Restatement of Previously Issued Financial Statements | NOTE 12. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS Subsequent to the original issuance of Regen’s quarterly financial statements for the period ended March 31, 2015 the Company determined that the recognition of $8,179,432 of expenses recognized during the quarter ended March 31, 2015 resulting from the issuance for less than fair value of common shares in satisfactions of convertible notes issued by the Company should not have been recognized. The following tables reflect the corrections: REGEN BIOPHARMA , INC. BALANCE SHEET As of March 31, 2015 (unaudited) Adjustments As of March 31, 2015 (unaudited) (as restated) ASSETS CURRENT ASSETS Cash 521,974 521,974 Note Receivable 12,051 12,051 Accrued Interest Receivable 784 784 Total Current Assets 534,809 534,809 TOTAL ASSETS 534,809 534,809 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Bank Overdraft 0 0 Accounts payable 16,207 16,207 Notes Payable 133,751 133,751 Accrued payroll taxes 2,976 2,976 Accrued Interest 14,635 14,635 Accrued Rent 5,000 5,000 Accrued Payroll 7,501 7,501 Total Current Liabilities 180,070 180,070 Total Liabilities 180,070 180,070 STOCKHOLDERS' EQUITY (DEFICIT) Common Stock ($.0001 par value) 500,000,000 shares authorized; 109,310,811 issued and outstanding as of March 31, 2015, 2014 and 51,907,917 shares issued and outstanding September 30, 2014 10,932 10,932 Preferred Stock, 0.0001 par value, 100,000,000 authorized and Five Million authorized as of March 31, 2015 and September 30, 2014 respectively Series A Preferred 90,000,000 Authorized and 0 authorized, 57,134, 079 and 0 outstanding as of March 31, 2105 and September 30, 2014 respectively 5.714 5.714 Series AA Preferred $0.0001 par value 600,000 authorized and 30, 000 and 0 outstanding as of March 31, 2015 and September 30, 2014 respectively 3 3 Additional Paid in capital 9,905,102 (8,179,432 ) 1,725,670 Contributed Capital 743,658 743,658 Retained Earnings (Deficit) accumulated during the development stage (10,310,670 ) 8,179,432 (2,131,238 ) Total Stockholders' Equity (Deficit) 354,739 354,739 TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT) 534,809 534,809 The Accompanying Notes are an Integral Part of These Financial Statements REGEN BIOPHARMA , INC. STATEMENT OF OPERATIONS Three months ended March 31, 2015 (unaudited) Adjustments Three months ended March 31, 2015 (unaudited) (as restated) Six Months ended March 31, 2015 (unaudited) Adjustments Six Months ended March 31, 2015 (unaudited) (as restated) REVENUES 0 0 0 0 COST AND EXPENSES Research and Development 22,969 22,969 25,206 25,206 General and Administrative 303,536 303,536 442,989 442,989 Consulting and Professional Fees 279,913 279,913 339,761 339,761 Rent 15,000 15,000 26,871 26,871 Total Costs and Expenses 621,419 621,419 834,828 834,828 OPERATING LOSS (621,419 ) (621,419 ) (834,828 ) (834,828 ) OTHER INCOME & (EXPENSES) Interest Income 291 291 551 551 Interest Expense (9,188 ) (9,188 ) (15,230 ) (15,230 ) Capital contribution to parent 0 0 Loss on issuance of common shares for less than fair value (8,179,432 ) 8,179,432 — (8,179,432 ) 8,179,432 — Preferred shares issued pursuant to contractual obligations (3,154 ) (3,154 ) (3,154 ) (3,154 ) TOTAL OTHER INCOME (EXPENSE) (8,191,483 ) (12,051 ) (8,197,265 ) (17,833 ) NET INCOME (LOSS) (8,812,901 ) (633,470 ) (9,032,092 ) (852,661 ) BASIC AND FULLY DILUTED EARNINGS (LOSS) PER SHARE (0.1224 ) (0.0088 ) (0.0970 ) (0.0092 ) WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING 71,986,230 71,986,230 93,139,424 93,139,424 The Accompanying Notes are an Integral Part of These Financial Statements REGEN BIOPHARMA , INC. STATEMENT OF CASH FLOWS (unaudited) Six Months Ended March 31, 2015 Adjustments Six Months Ended March 31, 2015 (as restated) CASH FLOWS FROM OPERATING ACTIVITIES Net Income (loss) (9,032,092 ) 8,179,432 (852,661 ) Adjustments to reconcile net Income to net cash Preferred Stock issued for Expenses 100 100 Preferred Stock issued for interest 891 891 Common Stock issued for expenses Preferred Stock issued pursuant to contractual obligations 3,154 3,154 Common Stock issued to Consultants 226.177 226,177 Preferred Stock issued to Consultants 420 420 Changes in operating assets and liabilities: Increase (Decrease) in Accounts Payable 12,902 12,902 (Increase) Decrease in Notes Receivable (1,629 ) (1,629 ) (Increase) Decrease in Interest Receivable (551 ) (551 ) Increase ( Decrease) in Bank Overdraft (6,137 ) (6,137 ) Increase (Decrease) in accrued Expenses 19,437 19,437 Increase in Additional Paid in Capital 132,603 132,603 Net Cash Provided by (Used in) Operating Activities (465,294 ) (465,294 ) CASH FLOWS FROM FINANCING ACTIVITIES Common Stock issued for Cash 0 0 Increase in Contributed Capital 85,000 85,000 Increase ( Decrease) in Notes Payable 19,582 19,582 Increase in Convertible Notes payable 882,686 882,686 Increase in issuance of stock below fair value 8,179,432 (8,179,432 ) — Net Cash Provided by (Used in) Financing Activities 987,268 987,268 Net Increase (Decrease) in Cash 521,974 521,974 Cash at Beginning of Period 0 0 Cash at End of Period 521,974 521,974 Supplemental Disclosure of Noncash investing and financing activities: Common Shares Issued for Debt 882,686 882,686 Preferred Shares issued for Debt 6,000 6,000 The Accompanying Notes are an Integral Part of These Financial Statements |