Schedule of Pro Forma Balance Sheet to reflect subsequent warrant exercises |
The Pro-forma Balance Sheet
as of March 31, 2013 is presented to reflect the Series B warrant exercises:
Proforma Balance Sheet
|
|
|
|
March 31, 2013
|
|
|
Adjustments |
|
|
Proforma March 31, 2013
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash |
|
$ |
1,765,208 |
|
|
$ |
5,056,337 |
|
|
$ |
6,821,545 |
|
Prepaid expenses |
|
|
208,838 |
|
|
|
|
|
|
|
208,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
1,974,046 |
|
|
|
|
|
|
|
7,030,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUIPMENT, net |
|
|
38,383 |
|
|
|
|
|
|
|
38,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patent costs, net |
|
|
584,866 |
|
|
|
|
|
|
|
584,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
2,597,295 |
|
|
|
|
|
|
$ |
7,653,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
314,293 |
|
|
|
|
|
|
$ |
314,293 |
|
Notes payable |
|
|
3,643 |
|
|
|
|
|
|
|
3,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
317,936 |
|
|
|
|
|
|
|
317,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
317,936 |
|
|
|
|
|
|
|
317,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, Series B |
|
|
544 |
|
|
|
|
|
|
|
544 |
|
Common stock |
|
|
4,970 |
|
|
|
424 |
|
|
|
5,394 |
|
Additional paid-in capital |
|
|
33,314,851 |
|
|
|
5,055,913 |
|
|
|
38,370,764 |
|
Accumulated deficit |
|
|
(21,628,748 |
) |
|
|
|
|
|
|
(21,628,748 |
) |
Deficit accumulated during the development stage |
|
|
(9,412,258 |
) |
|
|
|
|
|
|
(9,412,258 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity (Deficit) |
|
|
2,279,359 |
|
|
|
|
|
|
|
7,335,696 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
$ |
2,597,295 |
|
|
|
|
|
|
$ |
7,653,632 |
|
The accompanying notes
are an integral part of these financial statements.
|