VIRTUAL INTERACTIVE TECHNOLOGIES CORP. - Quarter Report: 2018 February (Form 10-Q)
|
Large acclerated filer
|
☐
|
Accelerated filer
|
☐
|
|
|
|
|
|
|
|
|
Non-accelerated filer
|
☒
|
Smaller reporting company
|
☒
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
☐
|
|
MASCOTA RESOURCES CORP. |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(Stated in US Dollars)
(Unaudited)
|
||||||||
February 28, |
November 30, |
|||||||
ASSETS |
2018 |
2017 |
||||||
Current Assets |
||||||||
Cash |
$ |
3,593 |
$ |
2,846 |
||||
Total Current Assets |
3,593 |
2,846 |
||||||
Fixed Assets |
||||||||
Land |
55,000 |
55,000 |
||||||
Total Fixed Assets |
55,000 |
55,000 |
||||||
Total Assets |
$ |
58,593 |
$ |
57,846 |
||||
LIABILITIES AND STOCKHOLDERS' DEFICIT |
||||||||
LIABILITIES |
||||||||
Current Liabilities |
||||||||
Accounts Payable |
$ |
21,610 |
$ |
19,530 |
||||
Accrued Interest, Notes Payable |
740 |
74 |
||||||
Accrued Interest, Notes Payable - Related Parties |
82 |
9 |
||||||
Accrued Interest, Convertible Notes Payable |
381 |
214 |
||||||
Accrued Interest, Convertible Notes Payable - Related Parties |
725 |
577 |
||||||
Convertible Notes Payable - Related Parties |
10,000 |
10,000 |
||||||
Convertible Notes Payable |
15,216 |
10,000 |
||||||
Total Current Liabilities |
48,754 |
40,404 |
||||||
Long Term Liabilities |
||||||||
Notes Payable |
45,000 |
45,000 |
||||||
Notes Payable - Related Parties |
5,000 |
5,000 |
||||||
Total Long-term Liabilities |
50,000 |
50,000 |
||||||
Total Liabilities |
98,754 |
90,404 |
||||||
STOCKHOLDERS' DEFICIT |
||||||||
Preferred Stock, $0.01 par value, 10,000,000 shares authorized |
500 |
500 |
||||||
50,000, shares outstanding as of February 28, 2018 (unaudited) and November 30, 2017 |
- |
- |
||||||
Common Stock, $0.001 par value, 90,000,000 shares authorized, |
||||||||
4,140,750 shares outstanding |
4,141 | 4,141 | ||||||
Additional paid in capital |
160,753 |
160,753 |
||||||
Accumulated deficit |
(205,555 |
) |
(197,952 |
) |
||||
Total Stockholders' Deficit |
(40,161 |
) |
(32,558 |
) |
||||
Total Liabilities and Stockholders' Deficit |
$ |
58,593 |
$ |
57,846 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
MASCOTA RESOURCES CORP. |
|
|||||||||||||
Condensed Consolidated Statements of Operations |
|
|||||||||||||
(Stated in US Dollars) |
|
|||||||||||||
(Unaudited) |
|
|||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
Three Months Ended |
|
|||||||||||||
February, 28 |
|
|||||||||||||
2018 |
2017 |
|
||||||||||||
|
||||||||||||||
Revenue |
$ - |
$ - |
|
|||||||||||
|
||||||||||||||
Operating Expenses |
|
|||||||||||||
General and administrative |
6,549 |
4,954 |
|
|||||||||||
Total Expenses |
$ 6,549 |
$ 4,954 |
|
|||||||||||
|
||||||||||||||
Operating loss |
(6,549) |
(4,954) |
|
|||||||||||
|
Interest Expense |
877 |
|
-- |
|
|
||||||||
Interest expense, related parties |
177 |
125 |
|
|||||||||||
|
Total Interest Expense |
1,054 |
|
125 |
|
|
||||||||
|
||||||||||||||
Net loss |
(7,603) |
(5,079) |
|
|||||||||||
|
||||||||||||||
Loss per share, basic and fully diluted |
$ (0.00) |
$ (0.00) |
|
|||||||||||
|
||||||||||||||
Weighted average number of shares |
4,140,750 |
3,890,750 |
|
|||||||||||
outstanding - basic and fully diluted |
|
|||||||||||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
MASCOTA RESOURCES CORP. |
||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
(Stated in US Dollars) |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
||||||||
February, 28 |
||||||||
2018 |
2017 |
|||||||
Cash Flows from Operating Activities |
||||||||
Net loss |
$ |
(7,603) |
|
$ |
(5,079) |
|
||
Change in operating assets and liabilities: |
||||||||
Accounts payable and accrued liabilities |
2,080 |
(4,975) |
|
|||||
Accrued interest, related parties |
177 |
125 |
||||||
Accrued interest |
877 |
- |
||||||
Net Cash used by operating activities |
(4,469) |
|
(9,929) |
|
||||
Cash Flows from Financing Activities |
||||||||
Proceeds from convertible notes payable |
5,216 |
10,000 |
||||||
Net Cash provided by Financing Activities |
5,216 |
10,000 |
||||||
Net Increase (decrease) in cash |
747 |
71 |
||||||
Cash at beginning of period |
2,846 |
1,172 |
||||||
Cash at end of period |
$ |
3,593 |
$ |
1,243 |
||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
||||||||
Cash paid for: |
||||||||
Interest |
$ |
- |
$ |
- |
||||
Income taxes |
$ |
- |
$ |
- |
The accompanying notes are an integral part of these unaudited consolidated financial statements
(c) Notes Payable - Related Parties
(d) Notes Payable
In connection with the Company's acquisition of GNP, on November 20, 2017,the Company issued $45,000 in unsecured notes payable to two of GNP's former shareholders, who each own approximately 1% of the Company's issued and outstanding common stock and have no furrther affiation with the Company or GNP. The notes carry a 6% interest rate and are payable upon the earlier of October 31, 2022 or the sale of the Company's Anchorage, Alaska property acquired from GNP.
Item | Loan Amount |
Accrued Interest |
|||||||||
|
February 28, 2018 November 30, 2017 |
February 28, 2018 |
|
November 30, 2017 |
|||||||
Convertible Notes Payable - Related Parties |
$10,000 |
$10,000 |
$725 |
$577 |
|||||||
Convertible Notes Payable |
15,216 | 10,000 |
381 |
214 |
|||||||
Notes Payable - Related Parties |
5,000 |
5,000 |
82 |
9 |
|||||||
Notes Payable |
45,000 |
45,000 |
740 |
74 |
|||||||
Total |
$75,216 |
$70,000 |
$1,928 |
|
$874 |