Restatement of Previously Issued Consolidated Financial Statements |
2. Restatement of Previously Issued Consolidated
Financial Statements
We have restated herein our
audited consolidated financial statements as of December 31, 2023 and for the year ended December 31, 2023 as well as unaudited financial
statements for the periods as of and the periods ending March 31, 2023, June 30, 2023, September 30, 2023, March 31, 2024, June 30, 2024
and September 30, 2024. We have also restated impacted amounts within the accompanying footnotes to the consolidated financial statements
which have been noted as such.
As a result of a review of the
Company’s existing royalty agreements it was determined that the Company should not have been accruing royalty expenses on certain
agreements. As a result, the Company determined that prior period financial statements should be restated.
On February 28, 2025, the Company’s management concluded and subsequently
confirmed with the Audit Committee of the Company’s Board of Directors that (1) the royalty accrual was materially misstated and
should be reversed; (2) the consolidated financial statements contained in the Company’s Annual Reports on Form 10-K for the years
ended December 31, 2015 through December 31, 2023, as well as the consolidated financial statements contained in the Quarterly Reports
on Form 10-Q for each quarterly period within those fiscal years as well as the quarterly periods ended March 31, 2024, June 30, 2024,
and September 30, 2024 should no longer be relied upon. As a result, the Company is restating its consolidated financial statements for
the year ended December 31, 2023, and the quarterly periods for 2023 and 2024.
The following tables present
reconciliation from our prior periods as previously reported to the restated values for the consolidated financial statements. A description
of misstatements is listed below:
|
a) |
Royalty expense - We recorded royalty expense with respect to certain
royalty agreements through September 30, 2024. The reversal of that expense will be reflected in the financial statements below. |
|
b) |
Revenue adjustments – Adjustments related to the timing on which
revenue is recognized as per our revenue recognition policy. The Company identified a material control weakness in 2023
related to these adjustments. |
The following tables present a reconciliation of the as previously reported
consolidated financial statements to the restated amounts as of and for the year ended December 31, 2023.
Schedule of Restatement Consolidated Financial Statements
INTERPACE
BIOSCIENCES, INC.
CONSOLIDATED
BALANCE SHEET
(in
thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
|
|
As Previously Reported |
|
|
Restatement Amount |
|
|
Restatement Reference |
|
As Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
3,498 |
|
|
$ |
- |
|
|
|
|
$ |
3,498 |
|
Accounts receivable |
|
|
4,983 |
|
|
|
95 |
|
|
(b) |
|
|
5,078 |
|
Other current assets |
|
|
1,841 |
|
|
|
|
|
|
|
|
|
1,841 |
|
Total current assets |
|
|
10,322 |
|
|
|
95 |
|
|
|
|
|
10,417 |
|
Property and equipment, net |
|
|
790 |
|
|
|
- |
|
|
|
|
|
790 |
|
Operating lease right of use assets |
|
|
1,864 |
|
|
|
- |
|
|
|
|
|
1,864 |
|
Other long-term assets |
|
|
45 |
|
|
|
- |
|
|
|
|
|
45 |
|
Total assets |
|
$ |
13,021 |
|
|
$ |
95 |
|
|
|
|
$ |
13,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,544 |
|
|
$ |
- |
|
|
|
|
$ |
1,544 |
|
Accrued salary and bonus |
|
|
1,969 |
|
|
|
- |
|
|
|
|
|
1,969 |
|
Other accrued expenses |
|
|
8,201 |
|
|
|
(6,038 |
) |
|
(a) |
|
|
2,163 |
|
Note payable at fair value, current |
|
|
5,100 |
|
|
|
- |
|
|
|
|
|
5,100 |
|
Current liabilities of discontinued operations |
|
|
660 |
|
|
|
- |
|
|
|
|
|
660 |
|
Total current liabilities |
|
|
17,474 |
|
|
|
(6,038 |
) |
|
|
|
|
11,436 |
|
Operating lease liabilities, net of current portion |
|
|
1,472 |
|
|
|
- |
|
|
|
|
|
1,472 |
|
Note payable at fair value |
|
|
4,243 |
|
|
|
- |
|
|
|
|
|
4,243 |
|
Other long-term liabilities |
|
|
4,968 |
|
|
|
- |
|
|
|
|
|
4,968 |
|
Total liabilities |
|
|
28,157 |
|
|
|
(6,038 |
) |
|
|
|
|
22,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable preferred stock, $.01 par value;
5,000,000 shares authorized, 47,000 shares Series B issued and outstanding |
|
|
46,536 |
|
|
|
- |
|
|
|
|
|
46,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value; 100,000,000 shares authorized; |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,447,489 shares issued and 4,351,445 shares outstanding; |
|
|
405 |
|
|
|
- |
|
|
|
|
|
405 |
|
Common stock, $.01 par value; 100,000,000 shares authorized;4,447,489 shares issued and 4,351,445 shares outstanding; |
|
|
405 |
|
|
|
- |
|
|
|
|
|
405 |
|
Additional paid-in capital |
|
|
188,146 |
|
|
|
- |
|
|
|
|
|
188,146 |
|
Accumulated deficit |
|
|
(248,215 |
) |
|
|
6,133 |
|
|
(a) (b) |
|
|
(242,082 |
) |
Treasury stock, at cost (96,044 shares) |
|
|
(2,008 |
) |
|
|
- |
|
|
|
|
|
(2,008 |
) |
Total stockholders’ deficit |
|
|
(61,672 |
) |
|
|
6,133 |
|
|
|
|
|
(55,539 |
) |
Total liabilities and stockholders’ deficit |
|
|
(33,515 |
) |
|
|
95 |
|
|
|
|
|
(33,420 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, preferred stock and stockholders’ deficit |
|
$ |
13,021 |
|
|
$ |
95 |
|
|
|
|
$ |
13,116 |
|
The accompanying notes are an integral part of these condensed consolidated
financial statements
INTERPACE BIOSCIENCES, INC.
CONSOLIDATED STATEMENTS OF
OPERATION
(in thousands, except for per share data)
|
|
As Previously Reported |
|
|
Restatement Amount |
|
|
Restatement Reference |
|
As Restated |
|
|
|
For the Year Ended December 31, 2023 |
|
|
|
As Previously Reported |
|
|
Restatement Amount |
|
|
Restatement Reference |
|
As Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, net |
|
$ |
40,214 |
|
|
$ |
(178 |
) |
|
(b) |
|
$ |
40,036 |
|
Cost of revenue |
|
|
16,310 |
|
|
|
(1,330 |
) |
|
(a) |
|
|
14,980 |
|
Gross profit |
|
|
23,904 |
|
|
|
1,152 |
|
|
|
|
|
25,056 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
10,233 |
|
|
|
- |
|
|
|
|
|
10,233 |
|
Research and development |
|
|
636 |
|
|
|
- |
|
|
|
|
|
636 |
|
General and administrative |
|
|
9,363 |
|
|
|
- |
|
|
|
|
|
9,363 |
|
Acquisition related amortization expense |
|
|
861 |
|
|
|
- |
|
|
|
|
|
861 |
|
Change in fair value of contingent consideration |
|
|
7 |
|
|
|
- |
|
|
|
|
|
7 |
|
Total operating expenses |
|
|
21,100 |
|
|
|
- |
|
|
|
|
|
21,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income from continuing operations |
|
|
2,804 |
|
|
|
1,152 |
|
|
|
|
|
3,956 |
|
Interest accretion expense |
|
|
(112 |
) |
|
|
- |
|
|
|
|
|
(112 |
) |
Note payable interest expense |
|
|
(896 |
) |
|
|
- |
|
|
|
|
|
(896 |
) |
Other expense, net |
|
|
(667 |
) |
|
|
- |
|
|
|
|
|
(667 |
) |
Provision for income taxes |
|
|
17 |
|
|
|
- |
|
|
|
|
|
17 |
|
Income from continuing operations |
|
|
1,112 |
|
|
|
1,152 |
|
|
|
|
|
2,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax |
|
|
(310 |
) |
|
|
- |
|
|
|
|
|
(310 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
802 |
|
|
$ |
1,152 |
|
|
|
|
$ |
1,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share of common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations |
|
$ |
0.26 |
|
|
$ |
0.27 |
|
|
|
|
$ |
0.52 |
|
From discontinued operations |
|
|
(0.07 |
) |
|
|
- |
|
|
|
|
|
(0.07 |
) |
Net income (loss) per basic share of common stock |
|
$ |
0.19 |
|
|
$ |
0.27 |
|
|
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share of common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations |
|
$ |
0.25 |
|
|
$ |
0.26 |
|
|
|
|
$ |
0.52 |
|
From discontinued operations |
|
|
(0.07 |
) |
|
|
- |
|
|
|
|
|
(0.07 |
) |
Net income (loss) per diluted share of common stock |
|
$ |
0.18 |
|
|
$ |
0.26 |
|
|
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares and common share equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
4,317 |
|
|
|
4,317 |
|
|
|
|
|
4,317 |
|
Diluted |
|
|
4,364 |
|
|
|
4,364 |
|
|
|
|
|
4,364 |
|
The accompanying notes are
an integral part of these condensed consolidated financial statements
Consolidated Statement of
Stockholders’ Deficit
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
|
Common
Stock |
|
|
Treasury
Stock |
|
|
Paid
in |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
-December 31, 2023 as reported |
|
|
4,447,489 |
|
|
$ |
405 |
|
|
|
96,044 |
|
|
$ |
(2,008 |
) |
|
$ |
188,146 |
|
|
$ |
(248,215 |
) |
|
$ |
(61,672 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
adjustments to accumulated deficit in prior years |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,981 |
|
|
|
4,981 |
|
Cumulative
adjustments to net income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,152 |
|
|
|
1,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
-December 31, 2023 as restated |
|
|
4,447,489 |
|
|
$ |
405 |
|
|
|
96,044 |
|
|
$ |
(2,008 |
) |
|
$ |
188,146 |
|
|
$ |
(242,082 |
) |
|
$ |
(55,539 |
) |
INTERPACE BIOSCIENCES, INC.
CONDENSED CONSOLIDATED STATEMENT
OF CASH FLOWS
(unaudited, in thousands)
|
|
As Previously Reported |
|
|
Restatement Amount |
|
|
Restatement Reference |
|
As Restated |
|
|
|
For The Year Ended December 31, |
|
|
|
2023 |
|
|
|
|
|
|
|
2023 |
|
|
|
As Previously Reported |
|
|
Restatement Amount |
|
|
Restatement Reference |
|
As Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
802 |
|
|
$ |
1,152 |
|
|
(a) (b) |
|
$ |
1,954 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,026 |
|
|
|
- |
|
|
|
|
|
1,026 |
|
Interest accretion expense |
|
|
112 |
|
|
|
- |
|
|
|
|
|
112 |
|
Amortization of deferred financing fees |
|
|
42 |
|
|
|
- |
|
|
|
|
|
42 |
|
Amortization on operating lease right of use asset |
|
|
575 |
|
|
|
|
|
|
|
|
|
575 |
|
Stock-based compensation |
|
|
630 |
|
|
|
- |
|
|
|
|
|
630 |
|
Credit loss expense |
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Change in fair value of note payable |
|
|
678 |
|
|
|
- |
|
|
|
|
|
678 |
|
Change in fair value of contingent consideration |
|
|
7 |
|
|
|
|
|
|
|
|
|
7 |
|
Other changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
49 |
|
|
|
178 |
|
|
(b) |
|
|
227 |
|
Other current assets |
|
|
(89 |
) |
|
|
- |
|
|
|
|
|
(89 |
) |
Accounts payable |
|
|
489 |
|
|
|
- |
|
|
|
|
|
489 |
|
Accrued salaries and bonus |
|
|
513 |
|
|
|
- |
|
|
|
|
|
513 |
|
Other accrued expenses |
|
|
(936 |
) |
|
|
(1,330 |
) |
|
(a) |
|
|
(2,266 |
) |
Operating lease liabilities |
|
|
(376 |
) |
|
|
|
|
|
|
|
|
(376 |
) |
Long-term liabilities |
|
|
267 |
|
|
|
- |
|
|
|
|
|
267 |
|
Net cash provided by operating activities |
|
|
3,789 |
|
|
|
- |
|
|
|
|
|
3,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of Interpace Pharma Solutions, net |
|
|
383 |
|
|
|
|
|
|
|
|
|
383 |
|
Purchase of property and equipment |
|
|
(470 |
) |
|
|
- |
|
|
|
|
|
(470 |
) |
Net cash used in investing activities |
|
|
(87 |
) |
|
|
- |
|
|
|
|
|
(87 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of BroadOak terminal payment |
|
|
(2,500 |
) |
|
|
|
|
|
|
|
|
(2,500 |
) |
Payments on line of credit |
|
|
(2,500 |
) |
|
|
|
|
|
|
|
|
(2,500 |
) |
Cash paid for repurchase of restricted shares |
|
|
(32 |
) |
|
|
- |
|
|
|
|
|
(32 |
) |
Net cash used in financing activities |
|
|
(5,032 |
) |
|
|
- |
|
|
|
|
|
(5,032 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(1,330 |
) |
|
|
- |
|
|
|
|
|
(1,330 |
) |
Cash and cash equivalents from continuing operations– beginning |
|
|
4,828 |
|
|
|
- |
|
|
|
|
|
4,828 |
|
Cash and cash equivalents from discontinued operations– beginning |
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Cash and cash equivalents – beginning |
|
$ |
4,828 |
|
|
$ |
- |
|
|
|
|
$ |
4,828 |
|
Cash and cash equivalents from continuing operations– ending |
|
$ |
3,498 |
|
|
$ |
- |
|
|
|
|
$ |
3,498 |
|
Cash and cash equivalents from discontinued operations– ending |
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Cash and cash equivalents – ending |
|
$ |
3,498 |
|
|
$ |
- |
|
|
|
|
$ |
3,498 |
|
|