INDEPENDENT AUDITOR'S REPORT
The Board of Directors and Stockholders Amazon Natural Treasures, Inc. 4011 West Oquendo Road, Suite C Las Vegas, NV 89118
We have audited the Balance Sheet of Amazon Natural Treasures, Inc. as of December 31, 1997 and the related Statements of Income, Retained Earnings, and Cash Flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. The financial statements of Amazon Natural Treasures, Inc. as of December 31, 1996 before the restatement described in Note 17 were audited by other auditors whose report dated April 26, 1997 expressed an unqualified opinion with a going concern uncertainty on those statements.
We conducted our audit in accordance with generally accepted auditing stan- dards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant esti- mates made by management, as well as evaluating the overall financial state- ment presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the 1997 financial statements referred to above present fairly, in all material respects, the financial position of Amazon Natural Treasures, Inc. as of December 31, 1997, and the results of its operations and its cash flows for the year then ended in conformity with generally accepted accounting principles.
We also audited the adjustments described in Note 17 that were applied to restate the 1996 financial statements. In our opinion, such adjustments are appropriate and have been properly applied.
As discussed in Note 3, the Company has numerous related party transactions and is dependent upon a related party supplier for its phytogenics products. In addition, as discussed in Note 1, the company is dependent on its ability to continue to operate within United States Government guide- lines for nutritional supplements.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 5, the Company has been in the development stage. Further, the Company has sustained losses of $8,830,151 since its inception on June 27, 1995 and has experienced cash flow problems. Realization of a major portion of the assets is depen- dent upon the Company's ability to meet its future financing requirements, and the success of future operations. These factors raise substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Las Vegas, Nevada July 17, 1998
AMAZON NATURAL TREASURES, INC. (A Development Stage Company) Balance Sheets December 31, 1997 and 1996
[CAPTION]
1997 1996 ------------ ------------
ASSETS Current Assets: Cash $ 132,755 $ 1,390 Related Party Receivables (Note 3) 64,768 0 Stock Subscription Receivable 0 2,000 Inventories (Note 9) 388,214 38,149 Prepaid Expenses 13,414 0 -------- ------- Total Current Assets 599,151 41,539
Fixed Assets: Net of Depreciation (Note 7) 480,049 46,960 ------- ------ Other Assets: Licenses and Trademarks (Net - Note 12) 128,000 5,000 Refundable Deposits 63,209 5,670 Organization Costs (Net - Note 12) 41,646 7,024 ------- ------- Total Other Assets 232,855 17,694 ------- ------- TOTAL ASSETS $1,312,055 $106,193 ========== =========
LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Accounts Payable $ 208,014 $ 59,549 Bank Overdraft 4,423 0 Payroll Taxes Payable 7,993 1,161 Customer Deposits 0 5,000 Other Accrued Expenses 23,083 1,475 Notes Payable-Current Portion (Note 11) 8,027 400 Accounts Payable-Related Parties (Note 3) 185,110 41,543 ------- ------ Total Current Liabilities 436,650 109,128
Long-Term Debt (Note 11) 13,289 0 ------- ------ Stockholders' Equity (Note 13): Common Stock 31,547 24,664 Additional Paid-in Capital 9,660,720 7,706,087 Accumulated Deficit (8,830,151) (7,733,686) ----------- ----------- Total Stockholders' Equity 862,116 (2,935) ---------- ---------- TOTAL LIABILITIES AND EQUITY $ 1,312,055 $ 106,193 =========== ===========
FN: The accompanying notes are an integral part of the financial statements. The financial statements and the notes should be read in conjunction with the auditor's report.
AMAZON NATURAL TREASURES, INC. (A Development Stage Company) Income Statements Cumulative Since Inception (June 27,1995) and for the years ended December 31, 1997 and 1996
Cumulative 1997 1996 ---------- ---------- ---------- Net Sales $ 85,884 $ 44,849 $ 34,975 Cost of Sales 38,370 22,078 13,409 ---------- ---------- ---------- Gross Profit 47,514 22,771 21,566 Operating Expenses 22,588 19,270 3,318 ---------- ---------- ---------- Income from Operations 24,926 3,501 18,248 Other Income: Interest Income 2,561 2,467 94 Other Revenue 31 31 0 ---------- ---------- ---------- Total Other Income 2,592 2,498 94 Other Expenses: Amortization/Depreciation 97,162 73,023 24,139 Loss on Writedowm of Intangible 7,495,000 0 7,495,000 Meals/Travel 155,308 107,966 47,342 Insurance 24,131 23,302 829 Professional Fees 159,100 124,530 16,592 Maintenance and Repairs 11,561 7,461 4,100 Office Expense 68,005 58,913 9,092 Salaries, Wages & Payroll Tax 248,548 237,586 10,962 Advertising & Promotional 71,182 68,460 2,722 Printing 3,661 3,661 0 Rent/Lease Expenses 77,066 44,818 32,248 Research & Development 8,585 8,585 0 Warehouse/Lab Supplies 85,902 85,902 0 Interest Expense 9,417 7,942 1,475 Taxes & Licenses 3,428 3,014 414 Telephone 81,579 68,582 12,997 Utilities 2,454 1,401 1,053 Vehicle Expense 14,156 11,406 2,750 Consulting Fees 213,773 144,823 68,950 Miscellaneous 24,474 21,089 3,386 ------------ ------------ ----------- Total Other Expenses 8,836,515 1,102,464 7,734,051 ------------ ------------ ----------- Net Income Before Tax (8,830,151) (1,096,465) (7,715,709) Income Tax Expense 0 0 0 ----------- ------------- ----------- Net Income After Taxes $(8,830,151) $(1,096,465) $(7,715,709) ============ ============= ============ Loss Per Share $ (.04) $ (1.02)
Weighted Average Number of Common Shares Outstanding 27,357,705 7,583,410
The accompanying notes are an integral part of the financial statements. The financial statements and the notes should be read in conjunction with the auditors' report.
AMAZON NATURAL TREASURES, INC. (A Development Stage Company) Statement of Stockholders' Equity(Also see Note 13) From Inception (June 27,1995) to December 31, 1997
Common Stock Paid-in Accumulated ------------ Shares Amount Capital Deficit ------ ------ ------- ----------- Balance, June 27, 1995 97,151 $ 97 $ 71,743 $ (82,800) Shares Issued for Accounts Payable 1,760 2 48 Capital Contributed by Shareholders 626 Net Loss for Year Ended December 31, 1995 (16,337)
Shares Issued for Cash Retroactively 116,161 116 16,384 Shares Issued for Services Retroactively Restated 10,913 11 299 Shares Issued for Recission Agreement Retroactively Restated 21,121 21 579 Shares Issued for Consulting Fees Retroactively Restated 52,894 53 1,450 Shares Issued to Effect Reverse Acquisition of Amazon Natural Treasures, Inc. 6,100,000 6,100 99,850 (17,977) Reverse Purchase Acquisition (96,529) 99,137
Balance, December 31, 1995 6,400,000 $ 6,400 $ 94,450 $ (17,977)
Shares Issued for Cash @ $ .05/Share 500,000 500 24,500 Shares Issued for Cash @ $ .50/Share 54,000 54 26,946 Shares Issued to Acquire Licenses 5,000,000 5,000 7,495,000 Shares Issued in Satis- faction of Debt 12,060,360 12,060 55,242 Shares Issued for Services 650,000 650 9,949 Net Loss for Year Ended December 31, 1996 (7,715,709)
Balance, December 31, 1996 24,664,360 $ 24,664 $7,706,087 $(7,733,686)
Shares Issued for Cash: ----------------------- @$ .001/Share 25,000 25 0 @$ .50/Share 225,100 225 112,325 @$ .5714/Share 17,500 18 9,982 @$ .6667/Share 6,000 6 3,994 @$ .7692/Share 6,500 7 4,993 @$ .8333/Share 6,000 6 4,994 @$ .9091/Share 15,400 15 5,993 @$ .9901/Share 2,020 2 1,998 @$ .9950/Share 5,000 5 4,970 @$ .9999/Share 6,788 7 6,780 @$ 1.000/Share 2,561,153 2,561 2,503,057 Other Equity Transactions: Convert Debt to Equity 514,303 514 17,184 Cash Commissions Paid and Other Selling Expenses (788,016) Shares Cancelled (540,000) (540)
NOTE 13 IS CONSIDERED ESSENTIAL TO THE UNDERSTANDING OF THE FOLLOWING INFORMATION Employee Bonuses 23,000 23 70,378 Pre-Merger Agreement Stock Issues 4,000,000 4,000 (4,000) Commissions (Investor Finding Fees) 8,825 9 Net Loss for Year Ended December 31, 1997 (1,096,465)
Balance, December 31, 1997 31,546,949 $ 31,547 $ 9,660,720 $ (8,830,151)
The accompanying notes are an integral part of the financial statements. The financial statements and the notes should be read in conjunction with the auditors' report.
AMAZON NATURAL TREASURES, INC. (A Development Stage Company) Statement of Cash Flows Cumulative Since Inception (June 27, 1995) and for the years ended December 31, 1997 and 1996
Cumulative 1997 1996 ---------- ---------- ---------- Cash Flow from Operating Activities: Net Income (Loss) $ (8,830,151) $ (1,096,465) $ (7,715,709) Loss on Impairment of Intangible Asset 7,495,000 0 7,495,000 Depreciation and Amortization 96,944 70,871 24,215 (Increase) Decrease in: Accounts Receivable (2,325) (2,325) 0 Inventories (388,253) (350,065) (30,468) Prepaid Expenses (13,414) (13,414) 0 Deposits (63,209) (57,539) (3,976) Other Current Assets (47,430) (60,443) 10,600 Increase (Decrease) in: Accounts Payable 211,360 150,650 46,338 Bank Overdraft 4,423 4,423 0 Accrued Expenses 29,914 28,440 2,636 Customer Deposits 0 (5,000) 5,000 Deferred Debt 9,521 0 9,521 ------- ------- ------- Net Cash Provided (used) by Operating Activities $ (1,497,620) $ (1,330,867) $ (156,843)
Cash Flows from Investing Activities: Purchase of Intangibles (185,484) (175,000) (943) Purchase of Property, Plant, and Equipment (558,017) (488,582) (8,213) ---------- ---------- --------- Net Cash Provided (used) by Investing Activities $ (743,501) $ (663,582) $ (9,156)
Cash Flows from Financing Activities: Issuance of Long Term Debt 53,020 11,077 41,943 Issuance of Common Stock 2,003,691 1,864,874 50,023 Stock Payment for Debt 163,760 96,458 67,302 Related Party Payables 153,405 153,405 0 --------- --------- ------- Net Cash Provided (used) by Financing Activities $ 2,373,876 $ 2,125,814 $ 159,268 ----------- ---------- --------- Net Increase (Decrease) in Cash $ 132,755 $ 131,365 $ (6,731)
Cash at Beginning of Period 0 1,390 8,121 ----------- ---------- --------- Cash at End of Period $ 132,755 $ 132,755 $ 1,390 =========== ========== ========= Interest Expense $ 9,417 $ 7,942 $ 1,475
The accompanying notes are an integral part of the financial statements. The financial statements and notes should be read in conjunction with the auditors' report. |