Mix 1 Life 8-K Entry into a Material Definitive Agreement

EXHIBIT 99.1

Unaudited Combined Pro Forma Financial Information

On March 31, 2015, Mix1 Life, Inc. ("Mix"), a Nevada corporation, acquired the No Fear license for beverages in North America, pursuant to an Asset Purchase Agreement (the "Agreement"). The agreement specifies that Mix will issue 1,300,138 shares of its common stock valued at $6.00 per share, $1,500,000 to be paid in cash, forgiveness of $589,170 of accounts receivable, and issued convertible debt in the amount of $2,310,000 for a total purchase price of $12,200,000.

Mix, the acquirer is a publicly registered corporation and, for accounting purposes, the business combination shall be accounted for using the acquisition method of accounting.

The unaudited combined proforma statements of operations for Mix and No Fear for the year ended August 31, 2014 and the unaudited three month period ended November 30, 2014 gives effect to the acquisition as if the transaction had taken place on September 1, 2014 and 2013. The unaudited combined pro forma balance sheet gives effect to the acquisition as if the transaction had taken place on November 30, 2014 and combines No Fear and Mix's unaudited balance sheets as of November 30, 2014.

These pro forma financial statements are provided for illustrative purposes and do not purport to represent what the Company's financial position would have been if such transactions had occurred on the above mentioned dates. These statements were prepared based on accounting principles generally accepted in the United States. The use of estimates is required and actual results could differ from the estimates used. The Company believes the assumptions used provide a reasonable basis for presenting the significant effects directly attributable to the acquisition.

1

Mix1 Life, Inc.

Unaudited Combined Pro Forma Balance Sheet

November 30, 2014

				Mix1					Pro Forma			Pro Forma
				Life, Inc.			No Fear		Adjustments			Combined
Assets
Current Assets:
	Cash and cash equivalents		$	46,673		$	-	$	105,000	(b)	$	151,673
	Inventory			461,102			710,898		(710,898)	(c)
									(359,488)	(a)		101,614
	Accounts Receivable			241,164			-		459,270	(a)
									(459,270)	(d)		241,164
	Notes Receivable			234,900			-		(105,000)	(b)
									(129,900)	(d)		-
	Other current assets			51,695			-		-			51,695
		Current Assets		1,035,534			710,898		(1,200,286)			546,146
Equipment, Buildings, and Properties:
	Fixtures and Equipment			5,168			-		35,000	(d)		40,168
	Ingredient Specifications, Branding, and Other Intangible Assets			19,450,357			-		12,165,000	(d)		31,615,357
		Net Equipment, Buildings, and Properties		19,455,525			-		12,200,000			31,655,525
Total Assets			$	20,491,059		$	710,898	$	10,999,714		$	32,201,671
Liabilities and Stockholders' Equity
Current Liabilities:
	Accounts Payable		$	111,767		$	-	$	1,500,000	(d)	$	1,611,767
	Accounts Payable - Related Party			263,458			-		-			263,458
	Note payable - premium finance			6,307			-		-			6,307
		Total Current Liabilities		381,532			-		1,500,000			1,881,532
12% Senior Secured Convertible Debentures				750,000			-		-			750,000
7.5% Senior Secured Convertible Debentures				-			-		2,310,000	(d)		2,310,000
		Total Liabilities		1,131,532					3,810,000			4,941,532
Shareholders' Equity:
	Common Stock, $.001 par value, 100,000,000 shares authorized 11,418,740 issued and outstanding at Nov 30, 2014, and 12,718,878 issued and outstanding on pro forma column.			11,419			-		1,300	(d)		12,719
	Additional Paid in Capital			22,430,242					7,799,530	(d)		30,229,772
	Retained Deficit			(3,082,134	)		710,898		(710,898)	(c)
							-		99,782	(a)		(2,982,352	)
	Total shareholders' equity			19,359,527			710,898		7,189,714			27,260,139
Total liabilities and shareholders' equity			$	20,491,059		$	710,898	$	10,999,714		$	32,201,671

2

Mix1 Life Inc. 

Unaudited Combined Pro Forma Income Statement 

For the Three Months Ended November 30, 2014 

			Mix1						Pro Forma			Pro Forma
			Life Inc.			No Fear			Adjustments			Combined
Revenue:
	Gross Sales		$	242,476		$	371,005		$	-		$	613,481
	Net Sales			242,476			371,005			-			613,481
	Cost of goods sold			(212,040	)		(256,656	)		-			(468,696	)
	Gross Margin			30,436			114,349			-			144,785
Operating Expenses:
	Selling and marketing			44,316			-			-			44,316
	Corporate general and administrative			488,226			-			-			488,226
	Depreciation and amortization			429,850			-			217,000	(e)		646,850
	Total operating expenses			962,392			-			217,000			1,179,392
Income (loss) from operations				(931,956	)		114,349			(217,000	)		(1,034,607	)
	Interest expense			(93,888	)		-			-			(93,888	)
New Income (loss)			$	(1,025,844	)	$	114,349		$	(217,000	)	$	(1,128,495	)
	Loss per common share
		Basic and diluted	$	(0.09	)							$	(0.09	)
	Weighted average common shares outstanding
		Basic and diluted		11,154,682						1,300,138			12,454,820

3

Mix1 Life, Inc.

Pro Forma Combining Statements of Operations

For the Year Ended August 31, 2014

		Mix1 Life Inc.			No Fear			Pro Forma Adjustments			Pro Forma Combined
Revenue:
	Gross Sales	$	2,004		$	1,709,558		$	-		$	1,711,562
	Net Sales		2,004			1,709,558			-			1,711,562
	Cost of goods sold		(6,766	)		(1,139,903	)		-			(1,146,669	)
	Gross Margin		(4,762	)		569,655			-			564,893
Operating Expenses:
	Selling and marketing		98,524			-			-			98,524
	Corporate general and administrative		1,378,874			-			-			1,378,874
	Depreciation and amortization		-			-			869,000	(e)		869,000
	Total operating expenses		1,477,398			-			869,000			2,346,398
Income (loss) from operations			(1,482,160	)		569,655			(869,000	)		(1,781,505	)
	Interest expense		(513,359	)		-			-			(513,359	)
New Income (loss)		$	(1,995,519	)	$	569,655		$	(869,000	)	$	(2,294,864	)
Loss per common share
	Basic and diluted	$	(0.20	)							$	(0.20	)
Weighted average number of common shares outstanding
	Basic and diluted		10,013,939						1,300,138			11,314,077

4

Notes to Unaudited Combined Pro Forma Statement of Operations

NOTE 1--Basis of Presentation

The unaudited proforma combined balance sheet as of November 30, 2014 was based on the unaudited balance sheet of Mix1 Life, Inc. ("the Company") and the unaudited balance sheet of No Fear as of November 30, 2014 combined with pro forma adjustments to give effect to the purchase as if it occurred on November 30, 2014.

The unaudited combined statement of operations of the Company for the 3 month period ended November 30, 2014 were derived from the statement of operations as reported with the Form 10-Q filed on January 20, 2015.

These unaudited pro forma financial statements are provided for illustrative purposes and do not purport to represent what the Company's financial position would have been if such transactions had occurred on the above mentioned date. These statements were prepared based on accounting principles generally accepted in the United States. The use of estimates is required and actual results could differ from the estimates used. The Company believes the assumptions used provide a reasonable basis for presenting the significant effects directly attributable to the acquisition.

The following pro forma adjustments are incorporated into the unaudited combined pro forma balance sheet as of November 30, 2014 and the unaudited combined pro forma statements of operations for the three months ended November 30, 2014 and the year ended August 31, 2014.

( a )	To record the sale of product, cost of sales, and accounts receivable associated with No Fear purchases from the Company after November 30, 2014.
( b )	To record decreases on the notes receivable associated with No Fear.
( c )	Entry reflects the sale of No Fear inventory to outside parties after November 30, 2014 but before the purchase date.
( d )	To record purchase of No Fear license for beverages in North America
( e )	To record amortization of the intangible asset acquired

5