NOTE 11 - RESTATEMENT | NOTE 11 RESTATEMENT The financial statements for the year ended September 31, 2013, have been restated to correct the way in which the Company accounts for derivative liabilities. The derivative liability that was originally recorded for the period ended September 30, 2013, was arrived at by using the Black Scholes analysis to measure the embedded conversion features of the open balances only of the convertible notes at the end of the year. By using this accounting method the Companys loss was overstated by $974,879 for the period from July 31, 2013 (inception) to September 30, 2013. The accounting method used in the restated financials are based on calculating the fair value of each of the note conversions as well as the ending period values using the Black Scholes analysis. The embedded conversion features of each of the notes is bifurcated and accounted for at fair value. The Company also has written off the inventory recorded at the end of September 30, 2013 and also recorded an accrual for officer compensation that was not originally recorded. As a result of these changes, the Company has recorded adjustments to the Companys financial statements for the period. The following statements reflect the adjustments and the restated values: NYBD HOLDINGS, INC. RESTATED BALANCE SHEETS SEPTEMBER 30, 2013 ASSETS Previously Reported Adjustments As Restated Current Assets Cash $ 4,659 $ (1) $ 4,658 Inventory 15,553 (15,553) - Prepaid expense 7,010 - 7,010 Total Current Assets 27,222 (15,554) 11,668 Total Assets $ 27,222 $ (15,554) $ 11,668 LIABILITIES AND STOCKHOLDERS' DEFICIT Current Liabilities Accrued expense 23,915 - 23,915 Accrued interest 8,587 779 9,366 Accrued salary - 37,500 37,500 Shareholder loan 119,095 (119,095) - Convertible notes payable, net of debt discount 259,500 (131,036) 128,464 Derivative liability 1,423,998 (778,580) 645,418 Total Current Liabilities 1,835,095 (990,432) 844,663 Total Liabilities $ 1,835,095 $ (990,432) $ 844,663 Stockholders' Deficit Common stock payable 48301 (1) 48300 Preferred stock, authorized 10,000,000 shares, series A, $0.001 par valu10,000,000 issued and outstanding as of September 30, 2013 10,000 - 10,000 Common stock, authorized 750,000,000 shares, $0.001 par value, 74,206,359 issued and outstanding as of September 30, 2013 74,206 - 74,206 Additional paid in capital (392,007) - (392,007) Accumulated deficit (1,548,373) 974,879 (573,494) Total Stockholders' Deficit (1,807,873) 974,878 (832,995) Total Liabilities and Stockholders' Deficit $ 27,222 $ (15,554) $ 11,668 NYBD HOLDINGS, INC. RESTATED STATEMENTS OF OPERATIONS SEPTEMBER 30, 2013 Previously Reported Adjustments As Restated Revenues $ - $ - $ - Cost of Revenues - - - Gross Profit - - - Operating Expenses: Professional services 28,586 - 28,586 Officer compensation - 37,500 37,500 General and administrative expense 87,264 - 87,264 Total Operating Expenses 115,850 37,500 153,350 Loss from continuing operations (115,850) (37,500) (153,350) Other Income (Expense): Interest expense (8,587) (779) (9,366) Other income 62 - 62 Loss on inventory adjustment - (15,553) (15,553) Change in fair value of embedded derivative liability - (114,191) (114,191) Derivative expense (1,423,998) 1,142,902 (281,096) Total other income (expenses) (1,432,523) 1,012,379 (420,144) Net loss before income taxes (1,548,373) 974,879 (573,494) Income taxes - - - Net Loss $ (1,548,373) $ 974,879 $ (573,494) NYBD HOLDINGS, INC. RESTATED STATEMENTS OF CASH FLOWS SEPTEMBER 30, 2013 Previously Reported Adjustments As Restated Cash Flows from Operating Activities: Net Loss $ (1,548,373) $ 974,879 $ (573,494) Adjustments to reconcile net loss to net cash used in operating activities: Change in fair value of deriviative liablility 1,423,998 (1,028,711) 395,287 Changes in Operating Assets and Liabilities: - (Increase) Decrease in Inventory (15,553) 15,553 - Decrease in prepaids (7,010) - (7,010) Increase in accrued expenses 32,502 38,278 70,780 Net Cash Used by Operating Activities (114,436) - (114,437) Cash Flows from Financing Activities: Proceeds from/(payments to) notes payable-related parties 119,095 - 119,095 Net Cash Provided by Financing Activities 119,095 - 119,095 Net Increase (Decrease) in Cash 4,659 - 4,658 Cash at Beginning of Period - - - Cash at End of Period $ 4,659 $ - $ 4,658 |