Telcare, Inc. Consolidated Balance Sheet As of December 31, 2014 2013 Assets Current Assets Cash Restricted cash Accounts receivable, net Inventory, net Prepaid expenses Total Current Assets Property and Equipment, net Other Assets $ 20,220,852 $ 4,511,796 1,903,800 565,345 1,422,778 307,436 - 1,737,681 2,832,525 255,831 24,420,211 9,337,833 119,433 204,664 249,653 302,864 Total Assets Liabilities and Stockholders' Equity Current Liabilities Accounts payable and accrued liabilities Deferred revenue Customer deposit payable Warrant liability Accrued compensation and related expenses Convertible notes payable Notes payable, current portion Total Current Liabilities $ 24,789,297 $ 9,845,361 $ 2,696,580 340,632 1,903,800 669,576 490,793 - 1,666,667 $ 1,855,738 549,825 - 707,303 334,580 3,750,000 1,764,667 7,768,048 8,962,113 Long Term Liabilities Long-term debt, net of current portion and debt discount Maryland commercialization grant Total Long Term Liabilities 1,619,461 250,000 3,278,920 250,000 1,869,461 3,528,920 Total Liabilities 9,637,509 12,491,033 Convertible Mandatorily Redeemable Series B Preferred Stock, $0.001 par value, 9,133,603 shares authorized; 8,775,270 issued and outstanding at December 31, 2014 and 2013 Convertible Mandatorily Redeemable Series C Preferred Stock, $0.001 par value, 23,491,757 shares authorized; 22,164,448 issued and outstanding at December 31, 2014 25,368,350 25,368,350 34,459,437 - Stockholders' Equity Convertible Series A Preferred Stock, $0.001 par value, 4,027,290 shares authorized; 3,827,290 issued and outstanding at December 31, 2014 and 2013 Common Stock, $0.001 par value, 59,000,000 shares authorized; 8,458,520 and 7,265,824 issued and outstanding at December 31, 2014 and 2013, respectively Additional Paid in Capital Accumulated Deficit Total Stockholders' Equity Total Liabilities and Stockholders' Equity 3,827 3,827 8,459 626,782 (45,315,067) 7,266 123,298 (28,148,413) (44,675,999) (28,014,022) $ 24,789,297 $ 9,845,361 See notes to Consolidated Financial Statements 2
