WRIT Media Group, Inc.
Index to consolidated financial statements
(Unaudited)
Page | |
Consolidated Balance Sheets | 2 |
Consolidated Statements of Operations and Comprehensive Loss | 3 |
Consolidated Statements of Stockholders' Equity (Deficit) | 4 |
Consolidated Statements of Cash Flows | 5 |
Notes to the Consolidated Financial Statements | 6-14 |
WRIT Media Group, Inc.
Consolidated Balance Sheets
(Unaudited)
March 31, | March 31, | ||||
2022 | 2021 | ||||
Assets | |||||
Current Assets: | |||||
Cash and cash equivalents | $ | 660 | $ | 1,796 | |
Total current assets | 660 | 1,796 | |||
Noncurrent Assets: | |||||
Property and equipment, net | 1,471 | 1,859 | |||
Intangible assets, net | - | 219,880 | |||
Unproved oil and gas properties, Full cost | 5,550,000 | 5,550,000 | |||
Total noncurrent assets | 5,551,471 | 5,771,739 | |||
Total Assets | $ | 5,552,131 | $ | 5,773,535 | |
Liabilities and Stockholders' Deficit | |||||
Current Liabilities: | |||||
Accounts payable | 164,029 | 50,276 | |||
Accrued liabilities | 392,213 | 325,698 | |||
Convertible debts, net | 420,265 | 496,487 | |||
Notes payable | 192,825 | 206,365 | |||
Notes payable - related party | 200,000 | 114,335 | |||
Due to related party | 83,136 | 44,192 | |||
Accrued interest | 343,340 | 244,713 | |||
Accrued settlement | 252,770 | 252,770 | |||
Series C convertible preferred stock, $.00001 par, 20,000,000 shares authorized, 1,000,000 | 5,750,000 | 5,750,000 | |||
issued and outstanding | |||||
Series C accrued dividends | 3,194,203 | 2,547,328 | |||
Total current liabilities | 10,992,781 | 10,032,164 | |||
Total Liabilities | 10,992,781 | 10,032,164 | |||
Stockholders' Deficit: | |||||
Preferred Stock: | |||||
Series A convertible preferred stock, $.00001 par, 130,000,000 shares authorized and 2,290 | - | - | |||
shares issued and outstanding, respectively | |||||
Series B convertible preferred stock, $.00001 par, 70,000,000 shares authorized none issued | - | - | |||
and outstanding | |||||
Common stock, $.00001 par, 20,000,000,000 shares authorized and 63,305,977 and | |||||
60,345,356 shares issued and outstanding, respectively | 755 | 636 | |||
Additional paid-in capital | 9,670,390 | 9,446,699 | |||
Accumulated deficit | (15,111,795) | (13,705,964) | |||
Total Stockholders' Deficit | (5,440,650) | (4,258,629) | |||
Total Liabilities and Stockholders' Deficit | $ | 5,552,131 | $ | 5,773,535 |
See accompanying notes to the unaudited financial statements.
WRIT Media Group, Inc.
Consolidated Statements of Operations
(Unaudited)
Year Ended | Year Ended | ||||
March 31, 2022 | March 31, 2021 | ||||
Revenue | |||||
Revenue | $ | 25,000 | $ | 46,168 | |
Operating Costs and expenses: | |||||
Wages and benefits | 150,000 | 150,000 | |||
Legal fee | 65,840 | 77,993 | |||
General and administrative | 181,806 | 938,809 | |||
Total operating expenses | 397,646 | 1,166,802 | |||
Loss from operations | (372,646) | (1,120,634) | |||
Other income (expenses): | |||||
Interest expense | (742,470) | (1,010,974) | |||
Gain on loan forgiveness | 13,540 | 8,983 | |||
Change in fair value of preferred shares dividends | (84,375) | (112,500) | |||
Loss on impairment | (219,880) | (62,828) | |||
Net loss | $ | (1,405,831) | $ | (2,297,953) | |
Loss per share - basic and diluted | $ | (0.02) | $ | (0.04) | |
Weighted average shares outstanding - basic and diluted | 75,838,613 | 60,793,358 | |||
See accompanying notes to the unaudited financial statements.
WRIT Media Group, Inc. | ||||||||||||||||
Statements of Stockholders' Equity (Deficit) | ||||||||||||||||
For the years ended March 31, 2022 and 2021 | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Additional | Total | |||||||||||||||
Common Stock | Preferred Stock - Series A | Paid-in | Accumulated | Stockholders' | ||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity (deficit) | ||||||||||
Balance March 31, 2020 | 60,720,356 | 607 | 2,290 | - | 9,260,167 | (11,408,011) | (2,147,238) | |||||||||
Issuance of shares for conversion of debt | 2,960,621 | 30 | - | - | 19,865 | - | 19,895 | |||||||||
Debt discount added for beneficial conversion | ||||||||||||||||
feature | - | - | - | - | 166,667 | - | 166,667 | |||||||||
Accrued dividends Series C preferred shares | - | - | - | - | - | - | - | |||||||||
Net loss | - | - | - | - | - | (2,297,953) | (2,297,953) | |||||||||
Balance March 31, 2021 | 63,680,977 | $ | 637 | 2,290 | $ | - | $ 9,446,699 | $ (13,705,964) | $ | (4,258,629) | ||||||
Issuance of shares for conversion of debt | 11,802,057 | 118 | - | - | 140,358 | - | 140,477 | |||||||||
Debt discount added for beneficial conversion | ||||||||||||||||
feature | - | - | - | - | 83,333 | - | 83,333 | |||||||||
Accrued dividends Series C preferred shares | - | - | - | - | - | - | - | |||||||||
Net loss | - | - | - | - | - | (1,405,831) | (1,405,831) | |||||||||
Balance March 31, 2022 | 75,483,034 | $ | 755 | 2,290 | $ | - | $ 9,670,390 | $ (15,111,795) | $ | (5,440,650) |
See accompanying notes to the unaudited financial statements.
WRIT Media Group, Inc.
Statements of Cash Flows
(Unaudited)
Year Ended | Year Ended | ||||
March 31, 2022 | March 31, 2021 | ||||
Cash Flows from Operating Activities: | |||||
Net loss | $ | (1,405,831) | $ | (2,297,953) | |
Adjustments to reconcile net loss to net cash used in operating activities: | |||||
Depreciation and amortization expense | 2,173 | 881,689 | |||
Gain on loan forgiveness | (13,540) | (8,983) | |||
Loss on impairement | 219,880 | 62,828 | |||
Change in fair value of preferred shares | 84,375 | 112,500 | |||
Accrued Preferred C dividends | 562,500 | 750,000 | |||
Default interest added to principle | - | 57,750 | |||
Amortization of debt discount | 83,333 | 83,334 | |||
Changes in operating assets and liabilities: | |||||
Accounts payable | 113,753 | (15,241) | |||
Accrued liabilities | 47,437 | 114,480 | |||
Accounts payable and accrued expenses - related party | 178,271 | 117,369 | |||
Net cash used in operating activities | (127,649) | (142,227) | |||
Cash Flows from Investing Activities: | |||||
Purchase of property and equipment | 1,785 | - | |||
Net cash used in investing activities | 1,785 | - | |||
Cash Flows from Financing Activities: | |||||
Advances from related party | 38,944 | 116,635 | |||
Proceeds from notes payable | 85,784 | 26,523 | |||
Net cash provided by financing activities | 124,728 | 143,158 | |||
Net change in cash and cash equivalents | (1,136) | 931 | |||
Cash and cash equivalents, at beginning of period | 1,796 | 865 | |||
Cash and cash equivalents, at end of period | $ | 660 | $ | 1,796 | |
Supplemental disclosures of cash flow information: | |||||
Cash paid for interest | $ | - | $ | 4,160 | |
Supplemental disclosure of non-cash investing and financing activities: | |||||
Debt discount due to beneficial conversion feature | $ | 83,333 | $ | 166,667 | |
Common shares issued for conversion of notes payable | $ | 159,555 | $ | 19,895 | |
Accrued interest converted into notes payable | $ | - | $ | 103,075 | |
See accompanying notes to the unaudited financial statements.
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
WRIT Media Group Inc. published this content on 21 July 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 21 July 2022 18:33:03 UTC.