UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended September 30, 2024

 

Transition Report pursuant to 13 or 15(d) of the Securities Exchange Act of 1934

 

For the transition period from __________ to__________

 

Commission File Number: 000-56487

 

Ilustrato Pictures International, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada   27-2450645
(State or other jurisdiction of
incorporation or organization)
  (IRS Employer
Identification No.)

 

26 Broadway, Suite 934

New York, NY 10004

(Address of principal executive offices)

 

917-522-3202

(Registrant’s telephone number)

 

 

 

 

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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. ☒ Yes ☐ No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted 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 and post such files). ☒ Yes ☐ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.

 

  Large accelerated filer Accelerated filer
  Non-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 is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes No

 

Securities registered pursuant to Section 12(b) of the Act: None

 

State the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 2,495,280,962 common shares as of November 19, 2024

 

 

 

 

 

EXPLANATORY NOTE

 

This Quarterly Report on Form 10-Q for the period ended September 30, 2024 (the “Report”) including, but not limited to, the financial statements, related notes, and other information included herein has not been reviewed by the Company’s independent public accounting firm prior to the filing of this Report. On August 19, 2024, the Company engaged a new independent registered public accounting firm. The new independent registered public accounting firm will review this Form 10-Q and upon the completion of its review, the Company will file the requisite amendment to this Report. The delayed review is due to the fact that ILUS owns controlling positions in a number of public companies which have all changed auditors simultaneously and all need to be reviewed prior to ILUS being reviewed. Quarter 1 was reviewed by the previous auditor, and it is anticipated that Quarter 2 and Quarter 3 will be reviewed by the companies' new auditors during the 4th Quarter and any amendments will be filed accordingly, if required.

 

 

 

 

TABLE OF CONTENTS

 

    Page
PART I – FINANCIAL INFORMATION 1
   
Item 1: Financial Statements 1
Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations 2
Item 3: Quantitative and Qualitative Disclosures About Market Risk 8
Item 4: Controls and Procedures 8
   
PART II – OTHER INFORMATION 9
   
Item 1: Legal Proceedings 9
Item 1A: Risk Factors 9
Item 2: Unregistered Sales of Equity Securities and Use of Proceeds 9
Item 3: Defaults Upon Senior Securities 9
Item 4: Mine Safety Disclosures 9
Item 5: Other Information 9
Item 6: Exhibits 10

 

i

 

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

Our financial statements included in this Form 10-Q are as follows:

 

F-1 Consolidated Balance Sheets as of September 30, 2024 (Unaudited/Not Reviewed) and December 31, 2023;  
F-2 Consolidated Statements of Operations for the three and nine months ended September 30, 2024, and 2023(Unaudited/Not Reviewed);  
F-3 Consolidated Statement of Stockholders’ Equity for the periods ended September 30, 2024, and 2023 (Unaudited/Not Reviewed);  
F-4 Consolidated Statements of Cash Flows for the periods ended September 30, 2024, and 2023 (Unaudited/Not Reviewed); and  
F-5 Notes to consolidated Financial Statements (Unaudited/Not Reviewed).  

 

These consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the SEC instructions to Form 10-Q. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the interim period ended September 30, 2024, are not necessarily indicative of the results that can be expected for the full year.

 

1

 

 

ILUSTRATO PICTURES INTERNATIONAL INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED/NOT REVIEWED)

 

       September 30,
2024
   December 31,
2023
 
       Not Reviewed   Audited 
ASSETS            
Current Assets            
Cash and Cash Equivalents        338,906    213,073 
Accounts Receivables   3    7,748,643    22,825,113 
Inventory        2,002,182    1,612,800 
Deposits, Prepayments, & Advances        950,502    0 
Other Current Assets   3    6,665,772    5,451,159 
Total Current Assets        17,706,005    30,102,145 
Long term Investments   4    28,884,037    23,639,209 
Right of use of asset        274,997    0 
Goodwill   4    11,115,562    8,606,289 
Tangible Assets   4    151,237    139,523 
Capital work in progress        654,666    0 
Receivable Non-Current   4    7,157,417    0 
Total Non-Current Assets        48,237,916    32,385,021 
Total Assets        65,943,921    62,487,166 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current Liabilities               
Account Payable        4,396,772    9,891,505 
Current lease liability        91,190    0 
Related Party Payables        420,593    0 
Other Current liabilities   5    9,278,925    8,825,966 
Total Current Liabilities        14,187,480    18,717,471 
Non-current liabilities               
Notes payable – long-term   6    14,642,916    11,740,619 
Non-current lease liability        194,837    0 
Other non-current liabilities   7    6,127,527    2,121,455 
Total Non-Current Liabilities        20,965,280    13,862,074 
Total Liabilities        35,152,760    32,579,545 
Stockholders’ Equity               
Common Stock: 3,500,000,000 shares authorized, $0.001 par value, 2,331,030,962 and 1,720,182,651 issued and outstanding   8    2,331,032    1,720,183 
Preferred Stock: 235,741,000 authorized, $0.001 par value,        
 
    
 
 
Class A - 10,000,000 authorized; 10,000,000 issued and outstanding        10,000    10,000 
Class B - 100,000,000 authorized; 3,560,000 & 4,064,000 issued and outstanding        3,560    4,064 
Class C - 10,000,000 authorized; 0 issued and outstanding        
    
 
Class D - 60,741,000 authorized; 60,741,000 issued and outstanding        60,741    60,741 
Class E - 5,000,000 authorized; 3,172,175 issued and outstanding        3,172    3,172 
Class F - 50,000,000 authorized; 1,655,750 & 1,618,000 issued and outstanding        1,656    1,618 
Additional Paid-in-capital        26,425,727    24,521,777 
Capital Reserve        5,449,186    0 
Non-Controlling Interest        718,770    3,686,358 
Retained Earnings        (4,212,683)   (100,292)
Total Stockholders’ Equity        30,791,161    29,907,621 
                
Total Liabilities and Stockholders’ Equity        65,943,921    62,487,166 

 

The accompanying notes are an integral part of these unaudited and not reviewed consolidated financial statements.

 

F-1

 

 

ILUSTRATO PICTURES INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED/NOT REVIEWED)

 

   For the Three Months Ended   For the Nine Months Ended 
  

30-Sep-24

Not Reviewed

  

30-Sep-23

Not Reviewed

  

30-Sep-24

Not Reviewed

  

30-Sep-23

Not Reviewed

 
                 
Revenue   3,327,681    1,990,588    8,672,940    5,586,439 
                     
Cost of revenues   1,985,442    1,334,436    5,453,175    3,887,721 
                     
Gross Profit   1,342,239    656,152    3,219,765    1,698,718 
                     
Operating expenses                    
Professional fees   266,993    0    703,013    0 
General and administrative   2,693,773    3,973,907    6,909,480    9,676,392 
Total operating expenses   2,960,766    3,973,907    7,612,493    9,676,392 
                     
Income (loss) from operations   (1,618,527)   (3,317,755)   (4,392,728)   (7,977,674)
                     
Other (income) expenses                    
Interest expense   (194,193)   0    244,501    0 
Other Income   (42,942)   (526)   (549,546)   (5,231)
Total other (income) expense, net   (237,135)   (526)   (305,045)   (5,231)
                     
Net Income (Loss) before Tax   (1,381,392)   (3,317,229)   (4,087,683)   (7,972,443)
Corporate Income Tax   79,985    
-
    79,985    
-
 
Net Income (Loss)   (1,461,377)   (3,317,229)   (4,167,668)   (7,972,443)
Less: net income attributable to noncontrolling interest   (318,416)   
-
    (299,305)   
-
 
Net income (loss) attributable to ILUS stockholders   (1,142,961)   (3,317,229)   (3,868,363)   (7,972,443)
                     
Weighted average common shares outstanding   2,035,348,686    1,556,878,281    2,035,348,686    1,556,878,281 
                     
Net income (loss) per common share - basic and diluted   (0.00)   (0.00)   (0.00)   (0.01)

 

The accompanying notes are an integral part of these unaudited and not reviewed consolidated financial statements.

 

F-2

 

  

ILUSTRATO PICTURES INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

(UNAUDITED/NOT REVIEWED)

 

For the Nine Months Ended September 30, 2024

 

   Preferred Stock A   Preferred Stock B   Preferred Stock D   Preferred Stock E   Preferred Stock F   Common Stock   Minority Interest   Capital Reserve   Additional Paid-in Capital   Retain Loss   Total Equity 
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Amount   Amount   Amount   Amount   Amount 
                                                                     
Balance, December 31, 2023   10,000,000    10,000    4,064,000    4,064    60,741,000    60,741    3,172,175    3,172    1,618,250    1,618    1,720,182,651    1,720,183    3,686,358    0    24,521,777    (100,292)   29,907,621 
Shared Issued                                                                                   0 
Convertible Conversion common stock                                                     11,986,538    11,987              40,807         52,794 
Common stock issued against Warrant                                                     26,566,901    26,567              70,933         97,500 
Common stock issued for Cash                                                     22,349,206    22,349              97,651         120,000 
Common stock issued as commitment shares                                                     4,750,000    4,750              50,200         54,950 
Common stock as compensation to AJB Capital Investments LLC                                                     75,000,000    75,000              558,000         633,000 
common stock as compensation to RB Capital Partners LLC                                                     50,000,000    50,000              150,000         200,000 
Preferred Stock class F issued                                           162,500    163                        199,838         200,000 
Preferred stock converted into common stock                                           (50,000)   (50)   5,000,000    5,000              (4,950)        0 
Minority Interest - Hyperion - Removed                                                               (131,319)                  (131,319)
Minority Interest - QI - Removed                                                               (1,922,351)                  (1,922,351)
Changes in Retained earnings                                                                              4,195,517    4,195,517 
Capital Reserve                                                                    5,520,734              5,520,734 
Net Income                                                               (206,332)             (1,951,939)   (2,158,270)
Minority Interest                                                                                   0 
                                                                                    0 
                                                                                      
Total Shareholders’ Equity as of March 31, 2024   10,000,000    10,000    4,064,000    4,064    60,741,000    60,741    3,172,175    3,172    1,730,750    1,731    1,915,835,296    1,915,836    1,426,357    5,520,734    25,684,256    2,143,286    36,770,175 
Shared Issued                                                                                   0 
Common Stock  through Convertible                                                     12,731,764    12,732              93,444         106,176 
Converted F Stock to Common                                           (275,000)   (275)   27,500,000    27,500              (27,225)        0 
Compensation Common Stock                                                     101,385,800    101,386              319,060         420,446 
Converted B Stock to Common             (504,000)   (504)                                 50,400,000    50,400              (49,896)        0 
Change in Capital Reserve                                                                    (65,341)             (65,341)
Adjustment                                                                                   0 
Change in shareholders account                                                               1,118,615              (7,197,437)   (6,078,822)
Net Income                                                               152,547              (700,568)   (548,021)
Change in Minority Interest                                                                                   0 
                                                                                    0 
                                                                                    0 
                                                                                    0 
Total Shareholders’ Equity as of June 30, 2024   10,000,000    10,000    3,560,000    3,560    60,741,000    60,741    3,172,175    3,172    1,455,750    1,456    2,107,852,860    2,107,853    2,697,518    5,455,393    26,019,639    (5,754,719)   30,604,613 
Shared Issued                                                                                   0 
                                                                                    0 
Common Stock Share - Conversion                                                     85,428,102    85,429              155,688         241,117 
 Common Stock - Compensation                                                     100,000,000    100,000              100,000         200,000 
Prefer  F Stock - Services                                           200,000    200                        19,800         20,000 
 Common Stock - Commitment                                                     22,750,000    22,750              60,100         82,850 
Common Stock - Settlement                                                     15,000,000    15,000              70,500         85,500 
Change in shareholders account                                                               (1,660,332)             2,684,997    1,024,665 
Net Income                                                               (318,416)             (1,142,961)   (1,461,377)
Share issue pursuant to a loan                                                                    (6,207)             (6,207)
                                                                                    0 
                                                                                    0 
                                                                                    0 
Total Shareholders’ Equity as of September 30, 2024   10,000,000    10,000    3,560,000    3,560    60,741,000    60,741    3,172,175    3,172    1,655,750    1,656    2,331,030,962    2,331,032    718,770    5,449,186    26,425,727    (4,212,683)   30,791,161 

 

For the Nine Months Ended September 30, 2023

 

   Preferred Stock A   Preferred Stock B   Preferred Stock D   Preferred Stock E   Preferred Stock F   Common Stock   Minority Interest   Capital Reserve   Additional Paid-in Capital   Retain
Loss
   Total Equity 
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Amount   Amount   Amount   Amount   Amount 
Balance December 31, 2022   10,000,000    10,000    3,400,000    3,400    60,741,000    60,741    3,172,175    3,172    1,633,250    1,634    1,355,230,699    1,355,230    24,386,712                     20,631,261    9,664,983    56,117,132 
                                                                                      
Common stock issued                                                     63,850,000    63,850              484,650         548,500 
Common stock cancelled                                                     (40,000,000)   (40,000)                  40,000    0 
Preferred stock issued                                           35,000    35                        2,205         2,240 
Adjustment                                                               1,306,458              100    1,306,558 
Changes in Retained earnings                                                                              (1,640,192)   (1,640,192)
Current Quarter Income                                                                              914,662    914,662 
                                                                                      
Total Shareholders’ Equity as of March 31, 2023   10,000,000    10,000    3,400,000    3,400    60,741,000    60,741    3,172,175    3,172    1,668,250    1,668    1,379,080,699    1,379,081    25,693,170         21,118,116    8,979,553    57,248,900 
                                                                                      
Common stock issued                                                     55,300,000    55,300              547,800         603,100 
Preferred converted into Common stock                                                     10,000,000    10,000                        10,000 
Preferred stock converted                                           (100,000)   (100)                                 (100)
Preferred stock issued                                           100,000    100                                  100 
Adjustment                                                                              (198)   (198)
                                                                                    0 
Changes in Retainer Earnings                                                                              (216,214)   (216,214)
Current Quarter Income                                                                              980,224    980,224 
Share of profit transferred to Non-Controlling Interest                                                               3,980,873              (2,386,489)   1,594,384 
                                                                                    0 
                                                                                    0 
Total Shareholders’ Equity as of June 30, 2023   10,000,000    10,000    3,400,000    3,400    60,741,000    60,741    3,172,175    3,172    1,668,250    1,668    1,444,380,699    1,444,381    29,674,043    0    21,665,916    7,356,876    60,220,196 
                                                                                      
Common stock issued against Services                                                     21,665,710    21,666              470,146         491,812 
Common stock issued against Note conversion                                                     53,125,000    53,125              478,125         531,250 
Common stock issued for Cash                                                     37,081,872    37,082              322,918         360,000 
Common stock issued as commitment shares                                                     625,000    625              12,500         13,125 
Current Quarter Income                                                                              472,145    472,145 
Adjustment (QI NCI Removed)                                                               (33,228,672)             (10,339,474)   (43,568,146)
Income transferred to Minority Interest                                                               3,554,629                   3,554,629 
Changes in Retained earnings                                                                              (315,472)   (315,472)
                                                                                    0 
Total Shareholders’ Equity as of September 30, 2023   10,000,000    10,000    3,400,000    3,400    60,741,000    60,741    3,172,175    3,172    1,668,250    1,668    1,556,878,281    1,556,878    0    0    22,949,605    (2,825,925)   21,759,538 

  

The accompanying notes are an integral part of these unaudited and not reviewed consolidated financial statements. 

 

F-3

 

 

ILUSTRATO PICTURES INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED/NOT REVIEWED)

 

   September 30,
2024
   September 30,
2023
 
Cash flows from operating activities        
Loss for the period   (4,167,668)   (7,972,443)
           
Adjustment to reconcile net gain (loss) to net cash          
Finance cost   244,501    0 
Non-Cash Stock Compensation Expense   679,113    0 
Stock issued for Services   
 
    
 
 
Amortization   58,393      
Commitment fees   248,350    0 
Depreciation  - PPE   38,680    52,935 
Corporate Income Tax   79,985    
0
 
Other income   (506,604)   0 
Discount on convertible Notes   77,522    0 
Changes in Assets and Liabilities, net          
Current Assets   12,521,973    17,804,539 
Other Current Liabilities   (4,529,991)   (10,319,758)
Net cash (used In) provided by operating activities   4,744,254    (434,727)
           
Cash flows from investing activities          
Addition of Fixed Assets   (705,060)   2,626,975 
Right of use Assets   (274,997)   0 
Changes in Non-current assets   (14,911,518)   18,154,683 
Changes in Non- Current Liabilities   6,908,369    (10,158,092)
Net cash used in investing activities   (8,983,206)   10,623,566 
           
Cash flows from financing activities          
           
Common Stock issued   610,849    23,905 
Lease Finance   194,837    0 
Preferred Stock Issued   (466)   78,981 
Finance cost   (244,501)   0 
Discount on convertible Notes   (77,522)   0 
Additional Paid-up Capital   1,903,950    (10,405,598)
 Subsidiaries Finances   1,977,638    (187,925)
         0 
Net cash generated from financing activities   4,364,785    (10,490,637)
           
Net increase/(decrease) in cash and cash equivalents   125,833    (301,798)
Cash and cash equivalents at the beginning of the year   213,073    305,862 
Cash and cash equivalents at end of the year   338,906    4,064 

 

The accompanying notes are an integral part of these unaudited and not reviewed consolidated financial statements. 

 

F-4

 

  

ILUSTRATO PICTURES INTERNATIONAL INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

NOTE 1: ORGANIZATION, HISTORY AND BUSINESS

 

(A) We were incorporated as Superior Venture Corp. on April 27, 2010, in the State of Nevada to sell wine varietals. On November 9, 2012, we entered into an Exchange Agreement with Ilustrato Pictures Ltd., a British Columbia corporation (Ilustrato BC”), whereby we acquired all the issued and outstanding common stock of Ilustrato BC. On November 30, 2012, Ilustrato BC transferred all of its assets and liabilities to Ilustrato Pictures Limited, our wholly owned subsidiary in Hong Kong (“Ilustrato HK”). On February 11, 2013, we changed the name to Ilustrato Pictures International, Inc.

 

(B) On April 1, 2016, Barton Hollow and the newly elected director of the issuer caused the Issuer to enter into a letter of Intent to merge with Cache Cabinetry, LLC, an Arizona limited liability company. Pursuant to the Letter of Intent, the parties thereto would endeavor to arrive at, and enter into, a definitive merger agreement providing for the Merger. As an inducement to the members of Cache Cabinetry, LLC to enter into the Letter of Intent and thereafter transact, the Issuer caused to be issued 360,000,000 shares of its common stock to the members.

 

(C) Subsequently, on April 6, 2016, the Issuer and Cache Cabinetry, LLC entered into a definitive agreement and Plan of Merger (the “Merger Agreement”). Concomitant therewith, the stockholders of the Issuer elected Derrick McWilliams, the President of Cache Cabinetry, LLC Chief Executive Officer of the Issuer, who along with Barton Hollow, ratified and approved the Merger Agreement and Merger.

 

(D) The Merger closed on June 3, 2016. The merger is designed as a reverse subsidiary merger pursuant to Section 368(a)(2)(E) of the Internal Revenue Code. That is, upon closing, Cache Cabinetry LLC will merge into a newly created subsidiary of the Issuer with the members of Cache Cabinetry, LLC receiving shares of the common stock of the Issuer as consideration therefor. Upon closing of the Merger, Cache Cabinetry, LLC will be the surviving corporation in its merger with the wholly owned subsidiary of the Issuer and, therefore has become the wholly owned operating subsidiary of the Issuer. 

 

(E) On November 9th, 2018, the Company entered into a Term Sheet for a Plan of Merger and Control with Larson Elmore.

 

(F) As part of the share purchase arrangement between Lee Larson Elmore and FB Technologies Global Inc., Nick Link, the owner of FB Technologies Global Inc. replaced Lee Larson Elmore as CEO of Ilustrato Pictures International Inc. on January 14, 2021, where we eventually got control over activities and books of accounts of Ilustrato Pictures International Inc. So, we are not aware about facts mentioned above vide note no. 1(A), 1(B), 1(C), 1(D), 1(E), 1(F) and 1(G) ‘organization, history, and business’ as they are related to prior to the date on which control over activities and books of accounts of Ilustrato Pictures International Inc. were handed over to us. Thus, those events have been reiterated as disclosed in previous filings made by the preceding management of the company with the SEC. 

 

(G) On May 18, 2020, the Company entered into a definitive agreement and Plan of Merger with FB Technologies Global, Inc, the shareholders of FB Technologies Global, Inc. were issued 3,172,175 shares of Series E Preferred Stock for their shares 360,000,000 common shares, 60,741,000 Preference D and 10,000,000 Preference A Shares. A final tranche of preference shares subject to performance to be issued in Quarter 1 of 2022. The merger was consummated on January 14, 2021.

 

(H) Firebug Mechanical Equipment LLC was incorporated on May 8, 2017. ILUS acquired 100% of this company on January 26, 2021, under a signed Share Purchase Agreement. This company is engaged in the research and development of firefighting technologies and the manufacturing of firefighting equipment and vehicles for its customers in the Middle East, Asia, and Africa.

 

(I) Georgia Fire & Rescue Supply LLC (Georgia Fire) was incorporated on January 21, 2003. ILUS acquired 100% of this company on March 31, 2022, under a signed Share Purchase Agreement. This company is engaged in the business of sales, distribution and servicing/maintenance of Firefighting, Rescue and Emergency Medical Services equipment. Purchase consideration includes an aggregate cash purchase price of $900,000 (Nine Hundred Thousand Dollars), wherein a fixed sum of $680,000 (Six Hundred Eighty Thousand) payable upon closing and the remaining $220,000 (Two Hundred Twenty Thousand Dollars) payable over a one-year period after closing to the extent the business operations of Georgia Fire & Rescue Supply, LLC meet mutually agreeable performance thresholds along with 1,500 (One Thousand Five Hundred) restricted Class F Preferred Shares in the public company llustrato Pictures International Inc. (Symbol: ILUS)

 

(J) Bright Concept Detection and Protection System LLC (BCD Fire) was incorporated on March 18, 2014. ILUS acquired 100% of this company on April 13, 2021, in connection with a signed Share Purchase Agreement. This company is engaged in the business of sales, distribution, installation and maintenance of Fire Protection and Security systems. Purchase consideration includes 250,000 AED (Two hundred and fifty thousand) payable on signing of the Sales Purchase agreement, 10,000 AED (Ten thousand) monthly for 24 months starting from May 2021 and 1,000,000 (1 million) restricted shares in the public company llustrato Pictures International Inc. (Symbol: ILUS)

 

(K) Bull Head Products Inc. was incorporated on June 8, 2007. ILUS acquired 100% of this company on January 1, 2022, under a signed Share Purchase Agreement. This company is engaged in manufacturing aluminum truck beds and brush truck skid units for firefighting purposes including wildland firefighting. Purchase consideration includes an aggregate cash purchase price of $500,000 (Five Hundred Thousand) wherein a fixed sum of $300,000 (Three Hundred Thousand) payable upon closing and remaining $200,000 (Two Hundred Thousand) payable over a one-year period after closing to the extent the business operations of Bull Head Products Inc. meet mutually agreeable performance thresholds referenced in Exhibit B in the SPA along with 6,750 (Six Thousand Seven Hundred and Fifty) restricted Class F Preferred Shares in the public company llustrato Pictures International Inc. (Symbol: ILUS)

 

F-5

 

 

(L) Emergency Response Technologies, Inc. This company was incorporated by ILUS on February 22, 2022, as the company’s Emergency Response Subsidiary. This company is engaged in the business of public safety and emergency response-focused mergers and acquisitions.

 

(M) E-Raptor. This company was incorporated by ILUS as the company’s Commercial Electric Utility Vehicle manufacturer on February 22, 2022. This company is engaged in the business of manufacturing electric utility vehicles for the emergency response, agricultural, industrial, hospitality and transport sectors.

 

(N) Replay Solutions was incorporated by ILUS on March 1, 2022. The company is engaged in the business of recovering precious metals from electronic waste, known as urban mining.

 

(O) Quality Industrial Corp. was originally incorporated on May 4, 1998. ILUS acquired 77% of this company on May 28, 2022, under a signed Share Purchase Agreement for an aggregate amount of $500,000. This company is engaged in the industrial, oil & gas, and manufacturing sectors. Quality Industrial Corp. is a public company that trades on the OTC Market under the ticker QIND and is designed as a Special Purpose Vehicle for our industrial and manufacturing division as well as for our operating company Quality International Co Ltd FCZ and other future acquisitions.

 

(P) AL Shola Al Modea Safety and Security LLC is a fire safety company registered in the United Arab Emirates. The company has signed a Share Purchase Agreement to acquire 51% control of AL Shola Al Modea Safety and Security LLC (ASSS) on December 13, 2022. The purchase consideration for 51% of the shares shall be up to $714,000 subject to certain agreed Targets and Key Performance indices being met as referenced in the SPA.

 

(Q) On January 3, 2024, Ilustrato Pictures International Inc. acquired a convertible note from YAII PN, LTD with outstanding principal and accrued interest of $600,685 in Samsara Luggage Inc. (SAML). On January 5, 2024, SAML reissued a convertible note to ILUS who on the same day converted the note into 150,753,425 shares of common stock in the Company pursuant to the terms of said exchange note. As a result of such conversion, Ilustrato acquired control of 91.5% of the outstanding shares in SAML as of January 5, 2024.

 

(R) On February 23, 2024, Ilustrato Pictures International, Inc., entered into a Stock Purchase Agreement with Samsara Luggage Inc., and sold all its equity interests in seven companies owned by the Company:

 

Firebug Mechanical Equipment LLC

 

Georgia Fire & Rescue Supply LLC

 

Bright Concept Detection and Protection System LLC

 

Bull Head Products Inc

 

E-Raptor

 

The Vehicle Converters

 

AL Shola Al Modea Safety and Security LLC, the only entity in which the Company does not own 100% but only 51% of the membership interests.

 

The consideration for the sale of the equity interests in the foregoing companies was paid by SAML by the issuance of 350,000 restricted shares of Series B stock of SAML convertible into 350,000,000 common stock and further milestone payment/s should applicable performance targets be referenced.

 

(S) On March 27, 2024, our subsidiary QIND entered into a definitive Stock Purchase Agreement (the “Stock Purchase Agreement”) with the shareholders of Al Shola Al Modea Gas Distribution LLC (“ASG” or “Al Shola Gas”) to acquire a 51% interest in ASG. The Closing of the transaction took place when both parties signed the definitive Stock Purchase Agreement. Al Shola Gas is an Engineering and Distribution Company in the liquefied petroleum gas (“LPG”) Industry in the United Arab Emirates and was established in 1980. The company is one of the region’s leading suppliers and contractors of LPG centralized pipeline systems and is approved by The General Directorate of Civil Defense, Government of Dubai, as a Central Gas Contractor and LPG Supplier.

 

F-6

 

 

NOTE 2: SUMMARY OF ACCOUNTING POLICIES

 

Revenue Recognition

 

The Company recognizes revenue in accordance with Accounting Standards Codification 606, Revenue from Contracts with Customers.

 

Accordingly, revenue is recognized when control of the goods or services promised under a contract is transferred to the customer either at a point in time (e.g., upon delivery) or overtime (e.g., as the Company performs under the contract) in an amount that reflects the consideration to which the Company expects to be entitled in exchange for the goods or services. The Company accounts for a contract when it has approval and commitment from both parties, the rights and payment terms of the parties are identified, the contract has commercial substance and collectability of consideration is probable. If collectability is not probable, the sale is deferred until collection becomes probable or payment is received.

 

Contract Assets and Contract Liabilities acquired under Business Combinations

 

The company follows new guidance under ASC 606 regarding the recognition and measurement of contract assets and contract liabilities acquired in a business combination. The company applies the definition of a performance obligation in ASC 606 when recognizing contract liabilities assumed in a business combination. The company eventually recognizes contract assets and contract liabilities at amounts consistent with those recorded by the acquiree immediately before the acquisition date. Earlier, contract assets and contract liabilities acquired in a business combination were recorded by the acquirer at fair value.

 

Work-in-progress

 

Work-in-progress is stated at cost plus attributable profit, less provision for any anticipated losses and progress billings. Cost comprises direct materials, labor, depreciation, and overheads. If any progress billings for any contract exceed the cost-plus attributable profit or less anticipated losses, the excess to be shown as excess progress billings. Claims are only recognized as income when the outcome and recoverability can be determined with reasonable certainty. Contract revenue and costs are recognized as revenue and expenses, respectively, in the statement of comprehensive income when the outcome of a construction contract can be estimated reliably.

 

In accordance with ASC-606 revenue recognition, amounts are billed in accordance with contractual terms or as work progresses. Unbilled amounts arise when the timing of billing differs from the timing of revenue recognized, such as when contract provisions require specific milestones to be met before a customer can be billed. Unbilled amounts primarily relate to performance obligations satisfied over time when the cost-to-cost method is utilized, and the revenue recognized exceeds the amount billed to the customer as there’s not yet a right to invoice in accordance with contractual terms. Unbilled amounts are recorded as a contract asset when the revenue associated with the contract is recognized prior to billing and derecognized when billed in accordance with the terms of the contract.

 

Variations

 

Variations are recognized in contract revenue when the outcome can be determined with reasonable certainty and are capable of being reliably measured.

 

Variable consideration

 

If the consideration in a contract includes a variable amount, the Company estimates the amount of consideration to which it will be entitled in exchange for transferring the goods to the customer. The variable consideration is estimated at contract inception and constrained until it is highly probable that a significant revenue reversal in the amount of cumulative revenue recognized will not occur when the associated uncertainty with the variable consideration is subsequently resolved. The construction contracts provide customers with a right to claim damages for delay in delivery of goods. The rights to claim damages for delay in delivery of goods give rise to variable consideration.

 

F-7

 

 

Accounts Receivable

 

Accounts receivables are reported at the customers’ outstanding balances, less any allowance for doubtful accounts. Interest is not accrued on overdue accounts receivable.

 

The duration of such receivables extends from 30 days to beyond 12 months. Full payment is received only when a job/project is completed, and approvals are obtained. Provisions are created based on estimated irrecoverable amounts determined by reference to past default experience.

 

Allowance for Doubtful Accounts

 

An allowance for doubtful accounts on accounts receivable is charged to operations in amounts sufficient to maintain the allowance for uncollectible accounts at a level management believes is adequate to cover any probable losses. Management determines the adequacy of the allowance based on historical write-off percentages and information collected from individual customers. Accounts receivables are charged off against the allowances when collectability is determined to be permanently impaired.

 

Inventories

 

In accordance with ASC 330, the Company states inventories at the lower of cost or net realizable value. Cost, which includes material, labor and overhead, is determined on a first-in, first-out basis. The Company makes adjustments to reduce the cost of inventory to its net realizable value, if required, for estimated excess, obsolete, zero usage or impaired balances. Factors influencing these adjustments include changes in market demand, product life cycle and engineering changes.

 

Tangible Assets/ Property Plant & Equipment

 

Property, plant, and equipment are recorded at cost, except when acquired in a business combination where property, plant and equipment are recorded at fair value. Depreciation of property, plant and equipment is recognized over the estimated useful lives of the respective assets using the straight-line method.

 

The estimated useful life in years is as follows:

 

Buildings, related improvements & land improvements  5-25
Machinery & equipment  3-15
Computer hardware & software  3-10
Office, furniture & others  3-15

 

Expenditures that extend the useful life of existing property, plant and equipment are capitalized and depreciated over the remaining useful life of the related asset. Expenditures for repairs and maintenance are expensed as incurred. When property, plant and equipment are retired or sold, the cost and related accumulated depreciation is removed from the Company’s balance sheet, with any gain or loss reflected in operations.

 

Stock-Based Compensation

 

When applicable, the Company will account for stock-based payments to employees in accordance with ASC 718, “Stock Compensation” (“ASC 718”). Stock-based payments to employees include grants of stocks, grants of stock options and issuance of warrants that are recognized in the consolidated statement of operations based on their fair values at the date of grant.

 

In accordance with ASC 718, the company will generally apply the same guidance to both employee and non-employee share-based awards. However, the company will also follow specific guidance for share-based awards to non-employees related to the attribution of compensation cost and the inputs to the option-pricing model for the expected term. Nonemployee share-based payment equity awards are measured at the grant-date fair value of the equity instruments, similar to employee share-based payment equity awards.

 

F-8

 

 

The Company calculates the fair value of option grants and warrant issuances utilizing the Binomial pricing model. The amount of stock-based compensation recognized during the period is based on the value of the portion of the awards that are ultimately expected to vest. ASC 718 requires forfeitures to be estimated at the time stock options are granted and warrants are issued to employees and non-employees, and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The term “forfeiture” is distinct from “cancellations” or “expirations” and represents only the unvested portion of the surrendered stock option or warrant. The Company estimates forfeiture rates for all unvested awards when calculating the expenses for the period. In estimating the forfeiture rate, the Company monitors both stock option and warrant exercises as well as employee termination patterns. The resulting stock-based compensation expense for both employee and non-employee awards is generally recognized on a straight-line basis over the period in which the Company expects to receive the benefit, which is generally the vesting period.

 

Earnings (Loss) per Share

 

The Company reports earnings (loss) per share in accordance with ASC Topic 260-10, “Earnings per Share.” Basic earnings (loss) per share is computed by dividing income (loss) available to shareholders by the weighted average number of shares available. Diluted earnings (loss) per share available. Diluted earnings (loss) per share is computed similarly to basic earnings (loss) per share except the denominator is increased to include the number of additional shares that would have been outstanding if the potential shares had been issued and if the additional shares were dilutive.

 

Organization and Offering Cost

 

The Company has a policy to expense organization and offering cost as incurred.

 

Cash and Cash Equivalents

 

For the purpose of the statements of cash flows, the Company considers cash and cash equivalents to include all stable, highly liquid investments with maturities of three months or less.

 

Fair Value of Financial Instruments

 

The company’s financial instruments consist of cash and cash equivalents, accounts receivable, and notes payable. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Business segment

 

ASC 280, “Segment Reporting” requires the use of the “management approach” model for segment reporting. The management approach model is based on the way a company’s management organizes segments within the company for making operating decisions and assessing performance. 

 

F-9

 

 

Below is the Statement of operations of reportable Segment:

 

Divisional Income Statement

 

The Company is organized into two divisions based on the similarity of products, customers served, common use of facilities, and economic characteristics. The Company’s segments are as follows:

 

1.Emergency Response

 

2.Industrial & Manufacturing

 

All intersegment transactions have been eliminated in consolidation.

 

   For the Nine Months Ended 
   September 30,
2024
   2023
(Restated)
 
Emergency & Response Division        
Revenue   2,693,684    5,586,439 
Cost Of Goods Sold   1,803,179    3,887,721 
Gross Profit   890,505    1,698,718 
Total Operating Expenses   3,156,647    8,776,065 
Operating Loss   (2,266,142)   (7,077,347)
Net Loss   (2,152,674)   (6,305,686)

 

Our revenue decreased to $2,693,684 for the nine months ended September 30, 2024, from $5,586,439 in 2023, a 52% decrease year to date. Gross profit percentage increased to 33% for the nine months ended September 30, 2024, from 30% in 2023.

 

Operating expenses decreased to $3,156,647 for the nine months ended September 30, 2024, compared with the same period of $ 8,776,065 in the year 2023.

 

For the coming period 2024, the Company will continue to allocate financial, technical and sales resources for recently acquired subsidiaries to positively impact their financial results through increased sales orders and efficiency. Allocated personnel will primarily focus on accelerating sales and marketing efforts, product development, international market expansion, optimizing supply chain and production processes, and overall increased profitability while continuing with the integration and optimization of currently operating companies. With the group expansion and growth, we also intend to hire executives and personnel with specific industry experience and fields of expertise to streamline financial reporting, compliance, and Investor Relations and to improve our corporate governance.

 

   For the Nine Months Ended 
  

September 30,
2024

   September 30,
2023
(Restated)
 
Industrial & Manufacturing Division (QIND)        
Revenue   5,979,256    0 
Cost of revenues   3,649,996    0 
Gross profit   2,329,260    0 
           
Total Operating Expenses   2,098,762    900,327 
Profit/ loss from Operations   230,498    (900,327)
Non-Operating expenses   306,684    766,430 
Non-Operating Income   427,554    
 
Net loss/ profit   351,368    (1,666,757)

 

F-10

 

 

year ended September 30, 2024. The increase in revenue, was the result of the consolidation of Al Shola Gas For our Industrial and Manufacturing Division, the Operating expenses increased to $2,098,762 for the period ended September 30, 2024, compared to $900,327 for the period ended September 30, 2023. Our increase in operating expenses in 2024 was mainly the result of the consolidation of Al Shola Gas in our subsidiary QIND. Our Subsidiary QIND acquired a 51% interest in Al Shola Gas on March 23, 2024, and is consolidating the profitable operating company into its financials from Q2 2024.

 

We earned a profit of $351,368 for the nine months ending September 30, 2024, compared to a net loss of $1,666,757 for the nine months ending September 30, 2023. The change from loss to profit for the period ending September 30, 2024, is a result of Net Income from our acquisition of Al Shola Gas and the reversal of interest payments on the loan agreements with Mahavir and Artelliq.

 

Geographical presence

 

Presently our operations are spread across the United States, United Arab Emirates, United Kingdom, and the Republic of Serbia, however, we plan to further expand our regional presence and aim to expand our manufacturing operations in the United States during 2024. At present the revenue reported above is from the United States and United Arab Emirates. We’ve classified the revenue based on the entities registered in their respective locations. All the revenue generated as indicated has solely come from external customers, with no sales involving inter-company transactions. 

  

Income Taxes

 

The Company accounts for income tax positions in accordance with Accounting Standards Codification Topic 740, “Income Taxes” (“ASC Topic 740”). This standard prescribes a recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. There was no material impact on the Company’s financial position or results of operations as a result of the application of this standard. Deferred tax assets have not been created for those subsidiaries which are in income tax-free jurisdiction, because the losses incurred cannot be utilized in the future, rendering deferred tax assets irrelevant.

 

Recent Accounting Pronouncements

 

In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment, which simplifies the accounting for goodwill impairments by eliminating step two from the goodwill impairment test. Instead, if the carrying amount of a reporting unit exceeds its fair value, an impairment loss shall be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. ASU 2017-04 also clarifies that an entity should consider income tax effects from any tax-deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. The new standard is effective for fiscal years beginning after December 15, 2019, for both interim and annual reporting periods.

 

F-11

 

 

Rounding Off

 

Figures are rounded off to the nearest $, except the value of EPS and number of shares.

 

NOTE 3: OTHER CURRENT ASSETS

 

   September 30,   December 31, 
Particulars  2024   2023 
         
Loans advanced   0    1,855,892 
Advance given to suppliers and sub-contractors   143,822    65,089 
Director’s current accounts   2,227,662    679,245 
Statutory dues receivable   0    50,404 
Deposits   0    46,918 
Intercompany loan   

427,649

    0 
Accrual of discount on notes   175,759    217,440 
Deferred expenses - consultancy   1,666,875    0 
Buy Back Commitment   2,000,000    2,000,000 
Misc. current assets   24,005    536,171 
Total   6,665,772    5,451,159 

 

Advances to Subcontractors and Suppliers: Advances have been paid to the suppliers/ sub-contractors in the ordinary course of business for procurement of specialized material and equipment.

 

Directors Current Account includes amount incurred for Company’s Annual shareholders meeting, events for investor relationship, advances for our investment projects and other expenses incurred for future potential acquisitions.

 

Loan advanced refers to the amount advanced by a company in the ordinary course of business and includes the amount paid for set up of new businesses.

 

Accounts Receivable

 

Accounts receivables are reported at the customers’ outstanding balances, less any allowance for doubtful accounts. Interest is not accrued on overdue accounts receivable.

 

The duration of such receivables extends from 30 days to beyond 12 months. Full payment is received only when a job/project is completed, and approvals are obtained. Provisions are created based on estimated irrecoverable amounts determined by reference to past default experience.

 

   September 30, 
   2024 
Accounts Receivables Ageing  (unaudited) 
1-30 days   801,056 
31-60 days   411,172 
61-90 days   395,374 
+90 days   6,141,041 
Total   7,748,643 

 

F-12

 

 

NOTE 4: NON-CURRENT ASSETS

 

Goodwill

 

As a part of the share purchase arrangement between Lee Larson Elmore and FB Technologies Global Inc., Nick Link, the owner of FB Technologies Global Inc. replaced Lee Larson Elmore as CEO of Ilustrato Pictures International Inc. on January 14, 2021, and we eventually got control over activities and books of accounts of Ilustrato Pictures International Inc. from the date January 14, 2021.

 

As of September 30, 2024, the additional Goodwill has been generated through the acquisition by our subsidiary Quality Industrial Corp, through the operating business of Al Shola Gas as consolidated from April 1, 2024. Goodwill accounted for in the books is primarily a result of the acquisition, representing the excess of the purchase price over the fair value of the tangible net assets acquired.

 

 

The Company accounts for business combinations by estimating the fair value of the consideration paid for acquired businesses and assigning that amount to the fair values of assets acquired and liabilities assumed, with the remainder assigned to goodwill. If the fair value of assets acquired and liabilities assumed exceeds the fair value of consideration paid, a gain on bargain purchase is recognized. The estimates of fair values are determined utilizing customary valuation procedures and techniques, which require us, among other things, to estimate future cash flows and discount rates. Such analyses involve significant judgments and estimations.

 

The Company follows the guidance prescribed in Accounting Standards Codification (“ASC”) 350, Goodwill and Other Intangible Assets, to test goodwill and intangible assets for impairment annually if an event occurs or circumstances change which indicates that its carrying amount may not exceed its fair value.

 

The annual impairment review is performed in the fourth quarter of each fiscal year based upon information and estimates available at that time. To perform the impairment testing, the Company first assesses qualitative factors to determine whether it is more likely than not that the fair values of the Company’s reporting units or indefinite-lived intangible assets are less than their carrying amounts as a basis for determining whether or not to perform the quantitative impairment test. Qualitative testing includes the evaluation of economic conditions, financial performance, and other factors such as key events when they occur. The Company then estimates the fair value of each reporting unit and each indefinite-lived intangible asset not meeting the qualitative criteria and compares their fair values to their carrying values.

  

The company will assess impairment from the 2024 year-end in accordance with the guidance prescribed in ASC 350. The Company would assess at year-end whether there has been an impairment in the value of goodwill and identifiable intangible assets.

 

 

If future operating performance at one or more of the Company’s reporting units were to fall significantly below forecasted levels, the Company could be required to reflect, under current applicable accounting rules, a non-cash charge to operating income for impairment. Any determination requiring the write-off of a significant portion of goodwill, or identifiable intangible assets would adversely impact the Company’s results of operations and net worth.

 

On April 1, 2024, the Agreement with Quality International was canceled by the Board of Directors of Quality Industrial Corp. QIND restated its financial statements as of December 31, 2022, which were previously reported on the Original Filing and subsequent amendments. Quality International is no longer considered as Goodwill. The following items reflect the restatements: 

 

As of September 30, 2024, Goodwill and intangible assets amount to $11,115,562 as compared to total assets amounting to $8,606,289 as of December 31, 2023. Below is a table displaying the Goodwill arising from the Company’s acquisitions:

 

Year  September 30,
2024
   December 31,
2023
 
QIND   6,704,318    6,704,318 
Firebug   0    (81,676)
Bullhead   0    597,226 
Georgia Fire   0    136,175 
ILUS UK   335,741    335,741 
BCD   0    306,597 
ASSS   0    607,908 
SAML   4,075,503    0 
Goodwill Total   11,115,562    8,606,289 

 

F-13

 

 

Long term investments

 

Particulars  September 30,
2024
   December 31,
2023
 
Investment in BCD   0    20,500 
Investment in FB Fire Technologies Ltd   2,037,347    3,172,175 
Investment in Quality International   0    6,500,000 
Investment in QIND   6,555,755    0 
Investment in Dear Cashmere Holding Co.   12,000,000    12,000,000 
Long term investment   8,290,935    0 
Loan to Fb Fire Technologies Ltd   0    1,946,534 
Total   28,884,037    23,639,209 

 

The company holds long-term investments of $0 and $6,500,000 as of September 30, 2024, and December 31, 2023, respectively. These investments were made for the acquisition of Quality International, a transaction that was terminated on April 1, 2024

 

Investment in Dear Cashmere Holding Co.: The company received 10,000,000 shares of Common stock in Dear Cashmere Holding Co on May 21, 2021, as compensation for services to provided DRCR such as but not limited to, free rent in Al Marsa Street 66, 11th Floor, Office 1105, Dubai, free use of inhouse accounting, IT, and legal team from 2021 until December 31, 2023. The shares were discretionary awarded and recorded at a fair market value of $1.20 with a grant date as of May 21, 2021, in accordance with ASC 718 and issued by, the Chairman, Nicolas Link and CEO, James Gibbons, of DRCR. 

 

Investment in FB Fire Technologies:

 

Represents 2,037,347 & 3,172,175 number of Class E Preferred Stock issued, in advance, at $1 per share amounting $2,037,347 & $3,172,175 to the shareholders of FB Fire Technologies Ltd.

 

The company holds investment Quality Industrial Corp (QIND).

 

The company holds long term equity investments in one of our subsidiaries.

 

Tangible Assets 

 

Particulars  September 30,
2024
   December 31,
2023
 
Tangible Assets        
Land and Buildings   0    0 
Plant and Machineries   30.910    38,582 
Furniture, Fixtures and Fittings   29,169    37,432 
Vehicles   45,802    14,645 
Computer and Computer Equipment   45,357    49,044 
Total   151,237    139,523 

 

Depreciation on tangible assets in accordance with ASC 360.

 

   Plant &
Machinery
   Furniture,
Fixtures &
Office
Equipment
   Vehicles   Computers   Total 
Carrying value as of January 1, 2024   38,582    37,432.00    118,789    49,044    243,847 
Addition during Q1 2024   3,116    9,801    
-
    
-
    12,917 
Charged Depreciation Q1 2024   3,806    10,075    24,290    
-
    38,171 
Carrying value March 31, 2024   37,892    37,158    94,499    49,044    218,592 
Addition during Q2 2024   0    3,949    0    2,060    6,009 
Charged Depreciation Q2 2024   3,491    6,857    25,102    2,944    38,394 
Carrying value June 30, 2024   34,401    34,250    69,397    48,160    186,207 
Addition during Q3 2024   0    1,765    0    0    1,765 
Charged Depreciation Q3 2024   3,491    6,846    23,595    2,803    36,735 
Carrying value September 30, 2024   30,910    29,169    45,802    45,357    151,237 

 

F-14

 

 

NOTE 5: CURRENT LIABILITIES

 

Other Current Liabilities

 

Particulars  September 30,
2024
   December 31,
2023
 
Accrued payables   50,325    204,925 
Credit cards   8,823    8,221 
other advances   768,454    827,824 
Loan Payable   534,115    6,021,338 
Misc. current liabilities   398,781    165,344 
Payroll Liabilities   931,453    534,068 
Payable to Government Authorities   219,734    64,199 
Provision for Audit Fees   34,500    24,500 
Payable to subsidiaries   6,332,740    975,547 
Total   9,278,925    8,825,966 

 

As per the applicable accounting standards, Borrowings from financial institutions have been bifurcated into current and non-current liabilities. 

 

NOTE 6: NON-CURRENT LIABILITIES

 

Total Notes  Payable – Long-Term

 

   September 30,   December 31, 
Particulars  2024   2023 
SAMSARA LUGGAGE, INC (SAML)   1,598,011    0 
QUALITY INDUSTRAILA CORP.(QIND)   2,774,319    2,229,409 
ILUSTRATO PICTURES INTERNATIONAL INC (ILUS)   10,270,586    9,511,210 
           
Total   14,642,916    11,740,619 

 

The following is the list of Notes payable as of September 30, 2024. Convertible Notes issued during the reported period are accounted in the books as a liability, accrued Interest and discount on notes is also accounted accordingly as per general accounting principles.

 

On February 04, 2022, the company entered into a convertible note with Discover Growth Fund LLC – John Burke for the amount of $2,000,000. The note is convertible at 35% below the lowest past 15-day share price and bears 12% interest per annum. The note matured on February 4, 2023. The Company signed a Forbearance Agreement with Discover Growth Fund on May 3, 2023. The Company shall make monthly minimum loan payments to Discover Growth Fund of $450,000.00 commencing on May 30, 2023, and on the 5th day of each month thereafter, until the Note is paid in full. Four payments of  $450,000 have been made as of September 30, 2024.

 

On June 1, 2022, the company entered into a convertible note with RB Capital Partners Inc., for the amount of $1,000,000. The note is convertible into common stock at the rate of $0.50 and bears 5% interest per annum. The note matures on May 31, 2024. This note has been partially converted. 

 

On December 22, 2023, the company entered into a convertible note with AJB Capital Investment LLC for the amount of $1,680,000. The note is convertible into common stock upon an event of default at the rate equal to volume weighted average trading price of the specified period and bears 12% interest. The note matures on May 1, 2024.

 

On January 31, 2024, the company entered into a convertible note with RB Capital Partners Inc., for the amount of $600,000. The note is convertible into common stock at the rate of $0.10 and bears 8% interest per annum. The note matures on January 31, 2026.

 

F-15

 

 

On April 1, 2024, ILUS entered into a consolidated note payable with a principal amount of $6,405,750 with RB Capital Inc. which amount represents the amount owed to Holder as of April 1, 2024. Repayable at any time and bears 7% interest rate per annum. The Company may repay the Holder in cash at any time in full including all interest and principal, without penalty. If the issuer pays the holder $650,000 in cash in a fiscal quarter the holder will not be permitted to carry out a conversion in that fiscal quarter, unless by mutual agreement. The note is convertible into common stock at a rate equal to the variable conversion price as of 70% of the lowest trading price during the previous ten trading days.

 

On April 15, 2024, the company entered into a convertible note with TwnBrooks Inc., for the amount of $55,000. The note is convertible into common stock at the rate of 65% of the lowest trading price 10 days prior to conversion and bears a 9% interest per annum. The note matures on October 15, 2024.

 

On May 6, 2024, the company entered into a convertible note with RB Capital Partners Inc., for the amount of $100,000. The note is convertible into common stock at the rate of $0.10 and bears a 7% interest per annum. The note matures on May 6, 2026.

 

On May 16, 2024, the company entered into a convertible note with RB Capital Partners Inc., for the amount of $150,000. The note is convertible into common stock at the rate of $0.10 and bears a 7% interest per annum. The note matures on May 16, 2026.

 

On May 20, 2024, the company entered into a convertible note with TwnBrooks Inc., for the amount of $27,500. The note is convertible into common stock at the rate of 35% below the average past 10-day share price prior to conversion and bears a 9% interest per annum. The note matures on November 20, 2024.

 

On June 12, 2024, ILUS entered into a note payable of $91,530 with 1800 Diagonal Lending LLC. convertible into common stock 65% multiplied by the lowest trading price for the Common Stock during the ten (10) Trading Days prior to the Conversion date and bears a 13% interest per annum. The note matures on March 15, 2025.

 

On June 20, 2024, ILUS entered into a note payable of $63,250 with 1800 Diagonal Lending LLC. convertible into common stock 65% multiplied by the lowest trading price for the Common Stock during the ten (10) Trading Days prior to the Conversion date and bears a 13% interest per annum. The note matures on March 30, 2025.

 

On July 01, 2024, the company entered into a convertible note with TwnBrooks Inc., for the amount of $27,500. The note is convertible into common stock at the rate of 35% below the average past 10-day share price prior to conversion and bears a 9% interest per annum. The note matures on January 01, 2025.

 

On July 01, 2024, the company entered into a convertible note with TwnBrooks Inc., for the amount of $27,500. The note is convertible into common stock at the rate of 35% below the average past 10-day share price prior to conversion and bears a 9% interest per annum. The note matures on January 01, 2025.

 

On July 02, 2024, the company entered into a convertible note with RB Capital Partners Inc., for the amount of $200,000. The note is convertible into common stock at the rate of $0.10 and bears a 7% interest per annum. The note matures on July 02, 2026.

 

On August 13, 2024, the company entered into a convertible note with RB Capital Partners Inc., for the amount of $65,000. The note is convertible into common stock at the rate of $0.10 and bears a 7% interest per annum. The note matures on August 13, 2026.

 

On August 30, 2024, the company entered into a convertible note with TwnBrooks Inc., for the amount of $55,000. The note is convertible into common stock at the rate of 50% below the average past 10-day share price prior to conversion and bears a 9% interest per annum. The note matures on February 28, 2025.

 

On September 04, 2024, the company entered into a convertible note with TwnBrooks Inc., for the amount of $27,500. The note is convertible into common stock at the rate of 50% below the average past 10-day share price prior to conversion and bears a 9% interest per annum. The note matures on March 04, 2025.

 

F-16

 

 

NOTE 7: OTHER NON CURRENT LIABILITIES

 

Particulars  September 30,
2024
   December 31,
2023
 
Retirement benefits to pay   285,543    145,662 
Bank Borrowings & Payable to Al Shola Gas Shareholders   4,820,706    0 
Provision for Convertible Notes   1,021,278    1,155,338 
Interest on Convertible Notes   0    820,455 
Total   6,127,527    2,121,455 

 

Options and Warrants

 

The Company chooses not to record warrants in its financial books if the exercise price is significantly higher than the current market price and classifies it as a contingent liability. For example, the common stock purchase warrant to Discover Growth Fund, LLC described below has an exercise price of $0.275. As of December 31, 2022, the market price was $0.07, and by March 15, 2023, it had further decreased to $0.04 when the Consolidated Financial Statements were being audited. The Company’s management classifies these warrants as a contingent liability, given the decline in prices, making it unlikely that the warrants will be exercised in the future. The management reserves warrant shares with its transfer agent. If the warrants should be exercised in the future the warrants will be accounted for in accordance with ASC 480.

 

On February 4, 2022, a Common Share Purchase Warrant was issued to Discover Growth Fund, LLC, of the $2,000,000 convertible promissory note of even date herewith (the “Note”), , Holder is entitled, upon the terms and subject to the limitations on exercise and the conditions hereinafter set forth, at any time on or after the date of issuance hereof, to purchase from the Company, 20,000,000 of the Company’s common shares (the “Warrant Shares”) (whereby such number may be adjusted from time to time pursuant to the terms and conditions of this Warrant) at the Exercise Price of $0.275, per share then in effect. 

 

On December 2, 2022, we issued a common stock purchase warrant to AJB Capital Investment LLC for the $1,200,000 convertible promissory note. The holder is entitled, upon the terms and subject to the limitations on exercise and the conditions hereinafter set forth, at any time on or after the date of issuance hereof, to purchase from the Company, 30,000,000 of the Company’s common shares (the “Warrant Shares”) (whereby such number may be adjusted from time to time pursuant to the terms and conditions of this Warrant) at the Exercise Price per share then in effect. The Warrant was later amended on March 8, 2023, and May 12, 2023.

 

On January 26, 2023, we issued a common stock purchase warrant to Jefferson Street Capital for the $100,000 convertible promissory note. The holder is entitled, upon the terms and subject to the limitations on exercise and the conditions hereinafter set forth, at any time on or after the date of issuance hereof, to purchase from the Company, 650,000 of the Company’s common shares (the “Warrant Shares”) (whereby such number may be adjusted from time to time pursuant to the terms and conditions of this Warrant) at the Exercise Price per share then in effect. 

 

On June 30, 2023, we issued a common stock purchase warrant to Exchange Listing. The holder is entitled, upon the terms and subject to the limitations on exercise and the conditions hereinafter set forth, at any time on or after the date of issuance hereof, to purchase from the Company, 200,000 of the Company’s common shares (the “Warrant Shares”) (whereby such number may be adjusted from time to time pursuant to the terms and conditions of this Warrant) at the Exercise Price per share then in effect.

 

F-17

 

 

NOTE 8: STOCKHOLDER´S EQUITY

 

Common Stock and Preferred Stock

 

In August 2019 the Company Amended its Articles of Incorporation to authorize it to issue up to two billion (2,000,000,000) shares, of which all shares are common stock, with a par value of one-tenth of one cent ($0.001) per share. In February 2024 the company increased the authorised to 3,500,000,000.

 

The Company also created the following 30,000,000 preferred shares with a par value of $0.001 to be designated Class A, B and C.

 

Class A – 10,000,000 preferred shares that convert at 3 common shares for every 1 preferred class A share and voting rights of 500 common shares for every 1 preferred class A share. All 10,000,000 preferred class A shares have been issued to the Company’s CEO.

 

Class B – 100,000,000 preferred with par value $0.001 that will be converted at 100 common shares for every 1 preferred Class B Share with voting rights of 100 common shares for every 1 preferred class B share. Dividends to be paid according to the company’s dividend policy agreed by the board from time to time

 

Class C – 10,000,000 preferred shares that convert at 2 common shares for every 1 preferred class C common share with voting rights of 100 common shares for every 1 preferred class C share.

 

Class D – 60,741,000 preferred shares; par value $0.001 that convert at 500 common shares for every 1 preferred class D common share with voting rights of 500 common shares for every 1 preferred class D share.

 

Class E – 5,000,000 preferred shares; par value $0.001; non-cumulative. Dividends are 6% a year commencing a year after issuance. Dividends are to be paid annually. Redeemable at $1.00 per share, 2.25% must be redeemed per quarter, commencing one year after issuance, and shall be redeemed at a 130% premium to the redemption value. The shares do not have voting rights.

 

Class F – 50,000,000 preferred shares; par value $0.001 that convert at 100 common shares for every 1 preferred class F share with no voting rights and no dividends.

 

Stockholders’ Equity

 

As of September 30, 2024,

 

1.3,500,000,000 shares of common stock are authorized, and 2,331,030,962 shares of the Company’s common stock are issued and outstanding.

 

2.235,741,000 shares of all classes of preferred stock are authorized and 79,128,925 shares of the Company’s all classes of Preferred stock are issued and outstanding.

 

On January 3, 2024, Ilustrato Pictures International Inc. acquired a convertible note from YAII PN, LTD with outstanding principal and accrued interest of $600,685 in Samsara Luggage Inc. (SAML). On January 5, 2024, SAML reissued a convertible note to ILUS who on the same day converted the note into 150,753,425 shares of common stock in the Company pursuant to the terms of said exchange note. As a result of such conversion, Ilustrato acquired control of 91.5% of the outstanding shares in SAML as of January 5, 2024.

 

F-18

 

 

On January 03, 2024, we issued 3,250,000 shares of common stock as commitment shares to TwnBrooks Inc. with a fair market value of $.0072 per share for an aggregate price of $23,400.

 

On January 18, 2024, we issued 6,349,206 shares of common stock to Kyle Comerford for a stock purchase agreement for an aggregate price of $20,000.

 

On January 22, 2024, James Gibbons converted 50,000 shares of Preference F stock into 5,000,000 shares of common stock.

 

On January 22, 2024, we issued 2,500,000 shares of common stock as commitment shares to TwnBrooks Inc. with a fair market value of $.0166 per share for an aggregate price of $41,500.

 

On January 25, 2024, we issued 75,000,000 shares of common stock as compensation to AJB Capital Investments LLC for partial conversion of a convertible note for an aggregate price of $633,000.

 

On February 1, 2024, we issued 50,000,000 shares of common stock as compensation to RB Capital Partners LLC for partial conversion of a convertible note for an aggregate price of $200,000.

 

On February 2, 2024, we issued 2,250,000 shares of common stock as commitment shares to TwnBrooks Inc. with a fair market value of $.0172 per share for an aggregate price of $38,700.

 

On February 8, 2024, the company entered into a share purchase agreement with William Black to sell 37,500 shares of Preferred F Stock for a purchase price of $30,000.

 

On February 19, 2024, we issued 125,000 shares of Preferred F stock to Safeguard Investments LLC for an aggregate price of $170,000 for consultancy services.

 

On February 23, 2024, Ilustrato Pictures International, Inc., entered into a Stock Purchase Agreement with Samsara Luggage Inc., and sold all its equity interests in seven companies owned by the Company:

 

Firebug Mechanical Equipment LLC

 

Georgia Fire & Rescue Supply LLC

 

Bright Concept Detection and Protection System LLC

 

Bull Head Products Inc

 

E-Raptor

 

The Vehicle Converters

 

AL Shola Al Modea Safety and Security LLC, the only entity in which the Company does not own 100% but only 51% of the membership interests.

 

The consideration for the sale of the equity interests in the foregoing companies was paid by SAML by the issuance of 350,000 restricted shares of Series B stock of SAML convertible into 350,000,000 common stock and further milestone payment/s should applicable performance targets be referenced.

 

On March 19, 2024, we issued 26,566,901 shares of common stock to Jefferson Street for conversion of a warrant for an aggregate price of $97,500.

  

On March 26, 2024, the Company amended its Articles of Incorporation to authorize it to issue up to three and a half billion (3,500,000,000) common shares, with a par value of one-tenth of one cent ($0.001) per share.

 

On March 27, 2024, we issued 8,736,538 shares of common stock as commitment shares to TwnBrooks Inc. with a fair market value of $.0125 per share for an aggregate price of $