CAPITAL CORPORATION
−Removed: of September 30, 2017 (Unaudited) and June 30, 2017
−Removed: Interest Payable –
−Removed: Interest Payable - Other
−Removed: Current Liabilities
−Removed: Note Payable - Roran, net of debt discount
−Removed: Stock, par value $1.00, 10,000,000 shares authorized, 1,915,548 shares issued and outstanding
−Removed: Paid-In Capital
−Removed: (27,970,097 )
−Removed: (27,995,459 )
−Removed: (10,574,869 )
−Removed: (10,585,620 )
+Added: of December 31, 2017 (Unaudited) and June 30, 2017
+Added: June 30, 2017
LIABILITIES & EQUITY
+Added: Current Liabilities
+Added: Accounts Payable
+Added: Accrued Interest Payable
+Added: Judgment Payable
+Added: Accrued Interest Payable –
+Added: Total Current Liabilities
+Added: Convertible Note Payable - Roran, net of debt discount
+Added: Total Liabilities
+Added: Common Stock, par value $1.00, 10,000,000 shares authorized, 1,915,548 shares issued and outstanding
+Added: Additional Paid-In Capital
+Added: Accumulated Deficit
+Added: TOTAL LIABILITIES & EQUITY
the accompanying Notes, which are an integral part of these unaudited Financial Statements
1 unchanged sentence
OF OPERATIONS
−Removed: the Three Months Ended September 30, 2017 and 2016
−Removed: and Unrealized Loss on Investments
−Removed: Administrative
+Added: the Three and Six Months Ended December 31, 2017 and 2016
+Added: Three Month Periods Ended
+Added: Six Month Periods Ended
+Added: Interest - Other
+Added: Realized and Unrealized Loss on Investments
+Added: Administrative Expenses
+Added: Interest Expense
+Added: Total Expense
Average Number of Common Shares Outstanding –
Basic and Diluted
−Removed: Loss Per Share-Basic and Diluted
+Added: Net Loss Per Share - Basic and Diluted
the accompanying Notes, which are an integral part of these unaudited Financial Statements
1 unchanged sentence
OF CASH FLOWS
−Removed: the Three Months Ended September 30, 2017 and 2016
−Removed: to reconcile Net Loss to net cash used in operations:
−Removed: on investments
−Removed: Interest Payable
−Removed: cash used by Operating Activities
−Removed: from sale of investments
−Removed: cash provided by investing activities
−Removed: from convertible note payable- Roran
−Removed: cash provided by Financing Activities
−Removed: cash change for period
−Removed: at beginning of period
−Removed: at end of period
−Removed: Non-Cash Investing and Financing Activities
−Removed: value of embedded beneficial conversion option on convertible note payable
+Added: For the Six Months Ended December 31, 2017
+Added: OPERATING ACTIVITIES
+Added: Adjustments to reconcile Net Loss
+Added: to net cash used by operations:
+Added: Loss on investments
+Added: Amortization of interest
+Added: Changes in assets and liabilities
+Added: Accounts Payable
+Added: Accrued Interest Payable
+Added: Net cash Used by Operating Activities
+Added: INVESTING ACTIVITIES
+Added: Proceeds from sale of investments
+Added: Net cash provided by investing
+Added: FINANCING ACTIVITIES
+Added: Proceeds from note payable from Roran Capital
+Added: Net cash provided by Financing
+Added: Net cash increase(decrease) for period
+Added: Cash at beginning of period
+Added: Cash at end of period
+Added: Supplemental Non-Cash Investing and Financing Activities
+Added: Intrinsic value of embedded beneficial conversion
+Added: option on convertible note payable
the accompanying Notes, which are an integral part of these unaudited Financial Statements
62 unchanged sentences
Our unaudited financial statements as of and for the three
−Removed: months ended September 30, 2017 do not contain any adjustments for this uncertainty.
−Removed: In response to our Company’s cash needs,
−Removed: we raised funding as described in our notes that follow.
−Removed: Any additional amounts raised will be used for our future investing and
−Removed: operating cash flow needs.
−Removed: However, there can be no assurance that we will be successful in raising additional amounts of financing.
+Added: and six months ended December 31, 2017 do not contain any adjustments for this uncertainty.
+Added: In response to our Company’s
+Added: cash needs, we raised funding as described in our notes that follow.
+Added: Any additional amounts raised will be used for our future
+Added: investing and operating cash flow needs.
+Added: However, there can be no assurance that we will be successful in raising additional amounts
+Added: of financing.
CAPITAL CORPORATION
20 unchanged sentences
results could differ from those estimates.
+Added: Financial Instruments
+Added: Company bifurcates conversion options from their host instruments and accounts for them as free standing derivative financial
+Added: instruments if certain criteria are met.
+Added: The criteria include circumstances in which (a) the economic characteristics and risks
+Added: of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
+Added: contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured
+Added: at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings
+Added: as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative
+Added: An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under
+Added: applicable GAAP.
+Added: When the Company has determined that the
+Added: embedded conversion options should not be bifurcated from their host instruments, discounts are recorded for the intrinsic value
+Added: of conversion options embedded in the instruments based upon the differences between the fair value of the underlying common stock
+Added: at the commitment date of the transaction and the effective conversion price embedded in the instrument.
+Added: Beneficial conversion feature –
+Added: The issuance of the convertible debt described in Note
+Added: 3, generated a beneficial conversion feature (“BCF”), which arises when a debt or equity security is issued with an
+Added: embedded conversion option that is beneficial to the investor or in the money at inception because the conversion option has an
+Added: effective strike price that is less than the market price of the underlying stock at the commitment date.
+Added: The Company recognized
+Added: the BCF by allocating the intrinsic value of the conversion option, which is the number of shares of common stock available upon
+Added: conversion multiplied by the difference between the effective conversion price per share and the fair value of common stock per
+Added: share on the commitment date, resulting in a discount on the convertible debt (recorded as a component of additional paid in capital).
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
17 unchanged sentences
might be prevented from fully pursuing its own separate interests.
+Added: CAPITAL CORPORATION
+Added: TO UNAUDITED FINANCIAL STATEMENTS
financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense
22 unchanged sentences
to be sought therein.
−Removed: CAPITAL CORPORATION
−Removed: TO UNAUDITED FINANCIAL STATEMENTS
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
30 unchanged sentences
taxable income by tax jurisdiction varies from estimates, additional allowances or reversals of reserves may be necessary.
+Added: CAPITAL CORPORATION
+Added: TO UNAUDITED FINANCIAL STATEMENTS
years that remain subject to examination by major tax jurisdictions are generally the prior three (3) years for federal purposes,
20 unchanged sentences
not yet effective will not have a material impact on our financial position or results of operations upon adoption.
−Removed: CAPITAL CORPORATION
−Removed: TO UNAUDITED FINANCIAL STATEMENTS
−Removed: Financial Instruments
−Removed: Company bifurcates conversion options from their host instruments and accounts for them as free standing derivative financial
−Removed: instruments if certain criteria are met.
−Removed: The criteria include circumstances in which (a) the economic characteristics and risks
−Removed: of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
−Removed: contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured
−Removed: at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings
−Removed: as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative
−Removed: An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under
−Removed: applicable GAAP.
−Removed: the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts
−Removed: are recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the
−Removed: fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded
−Removed: in the instrument.
−Removed: conversion feature –
−Removed: The issuance of the convertible debt described in Note 4, generated a beneficial conversion
−Removed: feature (“BCF”), which arises when a debt or equity security is issued with an embedded conversion option that is
−Removed: beneficial to the investor or in the money at inception because the conversion option has an effective strike price that is less
−Removed: than the market price of the underlying stock at the commitment date.
−Removed: The Company recognized the BCF by allocating the intrinsic
−Removed: value of the conversion option, which is the number of shares of common stock available upon conversion multiplied by the difference
−Removed: between the effective conversion price per share and the fair value of common stock per share on the commitment date, resulting
−Removed: in a discount on the convertible debt (recorded as a component of additional paid in capital).
+Added: WATERSIDE CAPITAL CORPORATION
+Added: NOTES TO UNAUDITED FINANCIAL STATEMENTS
+Added: December 31, 2017
NOTES PAYABLE
46 unchanged sentences
June 28, 2017, the Receivership was terminated and a final order entered by the Court provided Roran with control of the Company.
−Removed: As of September 30, 2017, the Company’s outstanding judgment payable totaled $10,427,300, and interest payable totaled $147,569.
+Added: As of December 31, 2017 and June 30, 2017, the Company’s outstanding judgment payable totaled $10,427,300, and interest
+Added: payable totaled $147,569.
Company’s outstanding judgment payable owed to the SBA was purchased by Roran from the SBA in July 2017.
1 unchanged sentence
due under the outstanding judgment payable are now owed to Roran rather than the SBA.
+Added: September 19, 2017, the Company entered into a Convertible Loan Agreement with Roran
+Added: (the “Loan Agreement”).
+Added: Pursuant to the Loan Agreement, Roran agreed to loan
+Added: to the Company an amount not to exceed a total of $150,000 in principal over 18-months.
+Added: Each advance under the Loan Agreement will be documented under a Convertible Promissory
+Added: Note issued by the Company in favor Roran (the “Note”).
+Added: The Note bears interest
+Added: at the rate of 12% per annum and is due in 18-months.
+Added: Roran has the right to convert
+Added: all or any portion of the Note into shares of the Company’s common stock at a conversion
+Added: price equal to 60% of the share price.
CAPITAL CORPORATION
TO UNAUDITED FINANCIAL STATEMENTS
−Removed: September 19, 2017, the Company entered into a Convertible Loan Agreement with Roran (the “Loan Agreement”).
−Removed: Pursuant to the Loan Agreement, Roran agreed to loan to the Company an amount not to exceed a total of $150,000 in principal over
−Removed: Each advance under the Loan Agreement will be documented under a Convertible Promissory Note issued by the Company
−Removed: in favor Roran (the “Note”).
−Removed: The Note bears interest at the rate of 12% per annum and is due in 18-months.
−Removed: the right to convert all or any portion of the Note into shares of the Company’s common stock at a conversion price equal
−Removed: to 60% of the share price.
−Removed: a result of the advance made pursuant to the Loan Agreement, the Company has incurred total obligations of $21,916 as of September
−Removed: The Company recorded a BCF due the conversion option of $14,611.
−Removed: The amount was netted against the note payable
−Removed: balance as a debt discount with the corresponding entry to additional paid-in capital.
−Removed: The debt discount has been amortized
−Removed: as interest expense through the maturity date in March 2019.
+Added: As a result of the advance made pursuant to
+Added: the Loan Agreement, the Company has incurred total obligations of $49,338 as of December 31, 2017.
+Added: The Company recorded
+Added: a BCF due the conversion option of $26,799, and the unamortized balance at December 31, 2017 is $23,605.
+Added: The amount is
+Added: netted against the note payable balance as a debt discount with the corresponding entry to additional paid-in capital.
+Added: debt discount has been amortized as interest expense through the maturity date in March 2019.
4 - INVESTMENTS AND NOTES RECEIVABLE
4 unchanged sentences
During the period ended September 30, 2016, the Receiver liquidated the remaining investment assets and recognized a loss
−Removed: part of a settlement on an investment, during the year ended June 30, 2016, the Receiver exchanged part of an investment
−Removed: for two $75,000 notes receivable with consecutive 1 year terms.
+Added: part of a settlement on an investment, during the year ended June 30, 2016, the Receiver exchanged part of an investment for two
+Added: $75,000 notes receivable with consecutive 1 year terms.
The first note receivable was repaid during the period ended September
4 unchanged sentences
of the Board:
−Removed: Zelamanovitch
+Added: Yitzhak Zelmanovitch
following amounts were owed to related parties, affiliated with the CEO and Chairman of the Board, at the dates indicated:
+Added: December 31, 2017
+Added: Convertible Note Payable (Note 3)
+Added: Accrued Interest
MANAGEMENT’S
58 unchanged sentences
except as required by law.
−Removed: following discussion of the results of operations for the three months ended September 30, 2017 and 2016, respectively, should
−Removed: be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in
−Removed: this Quarterly Report on Form 10-Q.
−Removed: Our discussion includes forward-looking statements based upon current expectations that involve
−Removed: risks and uncertainties, such as our plans, objectives, expectations and intentions.
−Removed: Actual results and the timing of events could
−Removed: differ materially from those anticipated in these forward-looking statements because of a number of factors.
−Removed: An investment in
−Removed: our common stock involves a high degree of risk.
−Removed: Readers of this Quarterly Report on Form 10-Q should carefully consider the risks
−Removed: set forth in the Risk Factors and Business sections of our Annual Report on Form 10-K for the year ended June 30, 2017, filed
−Removed: with the SEC on April 12, 2018.
−Removed: The forward-looking statements specified in the following information have been compiled by our
−Removed: management on the basis of assumptions made by management and considered by management to be reasonable.
+Added: following discussion of the results of operations for the three and six months ended December 31, 2017 and 2016, respectively,
+Added: should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere
+Added: in this Quarterly Report on Form 10-Q.
+Added: Our discussion includes forward-looking statements based upon current expectations that
+Added: involve risks and uncertainties, such as our plans, objectives, expectations and intentions.
+Added: Actual results and the timing of
+Added: events could differ materially from those anticipated in these forward-looking statements because of a number of factors.
+Added: An investment
+Added: in our common stock involves a high degree of risk.
+Added: Readers of this Quarterly Report on Form 10-Q should carefully consider the
+Added: risks set forth in the Risk Factors and Business sections of our Annual Report on Form 10-K for the year ended June 30, 2017,
+Added: filed with the SEC on April 12, 2018.
+Added: The forward-looking statements specified in the following information have been compiled
+Added: by our management on the basis of assumptions made by management and considered by management to be reasonable.
Our future operating
92 unchanged sentences
Recognition”, which includes the guidelines of Staff Accounting Bulletin No.
+Added: Financial Instruments
+Added: Company bifurcates conversion options from their host instruments and accounts for them as free standing derivative financial
+Added: instruments if certain criteria are met.
+Added: The criteria include circumstances in which (a) the economic characteristics and risks
+Added: of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
+Added: contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured
+Added: at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings
+Added: as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative
+Added: An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under
+Added: applicable GAAP.
+Added: the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts
+Added: are recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the
+Added: fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded
+Added: in the instrument.
+Added: Conversion Feature
+Added: issuance of the convertible debt issued by the Company (described in Note 3 to the Financial Statements) generated a beneficial
+Added: conversion feature (“BCF”), which arises when a debt or equity security is issued with an embedded conversion option
+Added: that is beneficial to the investor or in the money at inception because the conversion option has an effective strike price that
+Added: is less than the market price of the underlying stock at the commitment date.
+Added: The Company recognized the BCF by allocating the
+Added: intrinsic value of the conversion option, which is the number of shares of common stock available upon conversion multiplied by
+Added: the difference between the effective conversion price per share and the fair value of common stock per share on the commitment
+Added: date, resulting in a discount on the convertible debt (recorded as a component of additional paid in capital).
Tax Assets and Income Taxes Provision
28 unchanged sentences
of a public or private offering, among other factors.
−Removed: of Three Months Ended September 30, 2017 And 2016
−Removed: the three months ended September 30, 2017 and September 30, 2016, respectively, the Company did not have any operations and therefore
+Added: of the Three Months Ended December 31, 2017 and 2016
+Added: the three months ended December 31, 2017 and December 31, 2016, respectively, the Company did not have any operations and therefore
there were no revenues.
1 unchanged sentence
with the SEC.
−Removed: and Unrealized Loss on Investments
−Removed: the current period ended September 30, 2017, the Company had no remaining investment assets and therefore did not have any gain
−Removed: or loss activity.
−Removed: For the comparable prior period ended September 20, 2016, the Company liquidated its remaining investment assets
−Removed: under the Receivership and recognized losses of $100,425.
Administrative
−Removed: fees totaled $24,761 for the three months ended September 30, 2017 compared to approximately $42,711 for the three months ended
−Removed: September 30, 2016.
−Removed: The decrease of $17,950 was primarily due to less activity in the current period as the prior comparable period
−Removed: was under the control of the Receiver and the Company was still in the process of liquidating its investments.
−Removed: reported a net loss of $25,362 during the three months ended September 30, 2017 compared to a net loss of $143,136
−Removed: in the comparable period of 2016.
+Added: Professional fees totaled
+Added: $18,990 for the three months ended December 31, 2017 compared to approximately $53,921 for the three months ended
+Added: December 31, 2016.
+Added: The decrease of $34,931 was primarily due to less activity in the current period as the prior comparable
+Added: period was under the control of the Receiver and the Company was still in the process of liquidating its investments.
+Added: We reported a net loss
+Added: of $23,037 during the three months ended December 31, 2017 compared to a net loss of $53,921 in the comparable period
The decrease was due to no investment activity.
+Added: of the Six Months Ended December 31, 2017 and 2016
+Added: the six months ended December 31, 2017 and December 31, 2016, respectively, the Company did not have any operations and therefore
+Added: there were no revenues.
+Added: Expenses during the six months ended December 31, 2016 were limited to the Company liquidating its assets
+Added: through the Receivership.
+Added: Expenses during the same period ended December 31, were limited to maintaining the Company in good standing
+Added: and becoming current in its filing obligations with the SEC.
+Added: and Unrealized Loss on Investments
+Added: During the six months
+Added: ended December 31, 2017, the Company had no remaining investment assets and therefore did not have any gain or loss activity.
+Added: For the comparable prior period ended December 31, 2016, the Company liquidated its remaining investment assets under the Receivership
+Added: and recognized losses of $100,425.
+Added: Administrative Expense
+Added: Professional fees totaled $43,751 for
+Added: the six months ended December 31, 2017 compared to $96,632 for the six months ended December 31, 2016.
+Added: The decrease of
+Added: $52,881 was primarily due to less activity in the current period as the prior comparable period was under the control of
+Added: the Receiver and the Company was still in the process of liquidating its investments.
+Added: We reported a net loss of $48,399 during
+Added: the six months ended December 31, 2017 compared to a net loss of $197,057 in the comparable period of 2016.
+Added: was primarily due to no investment activity in the current period.
and Capital Resources
−Removed: have incurred recurring operating losses and negative operating cash flows in 2017 and through September 30, 2017, and we expect
+Added: have incurred recurring operating losses and negative operating cash flows in 2017 and through December 31, 2017, and we expect
to continue to incur operating losses and negative operating cash flows at least through the near future.
6 unchanged sentences
Our financial statements as of and for the three months ended
−Removed: September 30, 2017 do not contain any adjustments for this uncertainty.
+Added: December 31, 2017 do not contain any adjustments for this uncertainty.
In response to our Company’s cash needs, we raised
funding as described in our financial statements.
−Removed: Any additional amounts raised will be used for our future investing and
−Removed: operating cash flow needs.
+Added: Any additional amounts raised will be used for our future investing and operating
+Added: cash flow needs.
However, there can be no assurance that we will be successful in raising additional amounts of financing.
28 unchanged sentences
as long as we are seeking and evaluating Business Targets.
−Removed: September 30, 2017, we had zero (-0-) cash on hand.
−Removed: Since we have no revenue or plans to generate any revenue, we will be dependent
−Removed: upon loans to fund losses incurred in excess of our cash.
+Added: At December 31, 2017,
+Added: we had only $8,065 cash on hand.
+Added: Since we have no revenue or plans to generate any revenue, we will be dependent upon loans
+Added: to fund losses incurred in excess of our cash.
Sheet Arrangements
4 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.