Exhibit 99.1
UNITED STATES DEPARTMENT OF JUSTICE
OFFICE OF THE UNITED STATES TRUSTEE
SOUTHERN DISTRICT OF CALIFORNIA
| | | | | |
In Re: | | | CHAPTER 11 (BUSINESS) | | |
| | | | | |
IMAGENETIX, INC., | | | CASE NO. ____ 12-16423 MM11 | | |
| | | OPERATING REPORT NO. 9 | | |
| Debtor(s). | | FOR THE MONTH ENDING: | | |
| | 8/31/2013 | | |
I.CASH RECEIPTS AND DISBURSEMENTS
A.(GENERAL ACCOUNT*)
1. TOTAL RECEIPTS PER ALL PRIOR GENERAL ACCOUNT REPORTS | | | | | | $ | 1,047,194.62 | |
| | | | | | | | |
2. LESS: TOTAL DISBURSEMENTS PER ALL PRIOR GENERAL | | | | | | | | |
ACCOUNT REPORTS | | | | | | $ | 944,699.36 | |
| | | | | | | | |
3. BEGINNING BALANCE | | | | | | $ | 102,495.26 | |
| | | | | | | | |
4. RECEIPTS DURING CURRENT PERIOD: | | | | | | | | |
| | | | | | | | |
ACCOUNTS RECEIVABLE - PRE-FILING | | $ | - | | | | | |
ACCOUNTS RECEIVABLE - POST-FILING | | $ | 25,475.00 | | | | | |
GENERAL SALES | | $ | - | | | | | |
OTHER (SPECIFY) _Customer deposits on future sales | | $ | 37,750.00 | | | | | |
OTHER ** (SPECIFY) _Payroll tax & insurance refund | | $ | 214.71 | | | | | |
| | | | | | | | |
TOTAL RECEIPTS THIS PERIOD: | | | | | | $ | 63,439.71 | |
5. BALANCE: | | | | | | $ | 165,934.97 | |
| | | | | | | | |
6. LESS: TOTAL DISBURSEMENTS DURING CURRENT PERIOD | | | | | | | | |
| | | | | | | | |
TRANSFERS TO OTHER DIP ACCOUNTS | | $ | - | | | | | |
DISBURSEMENTS | | $ | 103,116.54 | | | | | |
TOTAL DISBURSEMENTS THIS PERIOD***: | | | | | | $ | 103,116.54 | |
| | | | | | | | |
7. ENDING BALANCE: | | | | | | $ | 62,818.43 | |
| | | | | | | | |
8. GENERAL ACCOUNT NUMBER ____xxxxxx8451__________________________ | | | | | | | | |
DEPOSITORY NAME AND LOCATION _California Bank & Trust, 16796 Bernardo Center Dr.,
_________________________________San Diego, CA 92128________________________________
| * | All receipts must be deposited into the general account. |
| ** | Include receipts from the sale of any real or personal property out of the ordinary course of business; attach an exhibit specifying whatwas sold, to whom, terms, and date of Court Order or Report of Sale. |
| *** | This amount should be the same as the total from page 2. |
IX.BALANCE SHEET
(ACCRUAL BASIS ONLY)
| | Current Month End | | | | |
| | | | | | |
ASSETS | | | | | | | | |
Current Assets: | | | | | | | | |
Unrestricted Cash | | $ | 63,118.43 | | | | | |
Restricted Cash | | | _____________ | | | | | |
Accounts Receivable | | $ | 368,656.48 | | | | | |
Inventory | | $ | 72,372.69 | | | | | |
Notes Receivable | | | _____________ | | | | | |
Prepaid Expenses | | | _____________ | | | | | |
Other (Itemize) | | | _____________ | | | | | |
Total Current Assets | | | | | | $ | 504,147.60 | |
| | | | | | | | |
Property, Plant, and Equipment | | $ | 254,873.45 | | | | | |
Accumulated Depreciation/Depletion | | $ | (251,380.27 | ) | | | | |
Net Property, Plan, and Equipment | | | | | | $ | 3,493.18 | |
| | | | | | | | |
Other Assets (Net of Amortization): | | | | | | | | |
Due from Insiders | | | _____________ | | | | | |
Other (Itemized) See page 12 disclosure attached | | $ | 55,060.90 | | | | | |
Total Other Assets | | | | | | $ | 55,060.90 | |
| | | | | | | | |
TOTAL ASSETS | | | | | | $ | 562,701.68 | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Post-Petition Liabilities: | | | | | | | | |
Accounts Payable | | $ | 138,231.13 | | | | | |
Taxes Payable | | | _____________ | | | | | |
Notes Payable | | | _____________ | | | | | |
Professional Fees | | $ | 164,542.44 | | | | | |
Secured Debt | | | _____________ | | | | | |
Other (Itemized) See page 12 disclosure attached | | $ | 111,117.61 | | | | | |
Total Post-Petition Liabilities | | | | | | $ | 413,891.18 | |
| | | | | | | | |
Pre-Petition Liabilities: | | | | | | | | |
Secured Liabilities | | $ | 4,177,134.23 | | | | | |
Priority Liabilities | | $ | 1,895.00 | | | | | |
Unsecured Liabilities | | $ | 949,628.01 | | | | | |
Other (Itemized) See page 12 disclosure attached | | $ | 21,039.60 | | | | | |
Total Pre-Petition Liabilities | | | | | | $ | 5,149,696.84 | |
| | | | | | | | |
TOTAL LIABILITIES | | | | | | $ | 5,563,588.02 | |
| | | | | | | | |
EQUITY: | | | | | | | | |
Pre-Petition Owners' Equity | | $ | (5,337,578.31 | ) | | | | |
Post-Petition Profit/(Loss) | | $ | 336,691.97 | | | | | |
Direct Charges to Equity | | | _____________ | | | | | |
| | | | | | | | |
TOTAL EQUITY | | | | | | $ | (5,000,886.34 | ) |
| | | | | | | | |
TOTAL LIABILITIES & EQUITY | | | | | | $ | 562,701.68 | |
IX.PROFIT AND LOSS STATEMENT
(ACCRUAL BASIS ONLY)
| | Current Month | | | Cumulative Post-Petition | |
Sales/Revenue: | | | | | | | | |
Gross Sales/Revenue | | $ | 89,218.25 | | | $ | 1,718,003.36 | |
Less: Returns/Discounts | | | (_____________) | | | | (_____________) | |
Net Sales/Revenue | | $ | 89,218.25 | | | $ | 1,718,003.36 | |
| | | | | | | | |
Cost of Goods Sold: | | | | | | | | |
Beginning Inventory at cost | | $ | 57,338.26 | | | $ | 22,488.00 | |
Purchases | | $ | 64,865.20 | | | $ | 370,292.80 | |
Less: Ending Inventory at cost | | $ | (72,372.69 | ) | | $ | (72,372.69 | ) |
Cost of Goods Sold (COGS) | | $ | 49,830.77 | | | $ | 320,408.11 | |
| | | | | | | | |
Gross Profit | | $ | 39,387.48 | | | $ | 1,397,595.25 | |
| | | | | | | | |
Other Operating Income (Itemize) | | | _____________ | | | | _____________ | |
| | | | | | | | |
Operating Expenses: | | | | | | | | |
Payroll - Insiders | | $ | 29,321.20 | | | $ | 255,826.60 | |
Payroll - Other Employees | | $ | 14,635.92 | | | $ | 125,774.00 | |
Payroll Taxes | | $ | 3,397.37 | | | $ | 30,612.43 | |
Other Taxes (Itemize) | | | _____________ | | | | _____________ | |
Depreciation and Amortization | | $ | 1,436.40 | | | $ | 27,467.71 | |
Rent Expense - Real Property | | $ | 9,645.40 | | | $ | 77,163.20 | |
Lease Expense - Personal Property | | | _____________ | | | | _____________ | |
Insurance | | $ | 1,907.55 | | | $ | 44,887.02 | |
Real Property Taxes | | $ | - | | | $ | 2,178.97 | |
Telephone and Utilities | | $ | 1,298.51 | | | $ | 27,489.02 | |
Repairs and Maintenance | | | _____________ | | | | _____________ | |
Travel and Entertainment (Itemize) business meals and parking | | $ | 450.34 | | | $ | 4,671.65 | |
Miscellaneous Operating Expenses (Itemize) see attached | | $ | 20,585.65 | | | $ | 76,423.77 | |
Total Operating Expenses | | $ | (82,678.34 | ) | | $ | (672,494.37 | ) |
| | | | | | | | |
Net Gain/(Loss) from Operations | | $ | (43,290.86 | ) | | $ | 725,100.88 | |
| | | | | | | | |
Non-Operating Income: | | | | | | | | |
Interest Income | | | _____________ | | | | _____________ | |
Net Gain on Sale of Assets (Itemize) | | | _____________ | | | | _____________ | |
Other (Itemize) | | $ | - | | | $ | 42,899.00 | |
Total Non-Operating Income | | $ | - | | | $ | 42,899.00 | |
| | | | | | | | |
Non-Operating Expense: | | | | | | | | |
Interest Expense | | $ | 4,626.12 | | | $ | 38,486.95 | |
Legal and Professional (Itemize) | | $ | 52,194.90 | | | $ | 392,820.96 | |
Other (Itemize) | | | _____________ | | | | _____________ | |
Total Non-Operating Expenses | | $ | (56,821.02 | ) | | $ | (431,307.91 | ) |
| | | | | | | | |
NET INCOME/(LOSS) | | $ | (100,111.88 | ) | | $ | 336,691.97 | |