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
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
Our financial statements included in this Form
10-Q are as follows:
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.
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.
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.
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.
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.
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)
(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 |
| ● | 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.
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.
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.
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.
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:
| 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 | ) |
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.
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 | |
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 | |
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 | |
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.
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.
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.
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.
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 |
| ● | 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 $