Restatement of Previously Issued Financial Statements | NOTE 14. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS Subsequent to the original issuance of Regen’s financial statements for the quarterly period ended December 31, 2016 the Company determined that the recognition of $ 1,950,120 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 As of December 31, 2016 Adjustments December 31, 2016 (unaudited) (unaudited) Restated ASSETS CURRENT ASSETS Cash 220,718 220,718 Accounts Receivable 83,000 83,000 Note Receivable 12,051 12,051 Prepaid Expenses 61,011 61,011 Accrued Interest Receivable 2,878 2,878 Due from Former Employees 15,000 15,000 Total Current Assets 394,658 394,658 OTHER ASSETS Available for Sale Securities 312,000 312,000 Total Other Assets 312,000 312,000 TOTAL ASSETS 706,658 706,658 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Bank Overdraft 0 0 Accounts payable 163,927 163,927 Notes Payable 68,638 68,638 Accrued payroll taxes 3,677 3,677 Accrued Interest 54,841 54,841 Accrued Rent 20,000 20,000 Accrued Payroll 349,496 349,496 Due to Shareholder 25,000 25,000 Convertible Notes Payable 47,425 47,425 Total Current Liabilities 733,004 733,004 Long Term Liabilities: Convertible Notes Payable 129,776 129,776 Total Long Term Liabilities 129,776 129,776 Total Liabilities 862,779 862,779 STOCKHOLDERS' EQUITY (DEFICIT) Common Stock ($.0001 par value) 500,000,000 shares authorized; 145,412,605 issued and outstanding as of December 31, 2016 and 139,712,605 shares issued and outstanding September 30, 2016 14,540 14,540 Preferred Stock, 0.0001 par value, 800,000,000 authorized as of September 30, 2016 and December 31, 2016 respectively Series A Preferred 300,000,000 authorized, 147,966,697 and 135,266,697 outstanding as of December 31, 2016 and September 30, 2016 respectively 14,797 14,797 Series AA Preferred $0.0001 par value 600,000 authorized and 30,000 outstanding as of December 31, 2016 and September 30, 2016 3 3 Additional Paid in capital 21,714,779 (15,271,627 ) 6,443,152 Contributed Capital 728,658 728,658 Retained Earnings (Deficit) accumulated during the development stage (22,748,898 ) 15,271,627 (7,477,271 ) Accumulated Other Comprehensive Income 120,000 120,000 Total Stockholders' Equity (Deficit) (156,121 ) (156,121 ) TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT) 706,658 706,658 REGEN BIOPHARMA , INC. STATEMENT OF OPERATIONS (unaudited) Quarter Ended Quarter Ended December 31, 2016 Adjustments December 31, 2016 (Restated) REVENUES 0 0 COST AND EXPENSES Research and Development 42,694 42,694 General and Administrative 242,758 242,758 Consulting and Professional Fees 233,128 233,128 Rent 15,000 15,000 Total Costs and Expenses 533,580 533,580 OPERATING LOSS (533,580 ) (533,580 ) OTHER INCOME & (EXPENSES) Interest Income 300 300 Other Income 31,846 31,846 Refunds of amounts previously paid Interest Expense (11,923 ) (11,923 ) Interest Expense attributable to Amortization of Discount (61,102 ) (61,102 ) Loss on issuance of common shares for less than fair value (1,950,120 ) 1,950,120 0 Preferred shares issued pursuant to contractual obligations TOTAL OTHER INCOME (EXPENSE) (1,990,999 ) (40,879 ) NET INCOME (LOSS) (2,524,579 ) (574,459 ) BASIC AND FULLY DILUTED EARNINGS (LOSS) PER SHARE (0.018 ) (0.004 ) WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING 143,596,121 143,596,121 REGEN BIOPHARMA , INC. STATEMENT OF CASH FLOWS (unaudited) Quarter Ended December 31, Quarter Ended December 31, 2016 Adjustments 2016 (Restated) CASH FLOWS FROM OPERATING ACTIVITIES Net Income (loss) (2,524,579 ) 1,950,120 (574,459 ) Adjustments to reconcile net Income to net cash Increase (Decrease) in Interest expense attributable to amortization of Discount 61,102 61,102 Increase in issuance of stock below fair value 1,950,120 (1,950,120 ) 0 Increase in Additional Paid in Capital 5,240 5,240 Changes in operating assets and liabilities: Increase (Decrease) in Accounts Payable (76,832 ) (76,832 ) (Increase) Decrease in Accounts Receivable (Increase) Decrease in Notes Receivable (Increase) Decrease in Interest Receivable (300 ) (300 ) Increase ( Decrease) in Bank Overdraft Increase (Decrease) in accrued Expenses 72,060 72,060 (Increase) Decrease in Prepaid Expenses 8,894 8,894 (Increase )Decrease in Due from Former Employee Net Cash Provided by (Used in) Operating Activities (504,295 ) (504,295 ) CASH FLOWS FROM FINANCING ACTIVITIES Common Stock issued for Cash 267,500 267,500 Preferred Stock issued for Cash 292,500 292,500 Increase in Contributed Capital 0 0 Increase ( Decrease) in Notes Payable (74,809 ) (74,809 ) Increase in Convertible Notes payable 240,000 240,000 Increase (Decrease )in Due to Shareholder (25,000 ) (25,000 ) Net Cash Provided by (Used in) Financing Activities 700,191 700,191 Net Increase (Decrease) in Cash 195,896 195,896 Cash at Beginning of Period 24,822 24,822 Cash at End of Period 220,718 220,718 Supplemental Disclosure of Noncash investing and financing activities: Common shares Issued for Debt 0 Preferred Shares Issued for Debt 0 Cash Paid for Interest 1,000 The Accompanying Notes are an Integral Part of These Financial Statements REGEN BIOPHARMA, INC. STATEMENT OF COMPREHENSIVE INCOME (unaudited) Quarter Ended December 31 2016 adjustments 2016 (Restated) Net Income (Loss) $ (2,524,579 ) $ 1,950,120 $ (574,459 ) Add: Unrealized Gains on Securities 200,000 200,000 Less: Unrealized Losses on Securities Total Other Comprehensive Income (Loss) 200,000 200,000 Comprehensive Income $ (2,324,579 ) (374,459 ) |