808 Renewable Energy Corporation and Subsidiary
Consolidated Balance Sheets
| | December 31, | | | December 31, | |
| | 2021 | | | 2020 | |
| | | | | | |
ASSETS | | | | | | |
Current assets | | | | | | |
Cash in bank | | $ | 484,230 | | | $ | - | |
Inventory | | | 884,738 | | | | - | |
Receivables - related party | | | - | | | | - | |
Receivables - other | | | - | | | | - | |
Total current assets | | | 1,368,968 | | | | - | |
Other assets | | | | | | | | |
Goodwill | | | 693,142 | | | | - | |
Furniture and Equipment, net of accumulated depreciation of $89,416 | | | 270,487 | | | | - | |
Intangible Assets, net of accumulated amortization of $31,000 and $26,350, respectively | | | 74,736 | | | | - | |
Deposits | | | 2,000 | | | | - | |
Total other assets | | | 1,040,365 | | | | - | |
Total assets | | $ | 2,409,333 | | | $ | - | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable | | $ | 48,747 | | | $ | - | |
Customer Deposits | | | - | | | | - | |
Accrued liabilities | | | 20,112 | | | | - | |
Accrued liabilities, related party | | | 1,178,089 | | | | 3,678 | |
Loans payable | | | - | | | | - | |
Loans payable, related party | | | 82,155 | | | | - | |
Total current liabilities | | | 1,329,103 | | | | 3,678 | |
Long-term liabilities | | | | | | | | |
Note payable, related party | | | 1,000,000 | | | | - | |
Note payable - EIDL | | | 30,614 | | | | - | |
Note payable - PPP | | | 37,830 | | | | - | |
Notes payable - Other | | | 30,276 | | | | - | |
Total long-term liabilities | | | 1,098,720 | | | | - | |
Total liabilities | | | 2,427,823 | | | | 3,678 | |
| | | | | | | | |
Commitments and Contingencies | | | - | | | | - | |
| | | | | | | | |
STOCKHOLDERS' EQUITY | | | | | | | | |
Preferred stock, $0.00001 and $0.001 par value, respectively; 20,000,000 shares | | | | | | | | |
authorized; none issued and outstanding at December 31, 2021 | | | - | | | | - | |
Common stock, $0.00001 par value and $0.001 par value, respectively; 2,500,000,000 | | | | | | | | |
shares authorized; 1,395,221,422 and 196,721,427 outstanding as of December 31, 2021 and | | | | | | | | |
December 31, 2020, respectively | | | 13,952 | | | | 196,721 | |
Additional paid in capital | | | 23,669,777 | | | | 23,480,822 | |
Accumulated deficit | | | (23,895,217 | ) | | | (23,681,221 | ) |
Non-controlling interest | | | 192,998 | | | | - | |
Total stockholders' equity (deficit) | | | (18,490 | ) | | | (3,678 | ) |
| | | | | | | | |
Total liabilities and stockholders' equity | | $ | 2,409,333 | | | $ | - | |
The accompanying notes are an integral part of these financial statements.
808 Renewable Energy Corporation and Subsidiary |
Consolidated Statements of Operations |
| | | | | | | | Twelve Months Ended December 31, | |
| | Predecessor Period | | | Successor Period | | | Total | | | Predecessor Period | |
| | 2021 | | | 2021 | | | 2021 | | | 2020 | |
| | | | | | | | | | | | |
Sales, net of allowances | | $ | 230,491 | | | | 378,033 | | | | 608,524 | | | $ | - | |
| | | | | | | | | | | | | | | | |
Cost of Sales | | | | | | | | | | | | | | | | |
Purchases | | | 112,394 | | | | 255,347 | | | | 367,741 | | | | - | |
Labor | | | 21,067 | | | | 70,071 | | | | 91,138 | | | | - | |
Total cost of sales | | | 133,461 | | | | 325,418 | | | | 458,879 | | | | - | |
Gross profit | | | 97,030 | | | | 52,615 | | | | 149,645 | | | | - | |
| | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | |
Amortization | | | 1,550 | | | | 3,723 | | | | 5,273 | | | | - | |
Legal and professional fees | | | 36,567 | | | | 26,086 | | | | 62,653 | | | | 4,158 | |
Rent | | | 9,350 | | | | 22,740 | | | | 32,090 | | | | - | |
Research and development | | | - | | | | 36,646 | | | | 36,646 | | | | - | |
Officer salaries | | | 13,333 | | | | 118,068 | | | | 131,401 | | | | - | |
General and administrative - other | | | 22,794 | | | | 138,982 | | | | 161,776 | | | | 1,500 | |
Total operating expenses | | | 83,594 | | | | 346,245 | | | | 429,839 | | | | 5,658 | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) from operations | | | 13,436 | | | | (293,630 | ) | | | (280,194 | ) | | | (5,658 | ) |
| | | | | | | | | | | | | | | | |
Other (expenses) | | | | | | | | | | | | | | | | |
Interest, related party | | | (2,018 | ) | | | (27,796 | ) | | | (29,814 | ) | | | - | |
Other income | | | 11 | | | | 37,933 | | | | 37,944 | | | | - | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) before income taxes | | | 11,429 | | | | (283,493 | ) | | | (272,064 | ) | | | (5,658 | ) |
| | | | | | | | | | | | | | | | |
Income taxes | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) before non-controlling interest | | | 11,429 | | | | (283,493 | ) | | | (272,064 | ) | | | (5,658 | ) |
| | | | | | | | | | | | | | | | |
Less non-controlling interest | | | - | | | | (58,068 | ) | | | (58,068 | ) | | | - | |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 11,429 | | | | (225,425 | ) | | | (213,996 | ) | | $ | (5,658 | ) |
| | | | | | | | | | | | | | | | |
Net loss per common share | | | | | | | | | | | | | | | | |
Basic and diluted | | $ | * | | | | * | | | | * | | | $ | k * | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares | | | | | | | | | | | | | | | | |
Basic and diluted | | | - | | | | 952,599,454 | | | | 724,061,425 | | | | - | |
* Net loss is less than $0.01 per share.
The accompanying notes are an integral part of these financial statements.
808 Renewable Energy Corporation and Subsidiary |
Consolidated Statement of Stockholders' Equity |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock Series D | | | Preferred Stock Series F | | | Common Stock | | | Additional | | | | | | Non- | | | Total Stockholders' | |
| | No Par Value | | | $0.001 Par Value | | | $0.00001 Par Value | | | Paid-in | | | Accumulated | | | controlling | | | Equity | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | (Deficit) | | | Interest | | | (deficit) | |
BALANCES, January 1, 2019 | | | - | | | $ | - | | | | - | | | $ | - | | | | 196,721,427 | | | $ | 196,721 | | | $ | 23,480,822 | | | $ | (23,625,563 | ) | | $ | - | | | $ | 51,980 | |
Net loss for the period | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (50,000 | ) | | | - | | | | (50,000 | ) |
BALANCES, December 31, 2019 | | | - | | | | - | | | | - | | | | - | | | | 196,721,427 | | | | 196,721 | | | | 23,480,822 | | | | (23,675,563 | ) | | | - | | | | (1,980 | ) |
Net loss for the period | | | - | | | | - | | | | - | | | | - | | | | | | | | | | | | | | | | (5,658 | ) | | | - | | | | (5,658 | ) |
Balances December 31, 2020 | | | - | | | | - | | | | - | | | | - | | | | 196,721,427 | | | | 196,721 | | | | 23,480,822 | | | | (23,681,221 | ) | | | - | | | | (3,678 | ) |
Repurchase of common shares for cash | | | - | | | | - | | | | - | | | | - | | | | (96,500,005 | ) | | | (965 | ) | | | (72,849 | ) | | | - | | | | - | | | | (73,814 | ) |
Change in value of common shares | | | | | | | | | | | | | | | | | | | | | | | (194,754 | ) | | | 194,794 | | | | | | | | | | | | - | |
Sale of common shares for cash | | | | | | | | | | | | | | | | | | | 1,295,000,000 | | | | 12,950 | | | | 67,050 | | | | | | | | | | | | 80,000 | |
Acquisition of SLA non-controlling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251,066 | | | | (251,066 | ) |
Net loss for the period | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (213,996 | ) | | | (58,068 | ) | | | (272,064 | ) |
BALANCES, December 31, 2021 | | | - | | | $ | - | | | | - | | | $ | - | | | | 1,395,221,422 | | | $ | 13,952 | | | $ | 23,669,777 | | | $ | (23,895,217 | ) | | $ | 192,998 | | | $ | (18,490 | ) |
The accompanying notes are an integral part of these financial statements.
808 Renewable Energy Corporation and Subsidiary |
Consolidated Statements of Cash Flows |
| | Twelve Months Ended December 31, | |
| | 2021 | | | 2020 | |
OPERATING ACTIVITIES | | | | | | |
Net loss from continuing operations attributable to common stockholders | | $ | (213,996 | ) | | $ | (5,658 | ) |
Adjustments to reconcile net loss to net cash flows used in operating activities: | | | | | | | | |
Amortization | | | 24,163 | | | | - | |
Forgiveness of PPP Loan | | | (37,673 | ) | | | - | |
Non-controlling interest | | | (58,068 | ) | | | - | |
Changes in: | | | | | | | | |
Inventory | | | (859,738 | ) | | | - | |
Accounts Receivable | | | 2,382 | | | | - | |
Accounts Payable | | | 48,747 | | | | - | |
Accrued liabilities, related party | | | (24,793 | ) | | | - | |
| | | | | | | | |
Net cash (used by) operating activities | | | (1,118,976 | ) | | | (5,658 | ) |
| | | | | | | | |
INVESTING ACTIVITIES | | | | | | | | |
Purchase of assets | | | (200,736 | ) | | | - | |
Purchase of assets - Molds | | | (150,000 | ) | | | - | |
Purchase of subsidiary, net of working capital | | | (306,858 | ) | | | - | |
Net cash used in investing activities | | | (657,594 | ) | | | - | |
| | | | | | | | |
FINANCING ACTIVITIES | | | | | | | | |
Sale of common shares | | | 80,000 | | | | - | |
Repurchase of common shares | | | (73,814 | ) | | | - | |
Proceeds from EIDL | | | 891 | | | | - | |
Net payments on PPP | | | 30,276 | | | | - | |
Net disbursements on notes payable | | | - | | | | - | |
Investment in Silverlight Electric Vehicles | | | - | | | | - | |
Loans from related party, net of repayment | | | 2,223,447 | | | | 5,658 | |
Net cash provided by financing activities | | | 2,260,800 | | | | 5,658 | |
| | | | | | | | |
NET CHANGE IN CASH | | | 484,230 | | | | - | |
| | | | | | | | |
CASH, Beginning | | | - | | | | - | |
| | | | | | | | |
CASH, Ending | | $ | 484,230 | | | $ | - | |
| | | | | | | | |
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION: | | | | | | | | |
Interest paid | | $ | - | | | $ | - | |
Income taxes paid | | $ | - | | | $ | - | |
The accompanying notes are an integral part of these financial statements.
Note 1 – Organization and History
On May 13, 2009, 808 Renewable Energy Corporation, (the "Company”), was incorporated in Nevada as Tri-Energy, Inc. for the purpose of acquiring and managing renewable energy products.
On or around March 2016, the Company failed to file reports with the Securities and Exchange Commission and has since abandoned and ceased all operations. A shareholder and affiliate of the officer/director of the Company filed with the court in Nevada a petition to act as the custodian for the Company and was granted such authority in September 2018. The custodian paid outstanding debts of the Company and filed the necessary documents to bring the Company into compliance with state authority and to maintain such compliance. On July 19, 2019, the shareholder was removed as custodian of the Company. See Note 3 – Debt.
On March 15, 2021, the Company acquired fifty-five percent (55%) of the membership interest in SilverLight Aviation LLC (“SLA LLC”), a Florida limited liability company, that has been in business for approximately ten years and specializes in the design, manufacture and sale of gyroplane kits to the general public throughout the United States. See Note 4 – Significant Acquisition.
On May 3, 2021 the Company entered into an Asset Purchase Agreement to acquire certain assets in the Trike field from Atelier de Motelage RB, Inc. in exchange for an aggregate of One Hundred Ninety Five Thousand ($195,000) Dollars.
Note 2 – Summary of Significant Accounting Policies
Principles of Consolidation
The accompanying balance sheet as of December 31, 2021 and the income statement, statement of stockholders’ equity and the statement of cash flows for the twelve months ended December 31, 2021 include the accounts of 808 Renewable Energy Corporation, its fifty-five (55%) percent owned subsidiary, SLA LLC and its fifty-one (51%) percent owned subsidiary, SLEV. The accompanying balance sheet as of December 31, 2020 and the income statement and the statement of cash flows for the twelve months ended December 31, 2020 include only the accounts of 808 Renewable Energy Corporation. All intercompany balances have been eliminated during consolidation.
Use of Estimates in the Preparation of Consolidated Financial Statements
The preparation of consolidated financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Significant estimates include the fair value of assets and liabilities, income taxes and the valuation allowances related to deferred tax assets and contingencies.
Revenue recognition
The Company follows the provisions of Accounting Standards Update (“ASU”) No. 2014 - 09, Revenue from Contracts with Customers (Topic 606), using the full retrospective transition method. The Company’s adoption of ASU 2014 - 09 did not have a material impact on the amount and timing of revenue recognized in its consolidated financial statements.
Under ASU 2014 - 09, the Company recognizes revenue when control of the promised services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those services.
The Company derives its revenues from the sale of gyroplane kits to the general public. The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its contracts:
| 1. | Identify the contract with a customer; |
| 2. | Identify the performance obligations in the contract; |
| 3. | Determine the transaction price; |
| 4. | Allocate the transaction price to performance obligations in the contract; and |
| 5. | Recognize revenue as the performance obligation is satisfied. |
For the twelve months ended December 31, 2021 inventory cost was adjusted in order to match the cost of goods sold with the corresponding revenue.
Impairment of Long-Lived Assets
In accordance with authoritative guidance on accounting for the impairment or disposal of long-lived assets, as set forth in Topic 360 of the Accounting Standards Codification (the “ASC”), the Company assesses the recoverability of the carrying value of its long-lived assets when events occur that indicate an impairment in value may exist. An impairment loss is indicated if the sum of the expected undiscounted future net cash flows is less than the carrying amount of the assets. If this occurs, an impairment loss is recognized for the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets.
Other Comprehensive Loss
The Company has no material components of other comprehensive loss and accordingly, net loss is equal to comprehensive loss for the period.
Income Taxes
The Company uses the liability method of accounting for income taxes under which deferred tax assets and liabilities are recognized for the future tax consequences of temporary differences between the accounting bases and the tax bases of the Company’s assets and liabilities. The deferred tax assets are computed using enacted tax rates in effect for the year in which the temporary differences are expected to reverse.
The Company's deferred income taxes include certain future tax benefits. The Company records a valuation allowance against any portion of those deferred income tax assets when it believes, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized.
The Company has adopted ASC guidance regarding accounting for uncertainty in income taxes. This guidance clarifies the accounting for income taxes by prescribing the minimum recognition threshold an income tax position is required to meet before being recognized in the consolidated financial statements and applies to all income tax positions. Each income tax position is assessed using a two-step process. A determination is first made as to whether it is more likely than not that the income tax position will be sustained, based upon technical merits, upon examination by the taxing authorities. If the income tax position is expected to meet the more likely than not criteria, the benefit recorded in the consolidated financial statements equals the largest amount that is greater than 50% likely to be realized upon its ultimate settlement. At December 31, 2021, and December 31, 2020, there were no uncertain tax positions that required accrual.
Business Combination
The Company accounts for acquisitions in accordance with guidance found in ASC 805, Business Combinations. The guidance requires consideration given, including contingent consideration, assets acquired and liabilities assumed to be valued at their fair values at the date of acquisition. The guidance further provides that acquisition costs will generally be expenses as incurred and changes in deferred tax asset valuations and income tax uncertainties after the acquisition date generally will affect income tax expense.
ASC 805 requires that any excess of purchase price over the fair value of assets acquired, including identifiable intangibles and liabilities assumed be recognized as goodwill and any excess of fair value of acquired net assets, including identifiable intangible assets over the acquisition consideration results in a gain from bargain purchase. Prior to recording a gain, the acquiring entity must reassess whether assets acquired and assumed liabilities have been identified and recognized and perform re-measurements to verify that the consideration paid, assets acquired and liabilities assumed have been properly valued.
Goodwill
In accordance with generally accepted accounting principles, goodwill cannot be amortized, however, it must be tested annually for impairment. This impairment test is calculated at the reporting unit level. The goodwill impairment test has two steps. The first identifies potential impairments by comparing the fair value of a reporting unit with its book value, including goodwill. If the fair value of the reporting unit exceeds the carrying amount, goodwill is not impaired and the second step is not necessary. If the carrying value exceeds the fair value, the second step calculates the possible impairment loss by comparing the implied fair value of goodwill with the carrying amount. If the implied goodwill is less than the carrying amount, a write-down is recorded. Management tested goodwill at the date of acquisition for impairment to indicate if impairment occurred. See Note 3 – Fair Value Measurement.
Loss per Share
Basic net loss per common share of stock is calculated by dividing net loss available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted net loss per common share is calculated by dividing net loss by the weighted-average number of common shares outstanding, including the effect of other dilutive securities. The Company’s had no potentially dilutive securities issued as of and during the three and twelve months ended December 31, 2021 and 2020.
Off-Balance Sheet Arrangements
As part of its ongoing business, the Company has not participated in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities (SPEs), which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. For the period through December 31, 2021, the Company has not been involved in any unconsolidated SPE transactions.
Subsequent Events
The Company evaluates events and transactions after the balance sheet date but before the consolidated financial statements are issued.
Note 3 – Fair Value Measurements
The Company applies the authoritative guidance applicable to all financial assets and liabilities required to be measured and reported on a fair value basis, as well as to non-financial assets and liabilities measured at fair value on a non-recurring basis, including impairments of long-lived assets. The fair value of an asset or liability is the amount that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. Observable inputs are inputs that market participants would use in valuing the asset or liability based on market data obtained from sources independent of the Company. Unobservable input are inputs that reflect the Company’s assumptions of what market participants would use in valuing the asset or liability based on the information available in the circumstances.
Financial and non-financial assets and liabilities are classified within the valuation hierarchy based upon the lowest level of input that is significant to the fair value measurement. The Company’s policy is to recognize transfers in and out of the fair value hierarchy as of the end of the reporting period in which the event or change in circumstances caused the transfer. The Company has consistently applied the valuation techniques discussed below in all periods presented. The hierarchy is organized into three levels based on the reliability of the inputs as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities; or
Level 2: Quoted prices in active markets for similar assets and liabilities and inputs, quoted prices for identical or similar assets or liabilities in markets that are not active and model-derived valuations whose inputs or significant value drivers are observable; or
Level 3: Unobservable pricing inputs in which there is little or no market data, which requires the reporting entity to develop its own assumptions.
The Company measured the financial or non-financial assets and liabilities at March 30, 2021 as there was a significant acquisition at March 15, 2021 within the valuation hierarchy during the twelve months ended December 31, 2021. As such, there was no impairment recorded during the twelve months ended December 31, 2021.
Note 4 – Significant Acquisition
Effective March 15, 2021, the Company acquired fifty-five (55%) of the membership interest of SLA LLC. SLA LLC is a Florida private manufacturing and retail company of gyroplane kits. The acquisition was accounted for using the acquisition method in accordance with ASC 805.
The following table presents the allocation of the consideration given to the assets acquired and liabilities assumed, based on their fair values at March 15, 2021:
Consideration Given | | | | | | |
Cash | | | | | $ | 1,000,000 | |
| | | | | | | |
Allocation of Consideration Given | | | | | | | |
Cash in bank | | $ | 691,397 | | | | | |
Inventory | | | 25,000 | | | | | |
Receivables - other | | | 2,382 | | | | | |
Intangible asset - Design, net | | | 66,650 | | | | | |
Goodwill | | | - | | | | | |
Other assets | | | 2,000 | | | | | |
| | | | | | | | |
Total assets | | | | | | $ | 787,429 | |
| | | | | | | | |
Current liabilities | | | 124,375 | | | | | |
Long-term liabilities | | | 105,131 | | | | | |
| | | | | | | | |
Total liabilities | | | | | | | 229,506 | |
| | | | | | | | |
Non-controlling interest fair value at time of acquisition of SLA LLC | | | | | | | (251,065 | ) |
| | | | | | | | |
Net assets acquired | | | | | | $ | 306,858 | |
On May 3, 2021 the Company entered into an Asset Purchase Agreement to acquire certain assets in the Trike field from Atelier de Motelage RB, Inc. in exchange for an aggregate of One Hundred Ninety Five Thousand ($195,000) Dollars.
Note 5 – Debt
Government Debt
On April 16, 2020, SLA LLC borrowed $37,000 from the Small Business Administration as part of the PPP in exchange for an unsecured promissory note at the rate of one percent (1%) per annum whereby the promissory note will be repaid over a period of twenty-four (24) months with the first payment due twelve months after the date of the loan. This loan was forgiven during June 2021.
On February 12, 2021, SLA LLC borrowed $37,500 from the Small Business Administration as part of the Paycheck Protection Program (“PPP”) in exchange for an unsecured promissory note at the rate of one percent (1%) per annum whereby the promissory note will be repaid over a period of sixty (60) months with the first payment due ten months after the date of the loan. On December 31, 2021, SLA LLC owes $37,830 in principal and accrued interest.
This loan was forgiven during January 2022.
On June 13, 2020, SLA LLC borrowed $29,000 from the Small Business Administration in exchange for a secured promissory note at the rate of 3.75% per annum whereby the promissory note will be repaid over a period of thirty (30) years beginning with the first payment due twenty-four months after the date of the loan in the amount of $142 per month. The promissory note is collateralized by the tangible and intangible property of SLA LLC. At December 31, 2021, SLA LLC owes 30,614 in principal and accrued interest. This loan was paid in full in March 2022.
Due to Related Party
On March 1, 2021, the Company’s majority shareholder loaned the Company $1,000,000 in order for the Company to acquire a 55% percent membership interest in SilverLight Aviation LLC in exchange for the Company issuing an unsecured promissory note at the rate of three percent (3%) per annum with all unpaid and accrued principal and interest due in full on March 1, 2023. At December 31, 2021, the Company owes $1,000,000 in principal plus accrued interest of $25,000.
During the twelve months ended December 31, 2021, the Company’s majority shareholder paid various expenses on behalf of the Company in the amount of $4,250 and at December 31, 2021 the Company owes the shareholder $4,250.
During the twelve months ended December 31, 2021, a shareholder and affiliate of an officer/director of the Company, paid various trade payables on behalf of the Company in the amount of $2,508. On March 9, 2021, the Company repaid in full its amount owed of $6,186.
During the twelve months ended December 31, 2021, the Company’s majority shareholder (affiliate of an officer/director of the Company) loaned $1,126,778 to the Company. The company has paid back $31,499, therefore at December 31, 2021, the Company owes the shareholder $1,095,279.
During the twelve months ended December 31, 2021, the Company’s majority shareholder (affiliate of an officer/director of the Company) paid various trade payables on behalf of the Company in the amount of $82,810, therefore at December 31, 2021, the Company owes the shareholder $82,810.
During the twelve months ended December 31, 2021, an officer of the Company paid various expenses of the Company and at December 31, 2021, the Company owes the officer an amount of $52,905.
Note 6 – Stockholders’ Equity
Preferred Stock
The Company’s capital stock at December 31, 2021 and December 31, 2020 consists of 20,000,000 authorized shares of $0.00001 and $0.001 par value preferred stock, respectively.
Series D Convertible
On September 29, 2014, the Board of Directors established the Series D Preferred Stock, consisting of 8,000,000 shares with no par value. The Series D Preferred Stock shareholders are entitled to receive cumulative quarterly dividends at the rate of $0.15 per share per annum and will share in any liquidation, or dissolution, preference to any other distribution to the holders of common shares, an amount equal to $1.25 for each outstanding share. The holders of the Series D Preferred Stock shall have the right to convert, at their option, 24 months after the date of issuance, into common shares at a price equivalent to 40% of the Company's average market price for ten trading days prior to conversion. The Series D Preferred Stock will automatically convert to common stock upon the earlier of (i) 24 months from the purchase date or (ii) the date specified by written consent or agreement of the holders of a majority of the outstanding shares of Series D Preferred Stock. At December 31, 2021 and, there are no shares of Series D Preferred Stock issued and outstanding.
Series F Convertible
On November 14, 2018, the Board of Directors established the Series F Preferred Stock, consisting of 1,500,000 shares with a par value of $0.001 per share. The Series F Preferred Stock shareholders shall have the right, at their option, at any time at the date of issuance, into common shares of the Company equal to 0.00006% of the total issued and outstanding share of common stock of the Company upon conversion, the number of common shares to be issued shall represent the same percentage of the issued and outstanding shares of common stock that the Series F Preferred Stockholder had prior to conversion. At December 31, 2021 and 2020, there are no shares of Series F Preferred Stock issued and outstanding.
Common Stock
The Company’s capital stock at December 31, 2021 consists of 2,500,000,000 authorized shares of $0.00001 and $0.001 par value common stockand there are a total of 1,395,221,422 shares of issued and outstanding, respectively. There were no shares issued and outstanding as of December 31, 2020 for SLA, LLC
SILVERLIGHT AVIATION, LLC
FINANCIAL STATEMENTS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Members
Silverlight Aviation, LLC
Opinion on the Financial Statements
We have audited the accompanying balance sheets of Silverlight Aviation, LLC (SLA LLC) as of December 31, 2020, and the related statements of operations, stockholders’ deficit and cash flows for the years then ended 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 SLA LLC as of December 31, 2020, and the results of its operations and its cash flows for each of the period then ended in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the SLA LLC’s management. Our responsibility is to express an opinion on the SLA LLC’s financial statements based on our audit. 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 SLA LLC 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 audit 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 SLA LLC is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the SLA LLC’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audit 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 audit 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
Going Concern Uncertainty
The accompanying financial statements have been prepared assuming that the SLA LLC will continue as a going concern. As discussed in note 2 to the financial statements, the SLA LLC has incurred losses since inception of $ 246,506. This creates an uncertainty as to the SLA LLC’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Emphasis of Matters-Risks and Uncertainties
SLA LLC is not able to predict the ultimate impact that COVID -19 will have on its business. However, if the current economic conditions continue, the pandemic could have an adverse impact on the economies and financial markets of many countries, including the geographical area in which the SLA LLC plans to operate.
Emphasis of Matters-Predecessor and Successor Reporting
This report covers the financial statements of SLA LLC (the “Predecessor”) for the year ended December 31, 2020 on a stand-alone basis. The Predecessor Period is considered to be all activities of SLA LLC prior to March 15, 2021.
/s/ Gries & Associates, LLC
We have served as the Company’s auditor since 2021.
Denver, Colorado
January 28, 2022
blaze@griesandassociates.com
400 South Colorado Blvd, Suite 870, Denver, Colorado 80246
(O)720-464-2875 (M)773-255-5631 (F)720-222-5846
Silverlight Aviation, LLC
Balance Sheets
| | Predecessor Period March 15, 2021 | | | Predecessor Period December 31, 2020 | |
| | (Unaudited) | | | | |
ASSETS | | | | | | |
Current assets | | | | | | |
Cash in bank | | $ | 691,397 | | | $ | 148,869 | |
Inventory | | | 25,000 | | | | 25,000 | |
Receivables - related party | | | - | | | | - | |
Receivables - other | | | 2,382 | | | | - | |
Total current assets | | | 718,779 | | | | 173,869 | |
Other assets | | | | | | | | |
| | | | | | | | |
Intangible asset, net of accumulated amortization of $26,350 and $24,800, respectively, at December 31, 2020 and 2019 and $26,350 and $23,250, respectively, at March 15, 2021 and September 30, 2020 | | | 66,650 | | | | 68,200 | |
Deposits | | | 2,000 | | | | 2,000 | |
Total other assets | | | 68,650 | | | | 70,200 | |
Total assets | | $ | 787,429 | | | $ | 244,069 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable | | $ | - | | | $ | - | |
Customer Deposits | | | - | | | | 110,700 | |
Accrued liabilities | | | 237 | | | | 2,662 | |
Accrued liabilities, related party | | | 50,405 | | | | 95,000 | |
Loans payable | | | 73,733 | | | | 73,097 | |
Loans payable, related party | | | - | | | | 48,905 | |
Total current liabilities | | | 124,375 | | | | 330,364 | |
Long-term liabilities | | | | | | | | |
| | | | | | | | |
Note payable - EIDL | | | 29,723 | | | | 29,446 | |
Note payable - PPP | | | 75,408 | | | | 37,765 | |
Total long-term liabilities | | | 105,131 | | | | 67,211 | |
Total liabilities | | | 229,506 | | | | 397,575 | |
| | | | | | | | |
Commitments and Contingencies | | | - | | | | - | |
| | | | | | | | |
STOCKHOLDERS' EQUITY | | | | | | | | |
Preferred stock, $0.00001 and $0.001 par value, respectively; 20,000,000 shares authorized; none issued and outstanding at December 31, 2020, | | | - | | | | - | |
Common stock, $0.00001 par value and $0.001 par value, respectively; 2,500,000,000 shares authorized; none issued and outstanding at December 31, 2020 | | | - | | | | - | |
Additional paid in capital | | | 793,000 | | | | 93,000 | |
Accumulated deficit | | | (235,077 | ) | | | (246,506 | ) |
Total stockholders' equity (deficit) | | | 557,923 | | | | (153,506 | ) |
| | | | | | | | |
Total liabilities and stockholders' equity | | $ | 787,429 | | | $ | 244,069 | |
The accompanying notes are an integral part of these financial statements.
Silverlight Aviation, LLC
Statements of Operations
| | January 1, 2021 through March 15, 2021 | | | For the Year ended December 31, 2020 | |
| | Predecessor Period 2021 | | | Predecessor Period 2020 | |
| | (Unaudited) | | | | |
Sales, net of allowances | | | 230,491 | | | $ | 773,764 | |
| | | | | | | | |
Cost of Sales | | | | | | | | |
Purchases | | | 112,394 | | | | 522,849 | |
Labor | | | 21,067 | | | | 116,782 | |
Total cost of sales | | | 133,461 | | | | 639,631 | |
Gross profit | | | 97,030 | | | | 134,133 | |
| | | | | | | | |
Operating expenses | | | | | | | | |
Amortization | | | 1,550 | | | | 6,200 | |
Professional fees - accounting | | | 36,567 | | | | 4,318 | |
Rent | | | 9,350 | | | | 36,600 | |
Salaries | | | 13,333 | | | | 55,509 | |
General and administrative - other | | | 22,794 | | | | 60,367 | |
Total operating expenses | | | 83,594 | | | | 162,994 | |
| | | | | | | | |
Net Income (Loss) from operations | | | 13,436 | | | | (28,861 | ) |
| | | | | | | | |
Other (expenses) | | | | | | | | |
Interest, related party | | | (2,018 | ) | | | (9,186 | ) |
Other income | | | 11 | | | | 5,000 | |
| | | | | | | | |
Net Income (Loss) before income taxes | | | 11,429 | | | | (33,047 | ) |
| | | | | | | | |
Income taxes | | | - | | | | - | |
| | | | | | | | |
Net Income (Loss) | | | 11,429 | | | | (33,047 | ) |
| | | | | | | | |
Net loss per common share | | | | | | | | |
Basic and diluted | | | * | | | $ | * | |
| | | | | | | | |
Weighted average number of common shares | | | | | | | | |
Basic and diluted | | | - | | | | - | |
____________
* Net loss is less than $0.01 per share.
The accompanying notes are an integral part of these financial statements.
Silverlight Aviation, LLC
Statement of Stockholders' Equity
| | Preferred Stock Series D | | | Preferred Stock Series F | | | Common Stock | | | Additional | | | | | | Non- | | | Total Stockholders' | |
| | No Par Value | | | $0.001 Par Value | | | $0.00001 Par Value | | | Paid-in | | | Accumulated | | | controlling | | | Equity | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | (Deficit) | | | Interest | | | (deficit) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balances December 31, 2019 | | | | | | | | | | | | | | | - | | | | - | | | | 93,000 | | | | (213,459 | ) | | | - | | | | (120,459 | ) |
Net loss for the period | | | - | | | | - | | | | - | | | | - | | | | | | | | | | | | | | | | (33,047 | ) | | | - | | | | (33,047 | ) |
Balances December 31, 2020 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 93,000 | | | | (246,506 | ) | | | - | | | | (153,506 | ) |
Capital Contributions | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 700,000 | | | | - | | | | - | | | | 700,000 | |
Net loss for the period | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 11,429 | | | | - | | | | 11,429 | |
BALANCES, March 15, 2021 | | | - | | | $ | - | | | | - | | | $ | - | | | | - | | | $ | - | | | $ | 793,000 | | | $ | (235,077 | ) | | $ | - | | | $ | 557,923 | |
The accompanying notes are an integral part of these financial statements.
Silverlight Aviation LLC
Statements of Cash Flows
For the year ended December 31, 2020
OPERATING ACTIVITIES | | | |
Net income (loss) from continuing operations attributable to common stockholders | | $ | (33,047 | ) |
Adjustments to reconcile net loss to net cash | | | | |
flows used in operating activities: | | | | |
Amortization | | | 6,200 | |
Non-controlling interest | | | - | |
Changes in: | | | | |
Inventory | | | 65,000 | |
Accounts Receivable | | | - | |
Customer Deposits | | | (91,300 | ) |
Accrued liabilities, related party | | | (1,783 | ) |
| | | | |
Net cash (used by) operating activities | | | (54,930 | ) |
| | | | |
INVESTING ACTIVITIES | | | | |
Purchase of assets | | | - | |
Net cash used in investing activities | | | - | |
| | | | |
FINANCING ACTIVITIES | | | | |
Proceeds from EIDL | | | 29,446 | |
Net payments on PPP | | | 37,765 | |
Capital Contributions | | | - | |
Net disbursements on notes payable | | | (13,432 | ) |
Loans from related party, net of repayment | | | 24,174 | |
Net cash provided by financing activities | | | 77,953 | |
| | | | |
NET CHANGE IN CASH | | | 23,023 | |
| | | | |
CASH, Beginning | | | 125,846 | |
| | | | |
CASH, Ending | | $ | 148,869 | |
| | | | |
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION: | | | | |
Interest paid | | $ | - | |
Income taxes paid | | $ | - | |
The accompanying notes are an integral part of these financial statements.
Note 1 – Organization and History
Silverlight Aviation LLC (“SLA LLC”) started in February 2012 as a light aircraft engineering consulting company facilitating and managing compliance projects at the technical level for various light aircraft manufacturers. In 2015, it changed operations to design and manufacture a light experimental gyroplane kit to fit FAA allowed regulations for gyroplanes. In such an effort, it acquired the rights to a design for a two seat tandem gyroplane which was used as a basis to develop the AR-1 gyroplane. To date SLA LLC has sold 53 gyroplanes, 48 of them as AR-1 kits.
Note 2 – Summary of Significant Accounting Policies
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, 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. Actual results could differ from those estimates. Significant estimates include the fair value of assets and liabilities, income taxes and the valuation allowances related to deferred tax assets and contingencies.
Revenue recognition
SLA LLC follows the provisions of Accounting Standards Update (“ASU”) No. 2014 - 09, Revenue from Contracts with Customers (Topic 606), using the full retrospective transition method. SLA LLC’s adoption of ASU 2014 - 09 did not have a material impact on the amount and timing of revenue recognized in its financial statements.
Under ASU 2014 - 09, SLA LLC recognizes revenue when control of the promised services is transferred to customers, in an amount that reflects the consideration SLA LLC expects to be entitled to in exchange for those services.
SLA LLC derives its revenues from the sale of gyroplane kits to the general public. SLA LLC applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its contracts:
Identify the contract with a customer;
Identify the performance obligations in the contract;
Determine the transaction price;
Allocate the transaction price to performance obligations in the contract; and
Recognize revenue as the performance obligation is satisfied.
Impairment of Long-Lived Assets
In accordance with authoritative guidance on accounting for the impairment or disposal of long-lived assets, as set forth in Topic 360 of the ASC, SLA LLC assesses the recoverability of the carrying value of its long-lived assets when events occur that indicate an impairment in value may exist. An impairment loss is indicated if the sum of the expected undiscounted future net cash flows is less than the carrying amount of the assets. If this occurs, an impairment loss is recognized for the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets.
Other Comprehensive Loss
SLA LLC has no material components of other comprehensive loss and accordingly, net loss is equal to comprehensive loss for the period.
Income Taxes
SLA LLC uses the liability method of accounting for income taxes under which deferred tax assets and liabilities are recognized for the future tax consequences of temporary differences between the accounting bases and the tax bases of SLA LLC’s assets and liabilities. The deferred tax assets are computed using enacted tax rates in effect for the year in which the temporary differences are expected to reverse.
SLA LLC’s deferred income taxes include certain future tax benefits. SLA LLC records a valuation allowance against any portion of those deferred income tax assets when it believes, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred income tax asset will not be realized.
SLA LLC has adopted ASC guidance regarding accounting for uncertainty in income taxes. This guidance clarifies the accounting for income taxes by prescribing the minimum recognition threshold an income tax position is required to meet before being recognized in the financial statements and applies to all income tax positions. Each income tax position is assessed using a two-step process. A determination is first made as to whether it is more likely than not that the income tax position will be sustained, based upon technical merits, upon examination by the taxing authorities. If the income tax position is expected to meet the more likely than not criteria, the benefit recorded in the financial statements equals the largest amount that is greater than 50% likely to be realized upon its ultimate settlement. At December 31, 2020 there were no uncertain tax positions that required accrual.
Off-Balance Sheet Arrangements
As part of its ongoing business, SLA LLC has not participated in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities (SPEs), which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. For the period through September 30, 2021, SLA LLC has not been involved in any unconsolidated SPE transactions.
Going Concern
SLA LLC had a stockholder’s deficit of $246,506 at December 31, 2020 and has incurred losses from operations since inception and expects to continue to generate operating losses and negative cash flows for the foreseeable future. These factors raise substantial doubt about SLA LLC’s ability to continue as a going concern. The continued operations of SLA LLC are dependent upon its ability to raise additional capital, obtain additional financing, and/or acquire or develop a business that generates sufficient positive cash flows from operations.
Subsequent Events
SLA LLC evaluates events and transactions after the balance sheet date but before the financial statements are issued.
Note 3 – Fair Value Measurements
SLA LLC applies the authoritative guidance applicable to all financial assets and liabilities required to be measured and reported on a fair value basis, as well as to non-financial assets and liabilities measured at fair value on a non-recurring basis, including impairments of long-lived assets. The fair value of an asset or liability is the amount that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. SLA LLC maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. Observable inputs are inputs that market participants would use in valuing the asset or liability based on market data obtained from sources independent of SLA LLC. Unobservable input are inputs that reflect SLA LLC’s assumptions of what market participants would use in valuing the asset or liability based on the information available in the circumstances.
Financial and non-financial assets and liabilities are classified within the valuation hierarchy based upon the lowest level of input that is significant to the fair value measurement. SLA LLC’s policy is to recognize transfers in and out of the fair value hierarchy as of the end of the reporting period in which the event or change in circumstances caused the transfer. SLA LLC has consistently applied the valuation techniques discussed below in all periods presented. The hierarchy is organized into three levels based on the reliability of the inputs as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities; or
Level 2: Quoted prices in active markets for similar assets and liabilities and inputs, quoted prices for identical or similar assets or liabilities in markets that are not active and model-derived valuations whose inputs or significant value drivers are observable; or
Level 3: Unobservable pricing inputs in which there is little or no market data, which requires the reporting entity to develop its own assumptions.
SLA LLC measured the financial or non-financial assets and liabilities at December 31, 2020. There was no impairment recorded during the year ended December 31, 2020.
Note 4 – Debt
Government Debt
On April 16, 2020, SLA LLC borrowed $37,000 from the Small Business Administration as part of the Paycheck Protection Program (“PPP”) in exchange for an unsecured promissory note at the rate of one percent (1%) per annum whereby the promissory note will be repaid over a period of twenty-four (24) months with the first payment due twelve months after the date of the loan. At December 31, 2020, SLA LLC owes $37,765 in principal and accrued interest.
On February 12, 2021, SLA LLC borrowed $37,500 from the Small Business Administration as part of the Paycheck Protection Program in exchange for an unsecured promissory note at the rate of one percent (1%) per annum whereby the promissory note will be repaid over a period of sixty (60) months with the first payment due ten months after the date of the loan. At March 15, 2021, SLA LLC owes $37,642 in principal and accrued interest.
The PPP loans have such terms and provisions whereby SLA LLC maybe able to have the entire amount forgiven by the government and that amount is not yet known at the time of these financial statements.
On June 13, 2020, SLA LLC borrowed $29,000 from the Small Business Administration in exchange for a secured promissory note at the rate of 3.75% per annum whereby the promissory note will be repaid over a period of thirty (30) years beginning with the first payment due twelve months after the date of the loan in the amount of $142 per month. The promissory note is collateralized by the tangible and intangible property of SLA LLC. At December 31, 2020, SLA LLC owes $29,446 in principal and accrued interest.
Due to Related Party
SLA LLC owed a related party $95,000 as of December 31, 2020. The amounts were related to contributions that were to be paid back through product acquisitions. The balance was paid in full as part of the acquisition date transactions.
During the period ended March 15, 2021, an officer of SLA LLC incurred various expenses and at March 15, 2021, SLA LLC owes the officer an amount of $50,405. There is no formal documentation evidencing this loan. This loan is due on demand and no demand has been made for repayment.
SLA LLC owed a related party $48,905 as of December 31, 2020. The amounts were payments by an entity owned by a manager of SLA LLC and President of the Company for operational expenses incurred by SLA LLC. The balance was paid in full as part of the acquisition date transactions.
Note 5 – Stockholders’ Equity
Additional Paid In Capital
The Company currently does not have any stock outstanding or authorized. The Company records all contributions of capital as Additional Paid in Capital (APIC). The Company received capital contributions during the period ended March 15, 2021 from related parties of $700,000.