8-K 1 rgbp032717form8k.htm FORM 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): March 21, 2017

 

REGEN BIOPHARMA, INC.

(Exact name of small business issuer as specified in its charter)

 

Nevada 45-5192997

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

Commission File No. 333-191725

 

4700 Spring Street, St 304, La Mesa, California 91942

(Address of Principal Executive Offices)

 

(619) 702 1404

(Issuer’s telephone number)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 1 

 

 

ITEM 4.02      Non-Reliance on Previously Issued Financial Statements.

On March 21, 2017, the Board of Directors of Regen Biopharma, Inc. (the “Company”) concluded that the previously issued Balance Sheet, Statement of Operations and Statement of Cash Flow for the quarter ended March 31, 2015 filed with the Company’s Form 10-Q for the quarter ended March 31, 2015 should not be relied upon. 

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  Adjustments  As of
   March 31, 2015     March 31, 2015
   (unaudited)     (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 Reent   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 issuedand 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   5,714         5,714 
90,000,000 Authorized and 0 authorized,               
57,134, 079 and 0 outstanding as of March 31, 2105 and September 30, 2014 respectively               
Series AA Preferred   3         3 
$0.0001 par value 600,000 authorized and 30, 000  and 0 outstanding as of March 31, 2015               
and September 30, 2014 respectively               
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 

 

 2 

 

 

 

REGEN BIOPHARMA , INC.
STATEMENT OF OPERATIONS
                   
    Three months ended     Adjustments    Three months ended     Six Months ended    Adjustments    Six Months ended 
    March 31, 2015         March 31, 2015    March 31, 2015         March 31, 2015 
    (unaudited)         (unaudited)    (unaudited)         (unaudited) 
              as restated              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 tp parent   0         0                
Loss on issuance of common shares for                              
less than fair value   (8,179,432)   8,179,432    0    (8,179,432)   8,179,432    0 
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)        (852,660)
BASIC AND FULLY DILUTED                              
EARNINGS (LOSS) PER SHARE   (0.1224)        (0.0088)   (0.0970)        (0.0092)
WEIGHTED AVERAGE NUMBER OF COMMON   71,986,230         71,986,230    93,139,424         93,139,424 
SHARES OUTSTANDING                              

 

 

 3 

 

 

REGEN BIOPHARMA , INC.         
STATEMENT OF CASH FLOWS         
(unaudited)         
          
      Six Months Ended  Adjustments  Six Months Ended
      March 31, 2015     March 31, 2015
            as restated
CASH FLOWS FROM OPERATING ACTIVITIES               
                
Net Income (loss)       $(9,032,092)  $8,179,432   $(852,660)
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
Net Cash Provided by (Used in) Operating Activities       $(8,777,329)       $(597,897)
               
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)  (0)
Increase in Additional Paid in Capital        132,603        132,603
Net Cash Provided by (Used in) Financing Activities       9,299,303        1,119,871
                
Net Increase (Decrease) in Cash       $521,974        $521,974.40
                
Cash at Beginning of Period        0        0
                
Cash at End of Period       $521,974        $521,974

 

 4 

 

 

On March 21, 2017, the Board of Directors of Regen Biopharma, Inc. (the “Company”) concluded that the previously issued Balance Sheet, Statement of Operations and Statement of Cash Flow for the quarter ended June 30, 2015 filed with the Company’s Form 10-Q for the quarter ended June 30, 2015 should not be relied upon.

The Company determined that $730,000 of expenses recognized during the quarter ended June 30, 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  adjustments  As of
   June 30, 2015     June 30, 2015
   (unaudited)     (unaudited)
         restated
ASSETS         
CURRENT ASSETS               
Cash   208,582         208,582 
Note Receivable   12,051         12,051 
Prepaid Expenses   6,289         6,289 
Accrued Interest Receivable   1,081         1,081 
     Total Current Assets   228,003         228,003 
                
                
TOTAL ASSETS   228,003         228,003 
                
LIABILITIES AND STOCKHOLDERS' EQUITY               
Current Liabilities:               
Accounts payable   1,190         1,190 
Notes Payable   103,751         103,751 
Accrued payroll taxes   6,692         6,692 
Accrued Interest   18,147         18,147 
Accrued Rent   5,000         5,000 
Accrued Payroll   10,501         10,501 
Total Current Liabilities   145,281         145,281 
Total Liabilities   145,281         145,281 
                
STOCKHOLDERS' EQUITY (DEFICIT)               
Common Stock ($.0001 par value) 500,000,000 shares authorized;               
    113,525,096 issued and outstanding as of               
   June 30, 2015 and 51,907,917 shares issued and outstanding September  30, 2014   11,353         11,353 
Preferred Stock, 0.0001 par value, 100,000,000 authorized and Five Million authorized as of               
June 30, 2015 and September 30, 2014 respectively               
Series A Preferred   6,055         6,055 
90,000,000 Authorized and 0 authorized,               
60,548,364 and 0 outstanding as of  June 30, 2105 and September 30, 2014 respectively               
Series AA Preferred   3         3 
$0.0001 par value 600,000 authorized and 30, 000  and 0 outstanding as of June 30, 2015               
and September 30, 2014 respectively               
Additional Paid in capital   11,209,694    (8,909,432)   2,300,262 
Contributed Capital   728,658         728,658 
Retained Earnings (Deficit) accumulated during the development stage   (11,873,041)   8,909,432    (2,963,609)
Total Stockholders' Equity (Deficit)   82,722         82,722 
                
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)   228,003         228,003 

 5 

 

 

REGEN BIOPHARMA , INC.
STATEMENT OF OPERATIONS
                   
    Three months ended     adjustments    Three months ended     Nine Months Ended     adjustments    Nine Months Ended  
    June 30, 2015         June 30, 2015    June 30, 2015         June 30, 2015 
    (unaudited)         (unaudited)    (unaudited)         (unaudited) 
              (as restated)              (as restated) 
REVENUES   0         0    0         0 
                               
COST AND EXPENSES                              
Research and Development   68,081         68,081    93,287         93,287 
General and Administrative   463,765         463,765    906,754         906,754 
Consulting and Professional Fees   73,364         73,364    413,125         413,125 
Rent   16,200         16,200    43,071         43,071 
Total Costs and Expenses   621,410         621,410    1,456,238         1,456,238 
                               
OPERATING LOSS   (621,410)        (621,410)   (1,456,238)        (1,456,238)
                               
OTHER INCOME & (EXPENSES)                              
Interest Income   297         297    848         848 
Refunds of amounts previously paid                              
Interest Expense   (3,512)        (3,512)   (18,742)        (18,742)
Capital contribution to parent   0         0    0         0 
Loss on issuance of common shares for                              
less than fair value   (937,425)   730,000    (207,425)   (9,116,857)   8,909,432    (207,425)
Preferred shares issued pursuant to                              
contractual obligations   (321)        (321)   (3,475)        (3,475)
                               
TOTAL OTHER INCOME (EXPENSE)   (940,961)        (210,961)   (9,138,226)        (228,794)
                               
NET INCOME (LOSS)   (1,562,371)        (832,371)   (10,594,463)        (1,685,032)
BASIC AND FULLY DILUTED                              
EARNINGS (LOSS) PER SHARE   (0.0141)        (0.0075)   (0.1333)        (0.0212)
WEIGHTED AVERAGE NUMBER OF COMMON   110,648,054         110,648,054    79,454,728         79,454,728 
SHARES OUTSTANDING                              

 

 

 6 

 

 

 

REGEN BIOPHARMA , INC.         
STATEMENT OF CASH FLOWS         
(unaudited)         
          
   Nine  Months Ended  Adjustments  Nine  Months Ended
  

June 30,

2015

    

June 30,

2015

         Restated
CASH FLOWS FROM OPERATING ACTIVITIES               
                
Net Income (loss)  $(10,594,463)   8909432    (1,685,032)
Adjustments to reconcile net Income to net cash               
                
Preferred Stock issued for Expenses  $100         100 
Predrred Stock issued for interest  $891         891 
Common Stock issued for expenses               
Preferred Stock issued pursuant to contractual obligations  $3,475         3,475 
Common Stock issued to Consultants  $226,177         226,177 
Preferred Stock issued to Consultants  $440         440 
Changes in operating assets and liabilities:               
Increase (Decrease) in Accounts Payable  $(2,115)        (2,115)
(Increase) Decrease in Notes Receivable  $(1,629)        (1,629)
(Increase) Decrease in Interest  Receivable  $(848)        (848)
Increase ( Decrease) in Bank Overdraft  $(6,137)        (6,137)
Increase (Decrease) in accrued Expenses  $29,665         29,665 
(Increase) Decrease in Prepaid Expenses  $(6,289)        (6,289)
Increase in issuance of stock below fair value  $9,116,857    (8,909,432)   207,425 
Increase in Additional Paid in Capital  $380,191         380,191 
Net Cash Provided by (Used in) Operating Activities  $(853,686)        (853,685)
                
CASH FLOWS FROM FINANCING ACTIVITIES               
Common Stock issued for Cash   0         0 
Increase in Contributed Capital   70,000         70,000 
Increase ( Decrease)  in Notes Payable   19,582         19,582 
Increase in Convertible Notes payable   972,686         972,686 
                
Net Cash Provided by (Used in) Financing Activities   1,062,268         1,062,268 
                
Net Increase (Decrease) in Cash  $208,582         208,583 
                
Cash at Beginning of Period   0         0 
                
Cash at End of Period  $208,582         208,583 

 

 7 

 

 

On March 21, 2017, the Board of Directors of Regen Biopharma, Inc. (the “Company”) concluded that the previously issued Balance Sheet, Statement of Operations, Statement of Shareholder’s Equity, Statement of Comprehensive Income and Statement of Cash Flow for the year ended September 30, 2015 filed with the Company’s Form 10-K for the year ended September 30, 2015 should not be relied upon.

The Company determined that the recognition of $ 8,984,432 of expenses recognized during the year ended September 30, 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  Amendments  As of
   September 30, 2015     September 30, 2015
         (Restated)
ASSETS         
CURRENT ASSETS               
Cash   38,620         38,620 
Note Receivable   12,051         12,051 
Prepaid Expenses   10,000         10,000 
Accrued Interest Receivable   1,381         1,381 
     Total Current Assets   62,052         62,052 
                
OTHER ASSETS               
Available for Sale Securities   158,400         158,400 
Total Other Assets   158,400         158,400 
                
TOTAL ASSETS   220,452         220,452 
                
LIABILITIES AND STOCKHOLDERS' EQUITY               
Current Liabilities:               
Accounts payable   25,854         25,854 
Notes Payable   222,751         222,751 
Accrued payroll taxes   1,940         1,940 
Accrued Interest   21,093         21,093 
Accrued Rent   10,000         10,000 
Accrued Payroll   36,001         36,001 
Total Current Liabilities   317,639         317,639 
Total Liabilities   317,639         317,639 
                
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 51,907,917 shares issued and outstanding September  30, 2014   11,474         11,474 
Preferred Stock, 0.0001 par value, 100,000,000 authorized and Five Million authorized as of               
September 30, 2015 and September 30, 2014 respectively               
Series A Preferred   6,098         6,098 
90,000,000 Authorized and 0 authorized,               
60,981,697 and 0 outstanding as of  September  30, 2105 and September 30, 2014 respectively               
Series AA Preferred   3         3 
$0.0001 par value 600,000 authorized and 30, 000  and 0 outstanding as of September  30, 2015               
and September 30, 2014 respectively               
Additional Paid in capital   11,663,905    (8,984,432)   2,679,473 
Contributed Capital   728,658         728,658 
Retained Earnings (Deficit) accumulated during the development stage   (12,473,725)   8,984,432    (3,489,293)
Accumulated Other Comprehensive Income   (33,600)        (33,600)
Total Stockholders' Equity (Deficit)   (97,187)        (97,187)
                
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)   220,452         220,452 

 

 8 

 

REGEN BIOPHARMA , INC.         
STATEMENT OF OPERATIONS         
          
    Year Ended         Year Ended 
    September 30, 2015    Adjustments    September 30, 2015 
              Restated 
REVENUES   192,000         192,000 
                
COST AND EXPENSES               
Research and Development   282,295         282,295 
General and Administrative   1,314,208         1,314,208 
Consulting and Professional Fees   516,701         516,701 
Rent   58,071         58,071 
Total Costs and Expenses   2,171,276         2,171,276 
                
OPERATING LOSS   (1,979,276)        (1,979,276)
                
OTHER INCOME & (EXPENSES)               
Interest Income   1,148         1,148 
Refunds of amounts previously paid   0         0 
Interest Expense   (21,688)        (21,688)
Capital contribution tp parent               
Loss on issuance of common shares for               
less than fair value   (9,191,857)   8,984,432    (207,425)
Preferred shres issued pursuant to               
contractual obligations   (3,475)        (3,475)
                
TOTAL OTHER INCOME (EXPENSE)   (9,215,872)        (231,440)
                
NET INCOME (LOSS)   (11,195,147)        (2,210,715)
BASIC AND FULLY DILUTED               
EARNINGS (LOSS) PER SHARE   (0.1270)        (0.0251)
WEIGHTED AVERAGE NUMBER OF COMMON   88,185,098         88,185,098 
SHARES OUTSTANDING               

 9 

 

 

REGEN BIOPHARMA, INC.
STATEMENT OF COMPREHENSIVE INCOME
 
   Year Ended September 30,
         (as restated)
   2015  adjustments  2015
Net Income (Loss)  $(11,195,147)   8,984,432   $(2,210,716)
Add:               
     Unrealized Gains on Securities   0         0 
Less:               
     Unrealized Losses on Securities   (33,600)        (33,600)
     Total Other Comprehensive Income (Loss)   (33,600)        (33,600)
Comprehensive Income  $(11,228,747)        (2,244,316)

 10 

 

REGEN BIOPHARMA , INC.         
STATEMENT OF CASH FLOWS         
          
          
          
   Year Ended  Adjustments  Year Ended
   September 30, 2015     September 30, 2015
         (Restated)
CASH FLOWS FROM OPERATING ACTIVITIES               
                
Net Income (loss)   (11,195,147)   8,984,432    (2,210,716)
Adjustments to reconcile net Income to net cash               
                
Securities Received as Payment for Services   (192,000)        (192,000)
Preferred Stock issued for Expenses   100         100 
Predrred Stock issued for interest   891         891 
Common Stock issued for expenses               
Preferred Stock issued pursuant to contractual obligations   3,475         3,475 
Common Stock issued to Consultants   307,955         307,955 
Preferred Stock issued to Consultants   450         450 
Changes in operating assets and liabilities:               
Increase (Decrease) in Accounts Payable   22,549         22,549 
(Increase) Decrease in Notes Receivable   (1,629)        (1,629)
(Increase) Decrease in Interest  Receivable   (1,148)        (1,148)
Increase ( Decrease) in Bank Overdraft   (6,137)        (6,137)
Increase (Decrease) in accrued Expenses   58,359         58,359 
(Increase) Decrease in Prepaid Expenses   (10,000)        (10,000)
Increase in issuance of stock below fair value   9,191,857    (8,984,432)   207,425 
Increase in Additional Paid in Capital   627,778         627,778 
Net Cash Provided by (Used in) Operating Activities   (1,192,648)        (1,192,648)
                
CASH FLOWS FROM FINANCING ACTIVITIES               
Common Stock issued for Cash   33,333         33,333 
Preferred Stock issued for Cash   16,667         16,667 
Increase in Contributed Capital   70,000         70,000 
Increase ( Decrease)  in Notes Payable   138,582         138,582 
Increase in Convertible Notes payable   972,686         972,686 
                
Net Cash Provided by (Used in) Financing Activities   1,231,268         1,231,268 
                
Net Increase (Decrease) in Cash  $38,620         38,620 
                
Cash at Beginning of Period   0         0 
                
Cash at End of Period  $38,620         38,620 

 11 

 

REGEN BIOPHARMA , INC.
Statement of shareholder's equity
For the years ended  September 30, 2015 and 2014
             
             
   Quarter Ended March 31, 2015        Adjustment    As Restated 
APIC  Loss on Issuance of Securities  for Less than fair value recognized during quarter   8,179,432    (8,179,432)   0 
Accumulated Deficit  Net Loss   (8,812,902)   8,179,432    (633,470)
   Quarter Ended June 30 2015               
APIC  Loss on Issuance of Securities  for Less than fair value recognized during quarter   937,425    (730,000)   207,425 
Accumulated Deficit  Net Loss   (1,562,371)   730000    (832,371)
   Quarter Ended September  30 2015               
APIC  Loss on Issuance of Securities  for Less than fair value recognized during quarter   75,000    (75,000)   0 
Accumulated Deficit  Net Loss   (600,684)   75,000    (525,684)

 

 12 

 

 

On March 21, 2017, the Board of Directors of Regen Biopharma, Inc. (the “Company”) concluded that the previously issued Balance Sheet, Statement of Operations, Statement of Comprehensive Income and Statement of Cash Flow for the quarter ended December 31, 2015 filed with the Company’s Form 10-Q for the quarter ended December 31, 2015 should not be relied upon.

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     As of  As of
   December 31, 2015     December 31, 2015  September 30, 2015
   (unaudited)  Adjustments  (unaudited)   
         restated   
ASSETS            
CURRENT ASSETS                    
Cash   168,517         168,517    38,620 
Note Recievable   12,051         12,051    12,051 
Prepaid Expenses   1,000         1,000    10,000 
Accrued Interest Recievable   1,681         1,681    1,381 
Due from Former Employees   15,000         15,000      
     Total Current Assets   198,249         198,249    62,052 
                     
OTHER ASSETS                    
Available for Sale Securities   120,000         120,000    158,400 
Total Other Assets   120,000         120,000    158,400 
                     
TOTAL ASSETS   318,249         318,249    220,452 
                     
LIABILITIES AND STOCKHOLDERS' EQUITY                    
Current Liabilities:                    
Bank Overdraft   0         0    0 
Accounts payable   27,646         27,646    25,854 
Notes Payable   168,050         168,050    222,751 
Accrued payroll taxes   5,771         5,771    1,940 
Accrued Interest   26,095         26,095    21,093 
Accrued Reent   10,000         10,000    10,000 
Accrued Payroll   52,663         52,663    36,001 
Due to Shareholder   50,000         50,000      
Total Current Liabilities   340,225         340,225    317,639 
Total Liabilities   340,225         340,225    317,639 
                     
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 issuedand outstanding December 31, 2015   12,427         12,427    11,474 
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   8,025         8,025    6,098 
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                    
Series AA Preferred   3         3    3 
$0.0001 par value 600,000 authorized and 30, 000   outstanding as of September  30, 2015                    
and December 31, 2015                    
Additional Paid in capital   13,632,102    (10,147,746)   3,484,356    11,663,905 
Contributed Capital   728,658         728,658    728,658 
Retained Earnings (Deficit) accumulated during the development stage   (14,331,191)   (10,147,746)   (4,183,446)   (12,473,725)
Accumulated Other Comprehensive Income   (72,000)        (72,000)   (33,600)
Total Stockholders' Equity (Deficit)   (21,976)        (21,976)   (97,187)
                     
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)   318,249         318,249    220,452 

 

 13 

 

 

REGEN BIOPHARMA , INC.         
STATEMENT OF OPERATIONS         
(unaudited)         
          
    Quarter Ended     Adjustments    Quarter Ended    Quarter Ended
    December 31, 2015         December 31, 2015   December 31, 2014
              (restated) 
REVENUES   0         0   0
                
COST AND EXPENSES               
Research and Development   105,323         105,323   2,237
General and Administrative   488,596         488,596   139,453
Consulting and Professional Fees   80,533         80,533   59,848
Rent   15,000         15,000   11,871
Total Costs and Expenses   689,452         689,452   213,409
                
OPERATING LOSS   (689,452)        (689,452)  (213,409)
                
OTHER INCOME & (EXPENSES)               
Interest Income   300         300   260
Refunds of amounts previously paid               
Interest Expense   (5,001)        (5,001)  (6,042)
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)  (5,782)
                
NET INCOME (LOSS)   (1,857,466)        (694,153)  (219,191)
BASIC AND FULLY DILUTED               
EARNINGS (LOSS) PER SHARE   (0.0157)        (0.0059)  (0.0042)
WEIGHTED AVERAGE NUMBER OF COMMON               
SHARES OUTSTANDING   118,216,582         118,216,582   52,000,576

 

 14 

 

 

REGEN BIOPHARMA,INC.

STATEMENT OF COMPREHENSIVE INCOME

(unaudited)
    Quarter  Ended December 31
    2015   2015
              (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)  

 

 15 

 

REGEN BIOPHARMA , INC.         
STATEMENT OF CASH FLOWS         
(unaudited)         
          
   Three Months Ended  Adjustments  Three Months Ended
   December 31, 2015     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 Activities  $(425,403)       $(425,403)
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 

 16 

 

 

On March 21, 2017, the Board of Directors of Regen Biopharma, Inc. (the “Company”) concluded that the previously issued Balance Sheet, Statement of Operations, Statement of Comprehensive Income and Statement of Cash Flow for the quarter ended March 31, 2016 filed with the Company’s Form 10-Q for the quarter ended March 31, 2016 should not be relied upon.

The Company determined that the recognition of $ 364,822 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  Adjustments  As of
   March 31, 2016     March 31, 2016
   (unaudited)     Restated
ASSETS         
CURRENT ASSETS               
Cash   106,024         106,024 
Note Recievable   12,051         12,051 
Prepaid Expenses   1,000         1,000 
Accrued Interest Recievable   1,978         1,978 
Due from Former Employees   15,000         15,000 
     Total Current Assets   136,053         136,053 
                
OTHER ASSETS               
Available for Sale Securities   56,800         56,800 
Total Other Assets   56,800         56,800 
                
TOTAL ASSETS   192,853         192,853 
                
LIABILITIES AND STOCKHOLDERS' EQUITY               
Current Liabilities:               
Bank Overdraft   0         0 
Accounts payable   21,283         21,283 
Notes Payable   228,050         228,050 
Accrued payroll taxes   1,946         1,946 
Accrued Interest   31,184         31,184 
Accrued Rent   15,000         15,000 
Accrued Payroll   92,996         92,996 
Due to Shareholder   0         0 
Total Current Liabilities   390,459         390,459 
Long Term Liabilities               
Convertible Notes Payable   58,295         58,295 
Total Long Term Liabilities   58,295         58,295 
Total Liabilities   448,754         448,754 
                
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 128,253,138 shares issuedand outstanding March  31, 2016   12,824         12,824 
Preferred Stock, 0.0001 par value, 800,000,000 authorized and 100,000,000 authorized as of