Restatement of Previously Issued Financial Statements | NOTE 11. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS Subsequent to the original issuance of Regen’s quarterly financial statements for the period ended December 31, 2015 the Company determined that the recognition of $ 1,163,313 of expenses recognized during the period resulting from the issuance for less than fair value of equity securities should not have been recognized. The following tables reflect the corrections: REGEN BIOPHARMA , INC. BALANCE SHEET As of December 31, 2015 (unaudited) Adjustments As of December 31, 2015 (unaudited) ASSETS CURRENT ASSETS Cash 168,517 168,517 Note Receivable 12,051 12,051 Prepaid Expenses 1,000 1,000 Accrued Interest Receivable 1,681 1,681 Due from Former Employees 15,000 15,000 Total Current Assets 198,249 198,249 OTHER ASSETS Available for Sale Securities 120,000 120,000 Total Other Assets 120,000 120,000 TOTAL ASSETS 318,249 318,249 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Bank Overdraft 0 0 Accounts payable 27,646 27,646 Notes Payable 168,050 168,050 Accrued payroll taxes 5,771 5,771 Accrued Interest 26,095 26,095 Accrued Rent 10,000 10,000 Accrued Payroll 52,663 52,663 Due to Shareholder 50,000 50,000 Total Current Liabilities 340,225 340,225 Total Liabilities 340,225 340,225 STOCKHOLDERS' EQUITY (DEFICIT) Common Stock ($.0001 par value) 500,000,000 shares authorized; 114,753,938 issued and outstanding as of September 30, 2015 and 124,287,272 shares issued and outstanding December 31, 2015 12,427 12,427 Preferred Stock, 0.0001 par value, 800,000,000 authorized and 100,000,000 authorized as of December 31, 2015 and September 30, 2015 respectively Series A Preferred 90,000,000 Authorized and 300,000,000 authorized, 60,981,697 and 80,248,364 outstanding as of September 30, 2105 and December 31, 2015 respectively 8,025 8,025 Series AA Preferred $0.0001 par value 600,000 authorized and 30,000 outstanding as of September 30, 2015 and December 31, 2015 3 3 Additional Paid in capital 13,632,102 (10,147,746 ) 3,484,356 Contributed Capital 728,658 728,658 Retained Earnings (Deficit) accumulated during the development stage (14,331,191 ) (10,147,746 ) (4,183,446 ) Accumulated Other Comprehensive Income (72,000 ) (72,000 ) Total Stockholders' Equity (Deficit) (21,976 ) (21,976 ) TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT) 318,249 318,249 The Accompanying Notes are an Integral Part of These Financial Statements REGEN BIOPHARMA , INC. STATEMENT OF OPERATIONS (unaudited) Quarter Ended December 31, 2015 Adjustments Quarter Ended December 31, 2015 REVENUES 0 0 COST AND EXPENSES Research and Development 105,323 105,323 General and Administrative 488,596 488,596 Consulting and Professional Fees 80,533 80,533 Rent 15,000 15,000 Total Costs and Expenses 689,452 689,452 OPERATING LOSS (689,452 ) (689,452 ) OTHER INCOME & (EXPENSES) Interest Income 300 300 Refunds of amounts previously paid Interest Expense (5,001 ) (5,001 ) Loss on issuance of common shares for less than fair value (1,163,313 ) 1,163,313 0 TOTAL OTHER INCOME (EXPENSE) (1,168,014 ) (4,701 ) NET INCOME (LOSS) (1,857,466 ) (694,153 ) BASIC AND FULLY DILUTED EARNINGS (LOSS) PER SHARE (0.0157 ) (0.0059 ) WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 118,216,582 118,216,582 The Accompanying Notes are an Integral Part of These Financial Statements REGEN BIOPHARMA,INC. STATEMENT OF COMPREHENSIVE INCOME (unaudited) Quarter Ended December 31 2015 2015 adjustments (restated) Net Income (Loss) $ (1,857,466 ) 1,163,313 $ (694,153 ) Add: Unrealized Gains on Securities 0 0 Less: Unrealized Losses on Securities (38,400 ) (38,400 ) Total Other Comprehensive Income (Loss) (38,400 ) (38,400 ) Comprehensive Income $ (1,895,866 ) (732,553 ) REGEN BIOPHARMA , INC. STATEMENT OF CASH FLOWS (unaudited) Three Months Ended December 31, 2015 Adjustments Three Months Ended December 31, 2015 Restated CASH FLOWS FROM OPERATING ACTIVITIES Net Income (loss) $ (1,857,466 ) $ 1,163,313 $ (694,153 ) Adjustments to reconcile net Income to net cash Common Stock issued to Consultants Preferred Stock issued to Consultants $ 40 $ 40 Changes in operating assets and liabilities: Increase (Decrease) in Accounts Payable $ 1,792 $ 1,792 (Increase) Decrease in Notes Receivable $ — $ — (Increase) Decrease in Interest Receivable $ (300 ) $ (300 ) Increase ( Decrease) in Bank Overdraft Increase (Decrease) in accrued Expenses $ 25,495 $ 25,495 (Increase) Decrease in Prepaid Expenses $ 9,000 $ 9,000 (Increase) Decrease in Due from Former Employee $ (15,000 ) $ (15,000 ) Increase in issuance of stock below fair value 1,163,313 (1,163,313 ) 0 Increase in Additional Paid in Capital 247,723 247,723 Net Cash Provided by (Used in) Operating $ (425,403 ) $ (425,403 ) Activities CASH FLOWS FROM FINANCING ACTIVITIES Common Stock issued for Cash 321,667 321,667 Preferred Stock issued for Cash 238,334 238,334 Increase in Contributed Capital Increase ( Decrease) in Notes Payable (54,701 ) (54,701 ) Increase in Convertible Notes payable Increase in Due to Shareholder 50,000 50,000 Net Cash Provided by (Used in) Financing Activities 555,300 555,300 Net Increase (Decrease) in Cash 129,897 129,897 Cash at Beginning of Period 38,620 38,620 Cash at End of Period $ 168,517 $ 168,517 |