FRESH-START REPORTING | 2. FRESH-START REPORTING We adopted ASC 852, Reorganizations, effective as of September 16, 2014, the effective date of the Plan of Reorganization. Under ASC 852 the following pro-forma balance sheet represents the change from the final bankruptcy filing to the initial accounting balances using Fresh-Start Reporting. Reorganization Fresh-start Predecessor adjustments adjiustments Successor Cash $ 235,622 $ 1,258,087 1,3 $ - $ 1,493,709 Accounts receivable 206,494 - (45,692 ) 5 160,802 Inventory 31,780 34,460 3 (17,500 ) 5 48,740 Prepaid assets 23,899 - - 23,899 Property, plant & equipment - 25,487 5 25,487 Goodwill 1,163,383 3 7,042,214 5 8,205,597 Intangible assets 23,166 - - 23,166 Total assets 520,961 2,455,930 7,004,509 9,981,400 Accounts payable- post-petition 532,338 (489,000 ) 1,2 - 43,338 Accrued interest 30,902 - 30,902 Accrued liabilities 23,619 190,393 4 - 214,012 Secured liabilities- PRI 726,250 - - 726,250 Secured liabilities- TriPharma 2,594,884 (194,884 ) 4 - 2,400,000 Priority tax liability 1,895 (190 ) 4 - 1,705 Customer deposits 128,100 (57,870 ) 3 (61,980 ) 6 8,250 Unsecured debt- pre-petition 949,628 (717,034 ) 4 - 232,594 Total liabilities 4,987,616 (1,268,585 ) (61,980 ) 3,657,051 Common stock 13,061 15,211 1,2,3 - 28,272 Additional paid in capital 13,690,254 6,296,077 1,2,3 (13,690,254 ) 7 6,296,077 Retained earnings (deficit) (18,169,970 ) (2,586,773 ) 1,2,3,4 20,756,743 7 - Total stockholders' equity (deficit) (4,466,655 ) 3,724,515 7,066,489 6,324,349 Total liabilities and stockholders equity $ 520,961 $ 2,455,930 $ 7,004,509 $ 9,981,400 Reorganization adjustments reflect equity funding of the plan of reorganization, issuance of common stock in exchange of professional fees, the acquisition of Periodyne and the discharge of liabilities subject to compromise in accordance with the plan of reorganization as follows: Issuance of common stock to fund plan of reorganization 1 $ 1,254,800 Issuance of common stock for professional fees 2 790,000 Acquisition of Periodyne 3 1,258,000 Liabilities subject to compromise 4 421,715 $ 3,724,515 Fresh-start adjustments to accounts receivable, inventory, property and equipment, and goodwill reflect the adjustment of the assets of the successor to their fair values, including tangible assets not previously recognized: Accounts receivable $ (45,692 ) Inventory (17,500 ) Property and equipment 25,487 Goodwill 7,042,214 Total asset adjustments 5 $ 7,004,509 Fresh-start adjustments to customer deposits reflects the adjustment of the liabilities of the successor to its fair value: Customer deposits 6 $ (61,980 ) (7) Fresh-start adjustment to retained earnings (deficit) resets accumulated deficit to zero. |