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.