Warrants 25 - 14,050 -100% Additional (Discount) paid in capital: Share discount (10,163,276) (10,163,276) Premium on capital reduction 206,307 206,307 Retained earnings (deficit) Appropriated: Legal reserve
share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Legal Reserved 26.0 - 26.0 N.A. (>100) Retained earnings - Unappropriated 3,005.7 1,831.9 1,173.8 64.1 Deficit from
(Deficit) Unappropriated 363.61 426.45 491.34 Total Shareholders’ Equity 463.61 526.45 591.34 Income Statement Revenue from Sale of Goods and Rendering of Services 466.56 568.04 618.45 Cost of Sale of Goods
Capital 100.00 100.00 100.00 Issued and Fully Paid-Up Share Capital 100.00 100.00 100.00 Retained Earnings (Deficit) Unappropriated 363.61 426.45 491.34 Total Shareholders’ Equity 463.61 526.45 591.34
Earnings (Deficit) Unappropriated 363.61 426.45 491.34 Total Shareholders’ Equity 463.61 526.45 591.34 Income Statement Revenue from Sale of Goods and Rendering of Services 466.56 568.04 618.45 Cost of Sale
6,935,307 / (767,500) = N/A Not applicable due to the Company's NTA being deficit. 2. Net Operating Profits % of Net Profit attributable proportionately to acquired assets/ Net Profit of the Company* 49% x
the Company's NTA being deficit. 2. Net Operating Profits % of Net Profit attributable proportionately to acquired assets/ Net Profit of the Company* 49% x (1,591,877) / 171,117 = N/A 48.72% x (69,682
65,804.00 19.63 Shareholders’ equity Issued and paid-up share capital 15,075.00 13,675.00 10.24 Capital surplus (deficit) from common shares 3,399.43 - - Other component of shareholders’ equity (65.02) (58.02
Earnings (Deficit) -5,129.66 -6,121.34 -5,598.50 -5,672.60 1,314.67 Treasury Stock - - - - - Shares Of The Company Held By Subsidiaries - - - - - Other Components Of Equity 92.19 -217.32 701.38 -358.03
20,889.7 19,836.7 1,053.0 Retained earnings (Deficit) (322.9) 32.6 (355.5) Others(1) (155.1) (143.9) (11.2) Total shareholders’ equity 31,339.7 30,778.1 561.6 Remark (1) Comprised of discount on changes in