | ) |
Change in valuation allowance |
|
|
|
|
|
| ||
Income tax provision |
| $ |
|
| $ |
| ||
A reconciliation between expected income taxes, computed at the federal income tax rate of
|
| 2023 |
|
| 2022 |
| ||
Tax at federal statutory rate |
|
| % |
|
| % | ||
Change in valuation allowance |
|
| - | % |
|
| - | % |
Effective tax rate |
|
| % |
|
| % | ||
Note 6. Related Party Transactions
There were no reportable related party transactions during the year ended July 31, 2023.
Note 7. Commitments and Contingencies
From time to time, the Company may be involved in litigation in the ordinary course of business. The Company is not currently involved in any litigation that the Company believe could have a material adverse effect on its financial condition or results of operations.
Note 8. Subsequent Events
On August 23, 2023, JanBella Group, LLC, a family office, sold the
In addition to the foregoing, Mr. Benedetto was appointed President and Treasurer of the Company and Mr. Cattaneo was appointed as the Company's Secretary.
In August 2023, all the accounts payables and convertible notes outstanding balance were settled in cash following part of a definitive purchase agreement between the Company and Zenith Energy.
| F-20 |
| Table of Contents |
Item 15. Exhibits and Financial Statement Schedules.
Copies of the following documents are included as exhibits to this report pursuant to Item 601 of Regulation S-K.
EC Ref. No. |
| Title of Document |
101.INS |
| Inline XBRL Instance Document |
101.SCH |
| Inline XBRL Taxonomy Extension Schema Document |
101.CAL |
| Inline XBRL Taxonomy Calculation Linkbase Document |
101.DEF |
| Inline XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB |
| Inline XBRL Taxonomy Label Linkbase Document |
101.PRE |
| Inline XBRL Taxonomy Presentation Linkbase Document |
104 |
| Cover Page Interactive Data File (embedded within the Inline XBRL document) |
| 7 |
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
CYBER APPS WORLD, INC. | ||
|
|
|
By: | /s/ Luca Benedetto | |
| Luca Benedetto |
|
| Chief Financial Officer (Principal Financial and Accounting Officer) |
|
| Date: April 17, 2024 |
|
| 8 |