Nevada
|
000-53298
|
20-8758875
|
||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
4640 Admiralty Way, Suite 500
Marina Del Rey, CA 90292
|
(Address of principal executive offices)
|
¨
|
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))
|
(a)
|
Financial statements.
|
Atlas Therapeutics Corporation
|
|||||||||||||||||||||
(a development stage company)
|
|||||||||||||||||||||
UNAUDITED CONDENSED PRO FORMA BALANCE SHEET
|
|||||||||||||||||||||
February 25, 2011
|
|||||||||||||||||||||
As Adjusted
|
As Adjusted
|
||||||||||||||||||||
(Restated)
|
(Original Filing)
|
||||||||||||||||||||
Balances at
|
|||||||||||||||||||||
September 30,
|
Pro Forma
|
Pro Forma
|
Pro Forma
|
Pro Forma
|
|||||||||||||||||
2010
|
Adjustments
|
Balances
|
Adjustments
|
Balances
|
|||||||||||||||||
ASSETS
|
|||||||||||||||||||||
Current assets
|
|||||||||||||||||||||
Cash and cash equivalents
|
$ | 14 | $ | (450,000 | ) |
(a)
|
$ | 902,270 | $ | (450,000 | ) | $ | 902,270 | ||||||||
(75,000 | ) |
(g)
|
(75,000 | ) | |||||||||||||||||
1,427,256 |
(e)
|
1,427,256 | |||||||||||||||||||
Total current assets
|
14 | 902,256 | 902,270 | 902,256 | 902,270 | ||||||||||||||||
Intangible Assets
|
- | 450,000 |
(a)
|
4,662,000 | 450,000 | 4,662,000 | |||||||||||||||
700,000 |
(b)
|
700,000 | |||||||||||||||||||
3,512,000 |
(c)
|
3,512,000 | |||||||||||||||||||
Total assets
|
$ | 14 | $ | 5,564,256 | $ | 5,564,270 | $ | 5,564,256 | $ | 5,564,270 | |||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||||||||||||
Current liabilities
|
|||||||||||||||||||||
Accounts payable and accrued expenses
|
$ | 12,986 | $ | 3,000 |
(f)
|
$ | 15,986 | $ | 3,000 | $ | 15,986 | ||||||||||
Accounts payable to related party
|
32,511 | - | 32,511 | - | 32,511 | ||||||||||||||||
Note payable to Peak Wellness, Inc. bearing
interest at 3%
|
- | 700,000 |
(b)
|
700,000 | 700,000 | 700,000 | |||||||||||||||
Note payable
|
7,500 | - | 7,500 | - | 7,500 | ||||||||||||||||
Total current liabilities
|
52,997 | 703,000 | 755,997 | 703,000 | 755,997 | ||||||||||||||||
Derivative liability for private placement warrants
|
- | 2,350,000 | 2,350,000 | 1,401,400 | 1,401,400 | ||||||||||||||||
Total liabilities
|
52,997 | 3,053,000 | 3,105,997 | 2,104,400 | 2,157,397 | ||||||||||||||||
Stockholders' (deficit) equity
|
|||||||||||||||||||||
Preferred stock, $.001 par value; 25,000,000 shares authorized; no shares issued and outstanding
|
- | - | - | - | - | ||||||||||||||||
Common stock, $.001 par value, 300,000,000 shares authorized; 49,000,000 shares issued and outstanding at September 30, 2010, 60,790,666 shares issued and outstanding on a pro forma basis after closing of private placement and completion of transaction with Peak
|
49,000 | 7,024 |
(c)
|
60,791 | 7,024 | 60,791 | |||||||||||||||
4,758 |
(e)
|
4,758 | |||||||||||||||||||
9 |
(d)
|
9 | |||||||||||||||||||
Additional paid-in capital
|
31,000 | 3,504,976 |
(c)
|
4,108,465 | 3,504,976 | 5,057,065 | |||||||||||||||
1,425,233 |
(e)
|
1,425,233 | |||||||||||||||||||
(25,000 | ) |
(d)
|
(25,000 | ) | |||||||||||||||||
22,256 |
(d)
|
22,256 | |||||||||||||||||||
1,500,000 |
(h)
|
1,500,000 | |||||||||||||||||||
(2,350,000 | ) |
(i)
|
(1,401,400 | ) | |||||||||||||||||
Deficit accumulated during development stage
|
(132,983 | ) | (3,000 | ) |
(f)
|
(1,710,983 | ) | (3,000 | ) | (1,710,983 | ) | ||||||||||
(75,000 | ) |
(g)
|
(75,000 | ) | |||||||||||||||||
(1,500,000 | ) |
(h)
|
(1,500,000 | ) | |||||||||||||||||
Total stockholders' (deficit) equity
|
(52,983 | ) | 2,511,256 | 2,458,273 | 3,459,856 | 3,406,873 | |||||||||||||||
Total liabilities and stockholders' equity
|
$ | 14 | $ | 5,564,256 | $ | 5,564,270 | $ | 5,564,256 | $ | 5,564,270 | |||||||||||
Pro Forma Financial Statement Adjustments
|
|||||||||
The preliminary adjustments to record the acquisition of MYO-T12 are as follows:
|
|||||||||
(a)
|
Cash portion $(450,000) of purchase price paid to the seller, Peak Wellness, Inc. ("Peak").
|
||||||||
(b)
|
Issuance of a promissory note to Peak in connection with the purchase of MYO-T12, with a face amount of $700,000 payable in two equal installments of $350,000 plus interest at the rate of 3%. This first installment is due 180 days after the closing and the second installment is due on the first anniversary of the closing.
|
||||||||
(c)
|
Issuance of 7,024,000 shares of Common Stock to Peak as part of the purchase price of MYO-T12, representing 12% of the fully diluted voting Common Stock of the Company, recorded at the most recent trading price of $0.50 per share for a total amount of $3,512,000.
|
||||||||
(d)
|
Represents funds received from a stockholder and used as an advance of legal fees of $25,000 in connection with the private placement of common stock, $2,744 of which is allocated to the purchase of 9,146 shares of stock in the Private Placement.
|
||||||||
(e)
|
Closing of Private Placement of 4,766,666 shares of common stock for gross proceeds of $1,430,000 (including $2,744 allocated from funds received in Note (d) and release of $1,427,256 from escrow).
|
||||||||
(f)
|
Accrual of consulting fees in connection with the acquisition of MYO-T12.
|
||||||||
(g)
|
Legal fees of $75,000 incurred in connection with the acquisition of MYO-T12 that were paid at closing.
|
||||||||
(h)
|
Issuance of 3,000,000 shares of the Company's common stock by a stockholder directly to the CEO in connection with the CEO's employment contract granting him those shares with immediate vesting and no risk of forfieture, recorded at the most recent trading price of $0.50 per share for a total amount of $1,500,000.
|
||||||||
(b)
|
Exhibits.
|
Exhibit No.
|
Description
|
3.1
|
Articles of Incorporation of the Registrant (1)
|
3.2
|
Bylaws of the Registrant (2)
|
3.3
|
Certificate of Amendment to Articles of Incorporation (3)
|
4.1
|
Form of Warrant *
|
10.1
|
Intellectual Property Purchase Agreement, dated February 25, 2011, by and among the Registrant, Atlas Acquisition Corp. and Peak Wellness, Inc.*
|
10.2
|
Secured Promissory Note, dated February 25, 2011, by and among the Registrant and Peak Wellness, Inc. *
|
10.3
|
Security Agreement, dated February 25, 2011, by and among the Registrant and Peak Wellness, Inc. *
|
10.4
|
Employment Agreement, dated February 25, 2011, by and among the Registrant and J.B. Bernstein *
|
10.5
|
Employment Agreement, dated February 25, 2011, by and among the Registrant and Carlon Colker, MD, FACN *
|
10.6
|
Intellectual Property Assignment Agreement, dated February 25, 2011, by and among Atlas Acquisition Corp. and Peak Wellness, Inc.*
|
(1)
|
Incorporated by reference to Exhibit 3(a) to the Registrant’s Registration Statement on Form SB-2 (File Number 333-144082), filed on June 27, 2007.
|
(2)
|
Incorporated by reference to Exhibit 3(b) to the Registrant’s Registration Statement on Form SB-2 (File Number 333-144082), filed on June 27, 2007.
|
(3)
|
Incorporated by reference to Exhibit 3 to the Registrant’s Information Statement on Schedule 14C, filed on June 9, 2010.
|
ATLAS THERAPEUTICS CORPORATION
|
|||
By:
|
/s/: J.B. Bernstein
|
||
Name: J.B. Bernstein
|
|||
Title: Chief Executive Officer
|