Arch Therapeutics, Inc.
Unaudited Pro Forma Condensed Combined Financial Statements
Introductory Note
On May 10, 2013, Almah, Inc., a Nevada corporation (now known as Arch Therapeutics, Inc., the “Company”, “Arch Therapeutics”, “we”, “us”, or “our”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Arch Biosurgery, Inc. (formerly known as Arch Therapeutics, Inc.), a Massachusetts corporation (“ABS”), and Arch Acquisition Corporation, a Massachusetts corporation and our wholly-owned subsidiary formed for the purpose of the transaction (“Merger Sub”). The Merger Agreement provided for the merger of Merger Sub with and into ABS (the “Merger”), with ABS surviving the Merger as our wholly owned subsidiary, upon the terms and subject to the conditions set forth in the Merger Agreement. Pursuant to the Merger, the former shareholders of ABS received 5,645,212 shares of the Company’s common stock and the former holders of ABS convertible debt and warrants received 9,000,000 shares of the Company’s common stock. Effective June 5, 2013, the Company changed its name from Almah, Inc. to Arch Therapeutics, Inc. The Merger closed on June 26, 2013.
In contemplation of the Merger, on April 19, 2013, we entered into a financing agreement with Coldstream Summit Ltd., pursuant to which we agreed to issue and sell, and Coldstream agreed to purchase or assist in securing the purchase of 4,000,000 shares of the Company’s common stock within the 12 month period following the closing of the Merger (the “Coldstream Financing”). Prior to the closing of the Merger, the Company issued 2,500,000 shares of its common stock in exchange for gross proceeds in the amount of $1,250,000.
As a result of these transactions we acquired assets, and started operations sufficient to cease being a shell company, as defined in Rule 12b-2. Additional information regarding these transactions and the assets are contained herein.
Prior to the Merger, the Company had an authorized capitalization consisting of 300,000,000 shares of Common Stock, of which, 44,000,000 shares of common stock were issued and outstanding as of June 26, 2013 immediately prior to giving effect to the Merger.
The following unaudited pro forma condensed combined balance sheets are based on the historical balance sheets of the Company and ABS as of March 31, 2013 and September 30, 2012, respectively.
The Arch Therapeutics unaudited pro forma statements of condensed combined statement of operations give effect to the Merger as if it had occurred on the first day of the period presented and the unaudited pro forma condensed combined balance sheet gives effect to the Merger as if it had occurred on September 30, 2012.
Arch Therapeutics, Inc. |
(A Development Stage Company) |
Pro Forma Condensed Combined Balance Sheet |
Almah, Inc. as of March 31, 2013 |
Arch Biosurgery, Inc. as of March 31, 2013 |
Almah, Inc. | Arch Biosurgery, Inc. | Combined Totals | Pro Forma Adjustments | Ref | Adjusted Pro Forma Totals | |||||||||||||||||
ASSETS | ||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||
Cash and cash equivalents | $ | 52 | $ | 881 | $ | 933 | $ | 1,250,000 | [1] | $ | 1,250,933 | |||||||||||
Prepaid expenses and other current assets | 250 | 1,121 | 1,371 | - | 1,371 | |||||||||||||||||
Total current assets | 302 | 2,002 | 2,304 | 1,250,000 | 1,252,304 | |||||||||||||||||
Long Term Assets: | ||||||||||||||||||||||
Property and equipment, net | - | 61 | 61 | - | 61 | |||||||||||||||||
Total assets | $ | 302 | $ | 2,063 | $ | 2,365 | $ | 1,250,000 | $ | 1,252,365 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' DEFICIT | ||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||
Current maturities of convertible notes payable | $ | - | $ | 1,455,000 | $ | 1,455,000 | $ | (1,455,000 | ) | [2] | $ | - | ||||||||||
Convertible notes payable, related parties | - | 105,000 | 105,000 | (105,000 | ) | [2] | - | |||||||||||||||
Notes payable, related party | 5,935 | 275,200 | 281,135 | - | 281,135 | |||||||||||||||||
Accounts payable | - | 303,464 | 303,464 | - | 303,464 | |||||||||||||||||
Accrued expenses and other liabilities | 1,525 | 24,950 | 26,475 | - | 26,475 | |||||||||||||||||
Current portion of accrued interest | - | 413,861 | 413,861 | (413,861 | ) | [2] | - | |||||||||||||||
Accrued interest to related parties | - | 134,917 | 134,917 | (42,988 | ) | [2] | 91,929 | |||||||||||||||
Total current liabilities | 7,460 | 2,712,392 | 2,719,852 | (2,016,849 | ) | 703,003 | ||||||||||||||||
Long-term liabilities: | ||||||||||||||||||||||
Convertible notes payable, net of current maturities | - | 425,000 | 425,000 | (425,000 | ) | [2] | - | |||||||||||||||
Accrued interest, net of current portion | - | 14,999 | 14,999 | (14,999 | ) | [2] | - | |||||||||||||||
Total long-term liabilities | - | 439,999 | 439,999 | (439,999 | ) | - | ||||||||||||||||
Total liabilities | 7,460 | 3,152,391 | 3,159,851 | (2,456,848 | ) | 703,003 | ||||||||||||||||
Stockholders’ deficit: | ||||||||||||||||||||||
Common stock | 6,030 | 583 | 6,613 | 11,500 | [1],[2] | 18,113 | ||||||||||||||||
Additional paid in capital | 34,270 | - | 34,270 | 3,647,890 | [1],[2],[3] | 3,682,160 | ||||||||||||||||
Deficit accumulated during the development stage | (47,458 | ) | (3,150,911 | ) | (3,198,369 | ) | 47,458 | [3] | (3,150,911 | ) | ||||||||||||
Total stockholders’ deficit | (7,158 | ) | (3,150,328 | ) | (3,157,486 | ) | 3,706,848 | 549,362 | ||||||||||||||
Total liabilities and stockholders' deficit | $ | 302 | $ | 2,063 | $ | 2,365 | $ | 1,250,000 | $ | 1,252,365 |
Arch Therapeutics, Inc. |
(A Development Stage Company) |
Pro Forma Condensed Combined Statement of Operations |
Almah, Inc. Six months Ended March 31, 2013 |
Arch Biosurgery, Inc. Six months Ended March 31, 2013 |
Almah, Inc. | Arch Biosurgery, Inc. | Combined Totals | Pro Forma Adjustments | Ref | Adjusted Pro Forma Totals | |||||||||||||||||
Other revenues | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Operating expenses: | ||||||||||||||||||||||
General and administrative expenses | 5,811 | 278,411 | 284,222 | - | 284,222 | |||||||||||||||||
Research and development expenses | - | 11,290 | 11,290 | - | 11,290 | |||||||||||||||||
Total operating expenses | 5,811 | 289,701 | 295,512 | - | 295,512 | |||||||||||||||||
Operating loss | (5,811 | ) | (289,701 | ) | (295,512 | ) | - | (295,512 | ) | |||||||||||||
Other (expense) income: | ||||||||||||||||||||||
Interest expense | - | (88,212 | ) | (88,212 | ) | 74,489 | [2] | (13,723 | ) | |||||||||||||
Other income | - | 20 | 20 | - | 20 | |||||||||||||||||
Total other expense | - | (88,193 | ) | (88,193 | ) | 74,489 | (13,704 | ) | ||||||||||||||
Net loss | $ | (5,811 | ) | $ | (377,893 | ) | $ | (383,704 | ) | $ | 74,489 | $ | (309,215 | ) | ||||||||
Net loss per common share basic and diluted | $ | (0.00 | ) | $ | (0.32 | ) | $ | (0.01 | ) | |||||||||||||
Weighted average number of shares outstanding | 6,030,000 | 1,165,015 | 37,015,798 |
Arch Therapeutics, Inc. |
(A Development Stage Company) |
Pro Forma Condensed Combined Balance Sheet |
Almah, Inc. as of September 30, 2012 |
Arch Biosurgery, Inc. as of September 30, 2012 |
Almah, Inc. | Arch Biosurgery, Inc. | Combined Totals | Pro Forma Adjustments | Ref | Adjusted Pro Forma Totals | |||||||||||||||||
ASSETS | ||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||
Cash and cash equivalents | $ | 4,468 | $ | 17,139 | $ | 21,607 | $ | 1,250,000 | [1] | $ | 1,271,607 | |||||||||||
Prepaid expenses and other current assets | 250 | 3,308 | 3,558 | - | 3,558 | |||||||||||||||||
Total current assets | 4,718 | 20,447 | 25,165 | 1,250,000 | 1,275,165 | |||||||||||||||||
Long Term Assets: | ||||||||||||||||||||||
Property and equipment, net | - | 908 | 908 | - | 908 | |||||||||||||||||
Total assets | $ | 4,718 | $ | 21,355 | $ | 26,073 | $ | 1,250,000 | $ | 1,276,073 | ||||||||||||
LIABILITIES AND STOCKHOLDERS' DEFICIT | ||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||
Current maturities of convertible notes payable | $ | - | $ | 1,395,000 | $ | 1,395,000 | $ | (1,395,000 | ) | [2] | $ | - | ||||||||||
Convertible notes payable, related parties | - | 105,000 | 105,000 | (105,000 | ) | [2] | - | |||||||||||||||
Notes payable, related party | 61 | 275,200 | 275,261 | - | 275,261 | |||||||||||||||||
Accounts payable | - | 258,426 | 258,426 | - | 258,426 | |||||||||||||||||
Accrued expenses and other liabilities | 6,005 | 49,510 | 55,515 | - | 55,515 | |||||||||||||||||
Current portion of accrued interest | - | 352,755 | 352,755 | (352,755 | ) | [2] | - | |||||||||||||||
Accrued interest to related parties | - | 116,548 | 116,548 | (38,341 | ) | [2] | 78,207 | |||||||||||||||
Total current liabilities | 6,066 | 2,552,439 | 2,558,505 | (1,891,096 | ) | 667,409 | ||||||||||||||||
Long-term liabilities: | ||||||||||||||||||||||
Convertible notes payable, net of current maturities | - | 235,000 | 235,000 | (235,000 | ) | [2] | - | |||||||||||||||
Accrued interest, net of current portion | - | 6,351 | 6,351 | (6,351 | ) | [2] | - | |||||||||||||||
Total long-term liabilities | - | 241,351 | 241,351 | (241,351 | ) | - | ||||||||||||||||
Total liabilities | 6,066 | 2,768,790 | 2,799,856 | (2,132,447 | ) | 667,409 | ||||||||||||||||
Stockholders’ deficit: | ||||||||||||||||||||||
Common stock | 6,030 | 583 | 6,613 | 11,500 | [1],[2] | 18,113 | ||||||||||||||||
Additional paid in capital | 34,270 | - | 34,270 | 3,329,299 | [1],[2],[3] | 3,363,569 | ||||||||||||||||
Deficit accumulated during the development stage | (41,648 | ) | (2,773,018 | ) | (2,814,666 | ) | 41,648 | [3] | (2,773,018 | ) | ||||||||||||
Total stockholders’ deficit | (1,348 | ) | (2,772,435 | ) | (2,773,783 | ) | 3,382,447 | 608,664 | ||||||||||||||
Total liabilities and stockholders' deficit | $ | 4,718 | $ | 21,355 | $ | 26,073 | $ | 1,250,000 | $ | 1,276,073 |
Arch Therapeutics, Inc. |
(A Development Stage Company) |
Pro Forma Condensed Combined Statement of Operations |
Almah, Inc. Year Ended September 30,2012 |
Arch Biosurgery, Inc. Year Ended September 30,2012 |
Almah, Inc. | Arch Biosurgery, Inc. | Combined Totals | Pro Forma Adjustments | Ref | Adjusted Pro Forma Totals | |||||||||||||||||
Other revenues | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Operating expenses: | ||||||||||||||||||||||
General and administrative expenses | 36,611 | 333,503 | 370,114 | - | 370,114 | |||||||||||||||||
Research and development expenses | 87,021 | 87,021 | - | 87,021 | ||||||||||||||||||
Total operating expenses | 36,611 | 420,524 | 457,135 | - | 457,135 | |||||||||||||||||
Operating loss | (36,611 | ) | (420,524 | ) | (457,135 | ) | - | (457,135 | ) | |||||||||||||
Other (expense) income: | ||||||||||||||||||||||
Interest expense | - | (156,865 | ) | (156,865 | ) | 129,670 | [2] | (27,195 | ) | |||||||||||||
Other income | - | 478 | 478 | - | 478 | |||||||||||||||||
Total other expense | - | (156,387 | ) | - | 129,670 | 129,670 | ||||||||||||||||
Net loss | $ | (36,611 | ) | $ | (576,911 | ) | $ | (613,522 | ) | $ | 129,670 | $ | (483,852 | ) | ||||||||
Net loss per common share basic and diluted | $ | (0.01 | ) | $ | (0.50 | ) | $ | (0.03 | ) | |||||||||||||
Weighted average number of shares outstanding | 4,684,082 | 1,165,015 | 17,015,798 |
Note 1. Basis of Pro Forma Presentation
The unaudited pro forma condensed combined financial information included herein has been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission. The unaudited pro forma condensed combined financial information of Arch Therapeutics, Inc. is based on the historical balance sheets of Almah, Inc. and Arch Biosurgery, Inc. as of March 31, 2013 and September 30, 2012, respectively, and the pro forma condensed statements of operations for the six months ended March 31, 2013 and the year ended September 30, 2012, respectively, have been prepared after giving effect to the adjustments and assumptions described below.
Arch Therapeutics employs accounting policies that are in accordance with generally accepted accounting principles. In management’s opinion, all material adjustments necessary to reflect fairly the unaudited pro forma financial position and results of operations of Arch Therapeutics have been made. The ongoing activity presented in this unaudited pro forma combined financial information represents Arch Therapeutics’financial position, after giving effect to the Merger.
Note 2. Pro Forma Adjustments
The accompanying unaudited pro forma condensed combined statements of operations have been prepared as if the Merger was completed on the first day of the period presented and the combined balance sheet has been prepared as if the Merger had occurred as of the date presented (September 30, 2012) and reflect the pro forma adjustments as presented below.
[1] To record the issuance of 2,500,000 shares of common stock for $1,250,000 in connection with the Coldstream Financing.
[2] To record the issuance of 9,000,000 shares of common stock to convertible debt holders in the Merger with Arch Biosurgery, Inc. in cancellation of the debt and accrued interest.
[3] To eliminate the Accumulated Deficit of Almah, Inc.