Unaudited Financial Statements for 2019-20, 2020-21, and the first quarter of 2021-22
EXHIBIT 10.1
Interups Inc. | |
Consolidated Unaudited P&L Statement | |
For the Fiscal Year Ended May 31, 2020 & 2021 and Quarter Ended August 31, 2021 |
Description | FY 19/20 | FY 20/21 | Quarter Ending on 8/31/2021 |
Operating Revenue: |
|
|
|
Business Income (Consolidated) | $ 139,992,000 | $ 452,000,000 | $ 118,650,000 |
Operating Expenses: |
|
|
|
Consulting & Service Fees - Related Parties | $ 3,462,143 | $ 3,337,143 | $ 785,714 |
Consulting & Service Fees - Other | $ 22,792 | $ 39,440 | $ 5,000 |
Legal & Related Service Fee | $ - | $ 38,676 | $ - |
Professional Fees | $ 16,200 | $ 1,375 | $ 1,800 |
Professional Fees (India) | $ 308,100 | $ 1,204,780 | $ 332,067 |
General & Administrative Expenses | $ 3,362 | $ 3,270 | $ 147 |
General & Administrative Expenses (India) | $ 1,246,858 | $ 4,327,735 | $ 1,192,832 |
Bank Service Fees | $ 5,405 | $ 3,469 | $ 509 |
Bank Service Fees (India) | $ 9,385 | $ 31,817 | $ 8,770 |
IT Expenses | $ 3,344 | $ 2,792 | $ 663 |
IT Expenses (India) | $ 122,360 | $ 1,115,071 | $ 307,341 |
Office Expenses | $ 26,578 | $ 298 | $ - |
Office Expenses (India) | $ 1,314,052 | $ 4,294,753 | $ 1,183,741 |
Travel & Accommodation Expenses | $ 72,550 | $ 103,726 | $ 8,907 |
Travel & Accommodation Expenses (India) | $ 1,685,322 | $ 5,441,493 | $ 1,499,812 |
Rent Expenses | $ - | $ 3,758,079 | $ 1,658,250 |
Other Business Expense | $ 149,210 | $ 194,554 | $ 16 |
Other Business Expense (India) | $ 801,695 | $ 2,723,477 | $ 750,658 |
Operating Profit / (Loss) | $ 130,742,645 | $ 425,378,052 | $ 110,913,773 |
Miscellaneous Income | $ - | $ - | $ 35,750 |
Profit (Loss) Before Interest & Taxes | $ 130,742,645 | $ 425,378,052 | $ 110,949,523 |
Gains/(Losses) on Currency Fluctuations | $ 34,616 | $ 184,467 | $ 49,391 |
Interest Expense (India) | $ 36,969 | $ 132,864 | $ 34,877 |
Interest Expense | $ 72,822 | $ 71,126 | $ 17,834 |
Profit (Loss) Before Tax: | $ 130,667,470 | $ 425,358,528 | $ 110,931,689 |
Taxes Provision @ 25% | $ 27,440,169 | $ 89,325,291 | $ 23,295,655 |
Net Profit/Loss | $ 103,227,301 | $ 336,033,237 | $ 87,636,034 |
Earnings Per Share - Basic (Annualized) | $ 14.96 | $ 48.70 | $ 50.80 |
Earnings Per Share - Post-Diluted | $ 14.80 | $ 20.00 | $ 20.87 |
Post-Diluted Share Volume | 6.975M | 16.8M | 16.8M |
Interups Inc. | |
Consolidated Unaudited Balance Sheet | |
As of May 31, 2020 & 2021 and As of the Quarter Ended on August 31, 2021 |
Description | FY 19/20 End | FY 20/21 End | 8/31/2021 |
Assets |
|
|
|
Cash & Cash Equivalents | $ - | $ 4,362 | $ 155 |
Cash & Cash Equivalents (india) | $ 239,278 | $ 1,064,570 | $ 1,357,992 |
Receivables | $ - | $ - | $ - |
Receivables (India) | $ 139,750,369 | $ 587,701,456 | $ 703,752,551 |
Prepaid Expenses | $ 0 | $ 276,000 | $ 1,007,500 |
Total Assets | $ 139,989,647 | $ 589,046,389 | $ 706,118,199 |
Liabilities |
|
|
|
Accounts Payable & Accrued Liabilities | $ 1,472,969 | $ 2,360,527 | $ 2,385,160 |
Accounts Payable & Accrued Liabilities (India) | $ 5,487,772 | $ 24,944,229 | $ 30,303,718 |
Provision for Taxes | $ 27,440,169 | $ 116,765,460 | $ 140,061,114 |
Dues to Related Parties | $ 11,142,557 | $ 13,422,706 | $ 14,178,704 |
Loans Payable | $ 832,350 | $ 822,350 | $ 822,350 |
Total Liabilities | $ 46,375,817 | $ 158,315,271 | $ 187,751,047 |
Stockholders' Defecit |
|
|
|
Common Stock @ Par Value of 0.001 per share; 75,000,000 shares authorized; 6,900,000 issued & outstanding. | $ 6,900 | $ 6,900 | $ 6,900 |
Additional Paid-In Capital | $ 40,437 | $ 40,437 | $ 40,437 |
Common Stock Issuable - Client/Investor/Other Credit | $ 75 | $ 75 | $ 75 |
Common Stock Equity Investment - Reg S & D - shares to be issued | $ 1,383,024 | $ 2,467,074 | $ 2,467,074 |
Retained Earnings - P/L for Current Financial Period | $ 103,227,301 | $ 336,033,237 | $ 87,636,034 |
Retained Earnings / (Deficit Accumulated) | $ (11,043,907) | $ 92,183,394 | $ 428,216,631 |
Total Stockholders' Equity | $ 93,613,830 | $ 430,731,117 | $ 518,367,152 |
Total Liabilities & Stockholders' Equity | $ 139,989,647 | $ 589,046,389 | $ 706,118,199 |
Interups Inc. | |
Consolidated Unaudited Cash Flow Statement | |
For the Fiscal Year Ended May 31, 2020 & 2021 and Quarter Ended August 31, 2021 |
Description | FY 19/20 | FY 20/21 | Quarter Ending on 8/31/2021 |
Cash - Beginning of Period | $ 0 | $ (0) | $ 4,362 |
Cash - Beginning of Period (India) | $ - | $ 239,278 | $ 1,064,570 |
Cash Flow from Operating Activities: |
|
|
|
Net Profit/Loss for the Period | $ 103,227,301 | $ 336,033,237 | $ 87,636,034 |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
Changes in Operating Assets and Liabilities: |
|
|
|
Prepaid Expenses | $ (0) | $ (276,000) | $ (731,500) |
Accounts Payable and Accrued Liabilities | $ 5,554,612 | $ 20,140,024 | $ 5,331,412 |
Provision for Taxes | $ 27,440,169 | $ 89,325,291 | $ 23,295,655 |
Due to Related Parties | $ 3,305,390 | $ 2,280,149 | $ 755,998 |
Accounts Receivable | $ (139,750,369) | $ (447,951,087) | $ (116,051,096) |
Interest | $ 109,791 | $ 203,990 | $ 52,710 |
Common Stock Issuable | $ - | $ - | $ - |
Net Cash Flow Used In Operating Activities | $ (113,107) | $ (244,396) | $ 289,215 |
Cash Flow From Financing Activities: |
|
|
|
Proceeds |
|
|
|
Net Proceeds from Common Stock Equity Investments - Reg S & D - Shares to be issued | $ 389,985 | $ 1,084,050 | $ - |
Net Proceeds from Related Parties | $ - | $ - | $ - |
Net Proceeds from Loans Payable | $ (37,600) | $ (10,000) | $ - |
Net Cash Provided By Financing Activities | $ 352,385 | $ 1,074,050 | $ - |
Net Cash Flow | $ 239,278 | $ 829,655 | $ 289,215 |
Cash - End of Period | $ 239,278 | $ 1,068,933 | $ 1,358,147 |