XML 64 R30.htm IDEA: XBRL DOCUMENT v3.20.4
Nature of Business and Significant Accounting Policies (Policies)
12 Months Ended
Dec. 31, 2019
Accounting Policies [Abstract]  
Nature of Business

Nature of Business

 

Interpace Biosciences, Inc. (the “Company”) enables personalized medicine, offering specialized services along the therapeutic value chain from early diagnosis and prognostic planning to targeted therapeutic applications and pharma services. The Company provides molecular diagnostics, bioinformatics and pathology services for evaluation of risk of cancer by leveraging the latest technology in personalized medicine for improved patient diagnosis and management. The Company also provides pharmacogenomics testing, genotyping, biorepository and other specialized services to the pharmaceutical and biotech industries. The Company advances personalized medicine by partnering with pharmaceutical, academic, and technology leaders to effectively integrate pharmacogenomics into their drug development and clinical trial programs with the goals of delivering safer, more effective drugs to market more quickly, and improving patient care.

Principles of Consolidation

Principles of Consolidation

 

The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). The consolidated financial statements include the accounts of Interpace Biosciences, Inc. fka Interpace Diagnostics Group, Inc., Interpace Diagnostics Corporation, Interpace Diagnostics, LLC and Interpace Pharma Solutions, Inc. fka Interpace Biopharma, Inc.

 

Discontinued operations include the Company’s wholly-owned subsidiaries: Group DCA, LLC (“Group DCA”), InServe Support Solutions (Pharmakon), and TVG, Inc. (TVG, dissolved December 31, 2014) and its Commercial Services (“CSO”) business unit. All significant intercompany balances and transactions have been eliminated in consolidation.

 

The Company has one reporting segment: the Company’s business of developing and selling clinical services and pharma services. The Company’s current reporting segment structure is reflective of the way the Company’s management views the business, makes operating decisions and assesses performance. This structure allows investors to better understand Company performance, better assess prospects for future cash flows, and make more informed decisions about the Company.

Accounting Estimates

Accounting Estimates

 

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts of assets and liabilities reported and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management’s estimates are based on historical experience, facts and circumstances available at the time, and various other assumptions that are believed to be reasonable under the circumstances. Significant estimates include accounting for valuation allowances related to deferred income taxes, contingent consideration, allowances for doubtful accounts and notes, revenue recognition, unrecognized tax benefits, and asset impairments involving other intangible assets. The Company periodically reviews these matters and reflects changes in estimates as appropriate. Actual results could materially differ from those estimates.

Reverse Stock Split

Reverse stock split

 

On January 15, 2020, the Company effected a one-for-ten reverse split of its issued and outstanding shares of its common stock (the “Reverse Stock Split”). Every 10 shares of common stock issued and outstanding were automatically combined into one share of issued and outstanding common stock, without any change in the par value per share. The Company’s issued and outstanding stock decreased from 39,205,895 to 3,920,589 and 28,694,275 to 2,869,427 at December 31, 2019 and 2018, respectively. All information related to common stock, stock options, restricted stock units, warrants and earnings per share have been retroactively adjusted to give effect to the Reverse Stock Split for all periods presented.

Cash and Cash Equivalents

Cash and Cash Equivalents

 

Cash and cash equivalents include unrestricted cash accounts, money market investments and highly liquid investment instruments with original maturity of three months or less at the date of purchase.

Accounts Receivable, Net

Accounts Receivable, Net

 

The Company’s accounts receivables represent unconditional rights to consideration and are generated using its proprietary tests and pharma services. The Company’s diagnostic services are fulfilled upon completion of the test, review and release of the test results. In conjunction with fulfilling these services, the Company bills the third-party payer or direct-bill payer. Contractual adjustments represent the difference between the list prices and the reimbursement rates set by third party payers, including Medicare, commercial payers, and amounts billed to direct-bill payers. Specific accounts may be written off after several appeals, which in some cases may take longer than twelve months. Pharma services represent, primarily, the performance of laboratory tests in support of clinical trials for pharma services customers. The Company bills these services directly to the customer.

Other Current Assets

Other current assets

 

Other current assets consisted of the following as of December 31, 2019 and 2018:

 

    December 31, 2019     December 31, 2018  
Indemnification asset   $ -     $ 875  
Lab supply inventory     1,825       -  
Prepaid expenses     971       1,230  
Funds in escrow     888       -  
Other     167       65  
Total other current assets   $ 3,851     $ 2,170  

Property and Equipment, Net

Property and Equipment, net

 

Property and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization is recognized on a straight-line basis, using the estimated useful lives of: seven to ten years for furniture and fixtures; two to five years for office and computer equipment; three to seven years for lab equipment; and leasehold improvements are amortized over the shorter of the estimated service lives or the terms of the related leases which are currently four to five years. Repairs and maintenance are charged to expense as incurred. Upon disposition, the asset and related accumulated depreciation and amortization are removed from the related accounts and any gains or losses are reflected in operations.

Software Costs

Software Costs

 

Internal-Use Software - It is the Company’s policy to capitalize certain costs incurred in connection with developing or obtaining internal-use software. Capitalized software costs are included in property and equipment on the consolidated balance sheet and amortized over the software’s useful life, generally three to seven years. Software costs that do not meet capitalization criteria are expensed immediately.

 

External-Use Software - It is the Company’s policy to capitalize certain costs incurred in connection with developing or obtaining external-use software. Capitalized software costs are included in property and equipment on the consolidated balance sheet and amortized over the software’s useful life, generally three years. Software costs that do not meet capitalization criteria are expensed immediately.

 

See Note 7, Property and Equipment, for further information.

Long-Lived Assets, Including Finite-lived Intangible Assets

Long-Lived Assets, including Finite-Lived Intangible Assets

 

Finite-lived intangible assets are stated at cost less accumulated amortization. Amortization of finite-lived acquired intangible assets is recognized on a straight-line basis, using the estimated useful lives of the assets of approximately two years to nine years in acquisition related amortization expense in the Consolidated Statements of Operations.

 

The Company reviews the recoverability of long-lived assets and finite-lived intangible assets whenever events or changes in circumstances indicate that the carrying value of such assets may not be recoverable. If the sum of the expected future undiscounted cash flows is less than the carrying amount of the asset, an impairment loss is recognized by reducing the recorded value of the asset to its fair value measured by future discounted cash flows. This analysis requires estimates of the amount and timing of projected cash flows and, where applicable, judgments associated with, among other factors, the appropriate discount rate. Such estimates are critical in determining whether any impairment charge should be recorded and the amount of such charge if an impairment loss is deemed to be necessary.

Contingencies

Contingencies

 

In the normal course of business, the Company is subject to various contingencies. Contingencies are recorded in the consolidated financial statements when it is probable that a liability will be incurred and the amount of the loss is reasonably estimable, or otherwise disclosed, in accordance with ASC 450, Contingencies. Significant judgment is required in both the determination of probability and the determination as to whether a loss is reasonably estimable. In the event the Company determines that a loss is not probable, but is reasonably possible, and it becomes possible to develop what the Company believes to be a reasonable range of possible loss, then the Company will include disclosures related to such matter as appropriate and in compliance with ASC 450. To the extent there is a reasonable possibility that the losses could exceed the amounts already accrued, the Company will, when applicable, adjust the accrual in the period the determination is made, disclose an estimate of the additional loss or range of loss, indicate that the estimate is immaterial with respect to its financial statements as a whole or, if the amount of such adjustment cannot be reasonably estimated, disclose that an estimate cannot be made. The Company is not currently involved in any legal proceedings of a material nature and, accordingly, the Company has not accrued estimated costs related to any legal claims.

Revenue Recognition

Revenue Recognition

 

Beginning January 1, 2018 under ASC 606, the Company began to recognize revenue for billings less contractual allowances and estimated uncollectable amounts for all payer groups on the accrual basis based upon a thorough analysis of historical receipts (see Note 2, Recent Accounting Standards). The net amount derived and used for revenue recognition is referred to as the “net realizable value” or (“NRV”) for the particular test and payer group from which reimbursement is received. This derived NRV will be evaluated quarterly or as needed and then applied to future periods until recalculated.

 

The Company completed its analysis of the ASC 606 impact and incorporated further analysis of first quarter 2018 collections from its commercial payer base in finalizing its ASC 606 adjustments. The impact of recording the cumulative catch-up adjustment under the modified retrospective method was $2.5 million, recorded as an increase to opening retained earnings on January 1, 2018. Prior periods have not been retrospectively adjusted. The Company also finalized its analysis of modified internal controls over financial reporting and the disclosures required starting with Form 10-Q for the first quarter of 2018.

 

Our clinical services derive its revenues from the performance of its proprietary assays or tests. The Company’s performance obligation is fulfilled upon the completion, review and release of test results to the customer. The Company subsequently bills third-party payers or direct-bill payers for the tests performed. Revenue is recognized based on the estimated transaction price or NRV, which is determined based on historical collection rates by each payer category for each proprietary test offered by the Company. To the extent the transaction price includes variable consideration, for all third party and direct-bill payers and proprietary tests, the Company estimates the amount of variable consideration that should be included in the transaction price using the expected value method based on historical experience.

 

For our clinical services, we regularly review the ultimate amounts received from the third-party and direct-bill payers and related estimated reimbursement rates and adjust the NRV’s and related contractual allowances accordingly. If actual collections and related NRV’s vary significantly from our estimates, we will adjust the estimates of contractual allowances, which would affect net revenue in the period such variances become known. During 2019, the Company recorded a reduction to revenue of $3.5 million due to a change in estimate of the amounts to be collected from 2018 services.

 

For its pharma services, performance obligations are satisfied at a point in time as the Company processes samples delivered by the customer. Project level activities, including study setup and project management, are satisfied over the life of the contract. Revenues are recognized at a point in time when the test results or other deliverables are reported to the customer. Project level fee revenue is recognized ratably over the life of the contract. Some contracts have prepayments prior to services being rendered that are recorded as deferred revenue. These are for study services and setup management. Deferred revenue from pharma services contracts is recorded at fair value and represents payments received in advance of services rendered.

Cost of Revenue

Cost of revenue

 

Cost of revenue consists primarily of the costs associated with operating our laboratories and other costs directly related to our tests. Personnel costs, which constitute the largest portion of cost of services, include all labor related costs, such as salaries, bonuses, fringe benefits and payroll taxes for laboratory personnel. Other direct costs include, but are not limited to, laboratory supplies, certain consulting expenses, royalty expenses, and facility expenses.

Stock-Based Compensation

Stock-Based Compensation

 

The compensation cost associated with the granting of stock-based awards is based on the grant date fair value of the stock award. The Company recognizes the compensation cost, net of estimated forfeitures, over the shorter of the vesting period or the period from the grant date to the date when retirement eligibility is achieved. Forfeitures are initially estimated based on historical information and subsequently updated over the life of the awards to ultimately reflect actual forfeitures. As a result, changes in forfeiture activity can influence the amount of stock compensation cost recognized from period to period. The Company primarily uses the Black-Scholes option-pricing model to determine the fair value of stock options and stock appreciation rights (“SARs”). The determination of the fair value of stock-based payment awards is made on the date of grant and is affected by the Company’s stock price as well as assumptions made regarding a number of complex and subjective variables. These assumptions include: expected stock price volatility over the term of the awards; actual and projected employee stock option exercise behaviors; the risk-free interest rate; and expected dividend yield. The fair value of restricted stock units, or RSUs, and restricted shares is equal to the closing stock price on the date of grant.

 

See Note 15, Stock-Based Compensation, for further information.

Treasury Stock

Treasury Stock

 

Treasury stock purchases are accounted for under the cost method whereby the entire cost of the acquired stock is recorded as treasury stock. Upon reissuance of shares, the Company records any difference between the weighted-average cost of such shares and any proceeds received as an adjustment to additional paid-in capital.

Leases

Leases

 

The Company determines if an arrangement contains a lease in whole or in part at the inception of the contract. Right-of-use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term while lease liabilities represent our obligation to make lease payments arising from the lease. All leases with terms greater than twelve months result in the recognition of a ROU asset and a liability at the lease commencement date based on the present value of the lease payments over the lease term. Unless a lease provides all of the information required to determine the implicit interest rate, we use our incremental borrowing rate based on the information available at the commencement date in determining the present value of the lease payments. We use the implicit interest rate in the lease when readily determinable.

 

Our lease terms include all non-cancelable periods and may include options to extend (or to not terminate) the lease when it is reasonably certain that we will exercise that option. Leases with terms of twelve months or less at the commencement date are expensed on a straight-line basis over the lease term and do not result in the recognition of an asset or liability. See Note 9, Leases.

Income Taxes

Income taxes

 

Income taxes are based on income for financial reporting purposes calculated using the Company’s expected annual effective rate and reflect a current tax liability or asset for the estimated taxes payable or recoverable on the current year tax return and expected annual changes in deferred taxes. Any interest or penalties on income tax are recognized as a component of income tax expense.

 

The Company accounts for income taxes using the asset and liability method. This method requires recognition of deferred tax assets and liabilities for expected future tax consequences of temporary differences that currently exist between tax bases and financial reporting bases of the Company’s assets and liabilities based on enacted tax laws and rates. Deferred tax expense (benefit) is the result of changes in the deferred tax asset and liability. A valuation allowance is established, when necessary, to reduce the deferred income tax assets when it is more likely than not that all or a portion of a deferred tax asset will not be realized.

 

The Company operates in multiple tax jurisdictions and pays or provides for the payment of taxes in each jurisdiction where it conducts business and is subject to taxation. The breadth of the Company’s operations and the complexity of the tax law require assessments of uncertainties and judgments in estimating the ultimate taxes the Company will pay. The final taxes paid are dependent upon many factors, including negotiations with taxing authorities in various jurisdictions, outcomes of tax litigation and resolution of proposed assessments arising from federal and state audits. Uncertain tax positions are recognized in the financial statements when it is more likely than not (i.e., a likelihood of more than fifty percent) that a position taken or expected to be taken in a tax return would be sustained upon examination by tax authorities that have full knowledge of all relevant information. A recognized tax position is then measured as the largest amount of benefit that is greater than fifty percent likely to be realized upon ultimate settlement. The Company adjusts accruals for unrecognized tax benefits as facts and circumstances change, such as the progress of a tax audit. However, any adjustments made may be material to the Company’s consolidated results of operations or cash flows for a reporting period. Penalties and interest, if incurred, would be recorded as a component of current income tax expense.

 

Significant judgment is also required in evaluating the need for and magnitude of appropriate valuation allowances against deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which should reduce taxable income in future periods, if generated. The realization of these assets is dependent on generating future taxable income.

Income (Loss) Per Share

Income (Loss) per Share

 

Basic earnings per common share are computed by dividing net income by the weighted average number of shares outstanding during the year including any unvested share-based payment awards that contain nonforfeitable rights to dividends. Diluted earnings per common share are computed by dividing net income by the sum of the weighted average number of shares outstanding and dilutive common shares under the treasury method. Unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid), are participating securities and are included in the computation of earnings per share pursuant to the two-class method. As a result of the losses incurred in both 2019 and 2018, the potentially dilutive common shares have been excluded from the earnings per share computation for these periods because its inclusion would have been anti-dilutive. Additionally, preferred shares have been excluded in the denominator of the earnings per share computation, on an if-converted basis, as such shares would have been anti-dilutive.

Restatement of Previously Issued Consolidated Financial Statements

1B. Restatement of Previously Issued Consolidated Financial Statements

 

We have restated herein our audited consolidated financial statements as of December 31, 2019 and 2018 and for the years ended December 31, 2019 and December 31, 2018. 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 overall economic conditions related to the coronavirus pandemic, the impact of the coronavirus pandemic on the Company’s financial results, and the decrease in the price of the Company’s common stock noted during the third quarter of fiscal 2020, the Company performed an internal review of its long-lived assets. Due to an extended delay in the launch of the Company’s Barrett’s test, the Company believes there was a triggering event in Fiscal 2016. The Company applied the required procedures under ASC 360 and assessed the estimated future cash flows related to the Barrett’s intangible asset on an undiscounted basis. It was determined that the carrying value of the asset was in excess of the undiscounted cash flows as of December 31, 2016. As a result, the Company performed a formal valuation of the asset on a discounted basis in order to measure the related impairment. Additionally, the Company concluded that amortization of both the Barrett’s intangible asset and its Thyroid intangible assets should have begun at the point in which the asset was ready for use. The Company’s policy had been to amortize such assets upon launch of the test.

 

On December 7, 2020, the Company’s management conferred with the Audit Committee of the Company’s Board of Directors and concluded that (1) a non-cash impairment charge for an intangible asset of approximately $12 million should have been recorded during the Company’s 2016 fiscal year; (2) the Company should have initiated amortization of such intangible asset in fiscal 2014 and therefore each of fiscal years 2014, 2015, 2016, 2017, 2018, and 2019 and the first two quarters of fiscal 2020 require adjustment to record amortization expense; (3) the consolidated financial statements contained in the Company’s Annual Reports on Form 10-K for the years ended December 31, 2014, 2015, 2016, 2017, 2018, and 2019, 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, 2020 and June 30, 2020, should no longer be relied upon. As a result the Company is restating its consolidated financial statements for the years ended December 31, 2019 and December 31, 2018 in this Form 10-K/A.

 

The following tables present reconciliation from our prior periods as previously reported to the restated values for the consolidated balance sheets and the consolidated statement of operations. A description of misstatements is listed below:

  a) Amortization expense - We recorded amortization expense starting at the dates of acquisition for our Barrett’s and Thyroid intangible assets. The impact of the additional amortization charge was approximately $700 thousand in Fiscal 2014, $2.3 million in Fiscal 2015, $2.0 million in Fiscal 2016, and $340 thousand for each of Fiscal 2017, 2018 and 2019.

 

  b) Asset impairment - We recorded an impairment charge on our Barrett’s intangible asset of approximately $11.6 million in the fourth quarter of 2016.

 

  c) Adjustments - Adjustments to correct certain other immaterial errors, including previously unrecorded immaterial adjustments identified in audits of prior years’ financial statements.

 

    For the Year Ended December 31, 2014  
    As
Reported
    Asset
Amortization
    Asset
Impairment
    Other     As
Restated
 
Total Assets   $ 115,906     $ (695 )   $         -     $    -     $ 115,211  
                                         
Stockholders’ Equity     20,122       (695 )     -       -       19,427  
                                         
Net Loss   $ (16,073 )   $ (695 )   $ -     $ -     $ (16,768 )
                                         
Earnings Per Share*   $ (107.87 )   $ (4.66 )   $ -     $ -     $ (112.53 )

 

    For the Year Ended December 31, 2015  
    As
Reported
    Asset
Amortization
    Asset
Impairment
    Other     As
Restated
 
Total Assets   $ 67,712     $ (2,971 )   $       -     $     -     $ 64,741  
                                         
Stockholders’ Equity     13,038       (2,971 )     -       -       10,067  
                                         
Net Loss   $ (11,356 )   $ (2,276 )   $ -     $ -     $ (13,632 )
                                         
Earnings Per Share*   $ (73.26 )   $ (14.68 )   $ -     $ -     $ (87.95 )

 

    For the Year Ended December 31, 2016  
    As
Reported
    Asset
Amortization
    Asset
Impairment
    Other     As
Restated
 
Total Assets   $ 41,778     $ (5,010 )   $ (11,632 )   $    -     $ 25,136  
                                         
Stockholders’ Equity     6,531       (5,010 )     (11,632 )     -       (10,111 )
                                         
Net Loss   $ (8,332 )   $ (2,039 )   $ (11,632 )   $ -     $ (22,003 )
                                         
Earnings Per Share*   $ (45.78 )   $ (11.20 )   $ (63.91 )   $ -     $ (120.90 )

 

    For the Year Ended December 31, 2017  
    As
Reported
    Asset
Amortization
    Asset
Impairment
    Other     As
Restated
 
Total Assets   $ 53,598     $ (5,347 )   $ (11,632 )   $     -     $ 36,619  
                                         
Stockholders’ Equity     39,869       (5,347 )     (11,632 )     -       22,890  
                                         
Net Loss   $ (12,216 )   $ (337 )   $ -     $ -     $ (12,553 )
                                         
Earnings Per Share*   $ (7.75 )   $ (0.21 )   $ -     $ -     $ (7.96 )

 

* Adjusted for reverse stock splits since the filing of the original financial statements.

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED BALANCE SHEET

(in thousands, except share and per share data) 

    December 31, 2019  
    As Previously Reported     Restatement Amount     Restatement Reference   As Restated  
                       
ASSETS                            
Current assets:                            
Cash and cash equivalents   $ 2,321     $ -         $ 2,321  
Accounts receivable, net     10,197       141     (c)     10,338  
Other current assets     3,851       -           3,851  
Total current assets     16,369       141           16,510  
Property and equipment, net     6,814       -           6,814  
Other intangible assets, net     33,501       (17,652 )   (a) (b)     15,849  
Goodwill     8,433       -           8,433  
Operating lease right of use assets     3,892       -           3,892  
Other long-term assets     42       -           42  
Total assets   $ 69,051     $ (17,511 )       $ 51,540  
                             
LIABILITIES AND STOCKHOLDERS’ EQUITY                      
Current liabilities:                            
Accounts payable   $ 4,812     $ (103 )   (c)   $ 4,709  
Accrued salary and bonus     2,341       -     (c)     2,341  
Other accrued expenses     9,379       97     (c)     9,476  
Current liabilities from discontinued operations     766       -           766  
Total current liabilities     17,298       (6 )         17,292  
Contingent consideration     2,391       -           2,391  
Operating lease liabilities, net of current portion     2,591       -           2,591  
Line of credit     3,000       -           3,000  
Other long-term liabilities     4,573       -           4,573  
Total liabilities     29,853       (6 )         29,847  
                             
Preferred stock, $.01 par value; 5,000,000 shares authorized, 270 shares issued and outstanding     26,172       -           26,172  
                             
Stockholders’ equity:                            
Common stock, $.01 par value; 100,000,000 shares authorized; 3,932,370 shares issued and 3,920,589 shares outstanding;     393       -           393  
Additional paid-in capital     182,514       -           182,514  
Accumulated deficit     (168,160 )     (17,505 )   (a) (b) (c)     (185,665 )
Treasury stock, at cost (11,781 shares)     (1,721 )     -           (1,721 )
Total stockholders’ equity     13,026       (17,505 )         (4,479 )
Total liabilities and stockholders’ equity   $ 42,879     $ (17,511 )       $ 25,368  
                             
Total liabilities, preferred stock and stockholders’ equity   $ 69,051     $ (17,511 )       $ 51,540  

  

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED BALANCE SHEET

(in thousands, except share and per share data)

 

    December 31, 2018  
    As Previously Reported     Restatement Amount     Restatement Reference   As Restated  
                       
ASSETS                            
Current assets:                            
Cash and cash equivalents   $ 6,068     $ -         $ 6,068  
Accounts receivable, net     9,483       -           9,483  
Other current assets     2,170       -           2,170  
Total current assets     17,721       -           17,721  
Property and equipment, net     837       -           837  
Other intangible assets, net     29,853       (17,315 )   (a) (b)     12,538  
Other long-term assets     31       -           31  
Total assets   $ 48,442     $ (17,315 )       $ 31,127  
                             
LIABILITIES AND STOCKHOLDERS’ EQUITY                      
Current liabilities:                            
Accounts payable   $ 1,059     $ -         $ 1,059  
Accrued salary and bonus     1,424       120     (c)     1,544  
Other accrued expenses     5,091       57     (c)     5,148  
Current liabilities from discontinued operations     918       -           918  
Total current liabilities     8,492       177           8,669  
Contingent consideration     2,693       -           2,693  
Other long-term liabilities     4,319       -           4,319  
Total liabilities     15,504       177           15,681  
                             
Stockholders’ equity:                            
Common stock, $.01 par value; 100,000,000 shares authorized; 2,876,734 shares issued and 2,869,427 shares outstanding;     287       -           287  
Additional paid-in capital     175,820       -           175,820  
Accumulated deficit     (141,489 )     (17,492 )   (a) (b) (c)     (158,981 )
Treasury stock, at cost (7,307 shares)     (1,680 )     -           (1,680 )
Total stockholders’ equity     32,938       (17,492 )         15,446  
Total liabilities and stockholders’ equity   $ 48,442     $ (17,315 )       $ 31,127  

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands, except for per share data)

 

    For The Year Ended December 31, 2019  
    As Previously Reported     Restatement Amount     Restatement Reference   As Restated  
                       
                       
Revenue, net   $ 24,079     $ 141     (c)   $ 24,220  
Cost of revenue     15,888       -           15,888  
Gross profit     8,191       141           8,332  
Operating expenses:                            
Sales and marketing     11,116       -           11,116  
Research and development     2,810       -           2,810  
General and administrative     14,546       (183 )   (c)     14,363  
Acquisition related expense     2,534       -           2,534  
Acquisition related amortization expense     3,652       337     (a)     3,989  
Change in fair value of contingent consideration     (44 )     -           (44 )
Total operating expenses     34,614       154           34,768  
                             
Operating loss     (26,423 )     (13 )         (26,436 )
Accretion expense     (440 )     -           (440 )
Other income (expense), net     196       -           196  
Loss from continuing operations before tax     (26,667 )     (13 )         (26,680 )
(Benefit) provision for income taxes     (28 )     -           (28 )
Loss from continuing operations     (26,639 )     (13 )         (26,652 )
                             
Income from discontinued operations, net of tax     (88 )     -           (88 )
                             
Net loss   $ (26,727 )   $ (13 )       $ (26,740 )
                             
Less dividends on preferred stock   $ (429 )   $ -         $ (429 )
                             
Net loss attributable to common stockholders   $ (27,156 )   $ (13 )       $ (27,169 )
                             
Basic and diluted (loss) income per share of common stock:                            
From continuing operations   $ (7.23 )   $ (0.00 )       $ (7.23 )
From discontinued operations     (0.02 )     -           (0.02 )
Net loss per basic and diluted share of common stock   $ (7.25 )   $ (0.00 )       $ (7.25 )

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands, except for per share data)

 

    For The Year Ended December 31, 2018  
    As Previously Reported     Restatement Amount     Restatement Reference   As Restated  
                       
                       
Revenue, net   $ 21,896     $ -         $ 21,896  
Cost of revenue     10,197       -           10,197  
Gross profit     11,699       -           11,699  
Operating expenses:                            
Sales and marketing     8,421       -           8,421  
Research and development     2,124       -           2,124  
General and administrative     8,499       177     (c)     8,676  
Acquisition related amortization expense     3,252       337     (a)     3,589  
Change in fair value of contingent consideration     1,522       -           1,522  
Total operating expenses     23,818       514           24,332  
                             
Operating loss     (12,119 )     (514 )         (12,633 )
Accretion expense     (331 )     -           (331 )
Other income (expense), net     263       -           263  
Loss from continuing operations before tax     (12,187 )     (514 )         (12,701 )
(Benefit) provision for income taxes     18       -           18  
Loss from continuing operations     (12,205 )     (514 )         (12,719 )
                             
Income from discontinued operations, net of tax     16       -           16  
                             
Net loss   $ (12,189 )   $ (514 )       $ (12,703 )
                             
Basic and diluted (loss) income per share of common stock:                            
From continuing operations   $ (4.33 )   $ (0.19 )       $ (4.52 )
From discontinued operations     -       -           -  
Net loss per basic and diluted share of common stock   $ (4.33 )   $ (0.19 )       $ (4.52 )

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(in thousands)

 

    As Previously Reported               As Restated  
    For The Year Ended               For The Year Ended  
    December 31, 2019     Restatement Amount     Restatement Reference   December 31, 2019  
    Shares     Amount               Shares     Amount  
Common stock:                                            
Balance at January 1     2,877     $ 287     $ -           2,877     $ 287  
Common stock issued     9       1       -           9       1  
Common stock issued through offerings     933       94       -           933       94  
Balance at March 31     3,819       382       -           3,819       382  
Common stock issued     10       1       -           10       1  
Balance at June 30     3,829       383       -           3,829       383  
Common stock issued     -       -       -           -       -  
Common stock issued through offerings     -       -       -           -       -  
Balance at September 30     3,829       383       -           3,829       383  
Common stock issued     5       -       -           5       -  
Common stock issued through market sales     98       10       -           98       10  
Balance at December 31     3,932       393       -           3,932       393  
Treasury stock:                                            
Balance at January 1     7       (1,680 )     -           7       (1,680 )
Treasury stock purchased     3       (32 )     -           3       (32 )
Balance at March 31     10       (1,712 )     -           10       (1,712 )
Treasury stock purchased     -       -       -           -       -  
Balance at June 30     10       (1,712 )     -           10       (1,712 )
Treasury stock purchased     -       -       -           -       -  
Balance at September 30     10       (1,712 )     -           10       (1,712 )
Treasury stock purchased     2       (9 )     -           2       (9 )
Balance at December 31     12       (1,721 )     -           12       (1,721 )
Additional paid-in capital:                                            
Balance at January 1             175,820       -                   175,820  
Common stock issued through offerings, net of expenses             5,868       -                   5,868  
Stock-based compensation expense             266       -                   266  
Balance at March 31             181,954       -                   181,954  
Common stock issued             72       -                   72  
Stock-based compensation expense             205       -                   205  
Balance at June 30             182,231       -                   182,231  
Common stock issued through offerings, net of expenses             -       -                   -  
Dividends accrued             (75 )     -                   (75 )
Stock-based compensation expense             205       -                   205  
Balance at September 30             182,361       -                   182,361  
Common stock issued through market sales, net of expenses             218       -                   218  
Common stock issued             -       -                   -  
Dividends accrued             (354 )     -                   (354 )
Stock-based compensation expense             289       -                   289  
Balance at December 31             182,514       -                   182,514  
Accumulated deficit:                                            
Balance at January 1             (141,489 )     (17,492 )   (a) (b) (c)             (158,981 )
Net loss             (3,419 )     93     (a) (c)             (3,326 )
Adoption of ASC 606             -       -                   -  
Adoption of ASC 842             55       -                   55  
Balance at March 31             (144,853 )     (17,399 )                 (162,252 )
Net loss             (5,220 )     (84 )    (a)             (5,304 )
Balance at June 30             (150,073 )     (17,483 )                 (167,556 )
Net loss             (7,362 )     (84 )    (a)             (7,446 )
Balance at September 30             (157,435 )     (17,567 )                 (175,002 )
Net loss             (10,725 )     62     (a) (c)             (10,663 )
Balance at December 31             (168,160 )     (17,505 )                 (185,665 )
                                             
Total stockholders’ equity           $ 13,026     $ (17,505 )               $ (4,479 )

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(in thousands)

 

    As Previously Reported               As Restated  
    For The Year Ended               For The Year Ended  
    December 31, 2018     Restatement Amount     Restatement Reference   December 31, 2018  
    Shares     Amount               Shares     Amount  
Common stock:                                            
Balance at January 1     2,790     $ 278     $ -           2,790     $ 278  
Common stock issued     4       1       -           4       1  
Common stock issued through offerings     -       -       -           -       -  
Balance at March 31     2,794       279       -           2,794       279  
Common stock issued     33       3       -           33       3  
Balance at June 30     2,827       282       -           2,827       282  
Common stock issued     10       1       -           10       1  
Common stock issued through offerings     -       -       -           -       -  
Balance at September 30     2,837       283       -           2,837       283  
Common stock issued     40       4       -           40       4  
Common stock issued through market sales     -       -       -           -       -  
Balance at December 31     2,877       287       -           2,877       287  
Treasury stock:                                            
Balance at January 1     6       (1,671 )     -           6       (1,671 )
Treasury stock purchased     1       (9 )     -           1       (9 )
Balance at March 31     7       (1,680 )     -           7       (1,680 )
Treasury stock purchased     -       -       -           -       -  
Balance at June 30     7       (1,680 )     -           7       (1,680 )
Treasury stock purchased     -       -       -           -       -  
Balance at September 30     7       (1,680 )     -           7       (1,680 )
Treasury stock purchased     -       -       -           -       -  
Balance at December 31     7       (1,680 )     -           7       (1,680 )
Additional paid-in capital:                                            
Balance at January 1             173,062       -                   173,062  
Common stock issued through offerings, net of expenses             -       -                   -  
Stock-based compensation expense             597       -                   597  
Balance at March 31             173,659       -                   173,659  
Common stock issued             282       -                   282  
Stock-based compensation expense             419       -                   419  
Balance at June 30             174,360       -                   174,360  
Common stock issued             144       -                   144  
Dividends accrued             -       -                   -  
Stock-based compensation expense             374       -                   374  
Balance at September 30             174,878       -                   174,878  
Common stock issued through market sales, net of expenses             -       -                   -  
Common stock issued             598       -                   598  
Dividends accrued             -       -                   -  
Stock-based compensation expense             344       -                   344  
Balance at December 31             175,820       -                   175,820  
Accumulated deficit:                                            
Balance at January 1             (131,800 )     (16,978 )   (a) (b) (c)             (148,778 )
Net loss             (3,193 )     (84 )    (a)             (3,277 )
Adoption of ASC 606             2,500       -                   2,500  
Adoption of ASC 842             -       -                   -  
Balance at March 31             (132,493 )     (17,062 )                 (149,555 )
Net loss             (1,917 )     (84 )    (a)             (2,001 )
Balance at June 30             (134,410 )     (17,146 )                 (151,556 )
Net loss             (3,042 )     (84 )    (a)             (3,126 )
Balance at September 30             (137,452 )     (17,230 )                 (154,682 )
Net loss             (4,037 )     (262 )   (a) (c)             (4,299 )
Balance at December 31             (141,489 )     (17,492 )                 (158,981 )
                                             
Total stockholders’ equity           $ 32,938     $ (17,492 )               $ 15,446  

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)

 

    For The Year Ended December 31, 2019  
    As Previously Reported     Restatement Amount     Restatement Reference   As Restated  
                       
Cash Flows From Operating Activities                            
Net loss   $ (26,727 )   $ (13 )   (a) (c)   $ (26,740 )
Adjustments to reconcile net loss to net cash used in operating activities:                            
Depreciation and amortization     4,187       337      (a)     4,524  
Interest accretion     440       -           440  
Bad debt expense     499       -           499  
Reversal of DOJ accrual     -       -           -  
Mark to market on warrants     (279 )     -           (279 )
Stock-based compensation     1,535       -           1,535  
Deferred income taxes     18       -           18  
Change in estimate on collectability of accounts receivable     3,479       -           3,479  
Change in fair value of contingent consideration     (44 )                 (44 )
Other gains and expenses, net     18       -           18  
Other changes in operating assets and liabilities:                            
Increase in accounts receivable     (961 )     (141 )   (c)     (1,102 )
Decrease (increase) in other current assets     129       -           129  
Increase in other long-term assets     (11 )     -           (11 )
(Decrease) increase in accounts payable     (835 )     (103 )   (c)     (938 )
Increase in accrued salaries and bonus     482       (120 )         362  
Decrease in accrued liabilities     (1,341 )     40     (c)     (1,301 )
Increase (decrease) in long-term liabilities     454       -           454  
Net cash used in operating activities     (18,957 )     -           (18,957 )
                             
Cash Flows From Investing Activity                            
Acquisition of Biopharma, net of cash acquired     (13,829 )     -           (13,829 )
Purchase of property and equipment     (131 )     -           (131 )
Sale of property and equipment     13       -           13  
Net cash used in investing activity     (13,947 )     -           (13,947 )
                             
Cash Flows From Financing Activities                            
Issuance of common stock, net of expenses     6,478       -           6,478  
Issuance of preferred stock, net of expenses     25,744       -           25,744  
Payment of CGIX note and related interest     (6,024 )     -           (6,024 )
Borrowings on Line of Credit     3,000       -           3,000  
Cash paid for repurchase of restricted shares     (41 )     -           (41 )
Net cash provided by (used in) financing activities     29,157       -           29,157  
                             
Net decrease in cash and cash equivalents     (3,747 )     -           (3,747 )
Cash and cash equivalents – beginning of year     6,068       -           6,068  
Cash and cash equivalents – end of year   $ 2,321     $ -         $ 2,321  

 

INTERPACE BIOSCIENCES, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)

 

    For The Year Ended December 31, 2018  
    As Previously Reported     Restatement Amount     Restatement Reference   As Restated  
                       
Cash Flows From Operating Activities                            
Net loss   $ (12,189 )   $ (514 )   (a) (c)   $ (12,703 )
Adjustments to reconcile net loss to net cash used in operating activities:                            
Depreciation and amortization     3,464       337      (a)     3,801  
Interest accretion     331       -           331  
Reversal of DOJ accrual     (350 )     -           (350 )
Mark to market on warrants     112       -           112  
Stock-based compensation     2,270       -           2,270  
Change in fair value of contingent consideration     1,522                   1,522  
Other changes in operating assets and liabilities:                            
Increase in accounts receivable     (3,546 )     -           (3,546 )
Increase in other current assets     (501 )     -           (501 )
Increase in accounts payable     668       -           668  
Increase in accrued salaries and bonus     30       120     (c)     150  
Decrease in accrued liabilities     (402 )     57     (c)     (345 )
Increase (decrease) in long-term liabilities     (82 )     -           (82 )
Net cash used in operating activities     (8,673 )     -           (8,673 )
                             
Cash Flows From Investing Activity                            
Purchase of property and equipment     (449 )     -           (449 )
Net cash used in investing activity     (449 )     -           (449 )
                             
Cash Flows From Financing Activities                            
Cash paid for repurchase of restricted shares     (9 )     -           (9 )
Net cash provided by (used in) financing activities     (9 )     -           (9 )
                             
Net decrease in cash and cash equivalents     (9,131 )     -           (9,131 )
Cash and cash equivalents – beginning of year     15,199       -           15,199  
Cash and cash equivalents – end of year   $ 6,068     $ -         $ 6,068  

 

The following tables represent the first, second, and third quarters for 2014-2017 that were materially impacted by the restatement as shown below.

 

    September 30, 2014  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 62,227     $ (118 )   $                 -     $              -     $ 62,109  
                                         
Stockholders’ Equity     25,424       (118 )     -       -       25,306  

 

    Three Months Ended September 30, 2014  
                               
Net Loss   $ (4,336 )   $ (118 )   $ -     $ -     $ (4,454 )
                                         
Earnings Per Share*   $ (29.10 )   $ (0.79 )   $ -     $ -     $ (29.89 )

 

    March 31, 2015  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 112,612     $ (1,441 )   $                 -     $              -     $ 111,171  
                                         
Stockholders’ Equity     16,624       (1,441 )     -       -       15,183  

 

    Three Months Ended March 31, 2015  
                               
Net Loss   $ (3,868 )   $ (746 )   $ -     $ -     $ (4,614 )
                                         
Earnings Per Share*   $ (25.79 )   $ (4.97 )   $ -     $ -     $ (30.76 )

 

    June 30, 2015  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 107,573     $ (1,951 )   $                 -     $              -     $ 105,622  
                                         
Stockholders’ Equity     10,298       (1,951 )     -       -       8,347  

 

    Three Months Ended June 30, 2015  
                               
Net Loss   $ (6,978 )   $ (510 )   $ -     $ -     $ (7,488 )
                                         
Earnings Per Share*   $ (45.91 )   $ (3.36 )   $ -     $ -     $ (49.26 )

 

    September 30, 2015  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 99,287     $ (2,461 )   $                  -     $                 -     $ 96,826  
                                         
Stockholders’ Equity     5,861       (2,461 )     -       -       3,400  

 

    Three Months Ended September 30, 2015  
                                         
Net Loss   $ (4,895 )   $ (510 )   $ -     $ -     $ (5,405 )
                                         
Earnings Per Share*   $ (31.18 )   $ (3.25 )   $ -     $ -     $ (34.43 )

 

    March 31, 2016  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 56,775     $ (3,480 )   $                 -     $              -     $ 53,295  
                                         
Stockholders’ Equity     8,306       (3,480 )     -       -       4,826  

 

    Three Months Ended March 31, 2016  
                                         
Net Loss   $ (4,786 )   $ (510 )   $ -     $ -     $ (5,296 )
                                         
Earnings Per Share*   $ (26.89 )   $ (2.87 )   $ -     $ -     $ (29.75 )

 

    June 30, 2016  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 53,510     $ (3,990 )   $                  -     $              -     $ 49,520  
                                         
Stockholders’ Equity     5,993       (3,990 )     -       -       2,003  

 

    Three Months Ended June 30, 2016
                                         
Net Loss   $ (2,334 )   $ (510 )   $ -     $ -     $ (2,844 )
                                         
Earnings Per Share*   $ (12.82 )   $ (2.80 )   $ -     $ -     $ (15.63 )

 

    September 30, 2016  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 45,964     $ (4,500 )   $                -     $                -     $ 41,464  
                                         
Stockholders’ Equity     (1,479 )     (4,500 )     -       -       (5,979 )

 

    Three Months Ended September 30, 2016  
                                         
Net Loss   $ (7,493 )   $ (510 )   $ -     $ -     $ (8,003 )
                                         
Earnings Per Share*   $ (41.17 )   $ (2.80 )   $ -     $ -     $ (43.97 )

 

    March 31, 2017  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 46,975     $ (5,094 )   $ (11,632 )   $ -     $ 30,249  
                                         
Stockholders’ Equity     24,569       (5,094 )     (11,632 )     -       7,843  

 

    Three Months Ended March 31, 2017  
                                         
Net Income (Loss)   $ 2,414     $ (84 )   $ -     $ -     $ 2,330  
                                         
Earnings Per Share*   $ 5.51     $ (0.19 )   $ -     $ -     $ 5.32  

 

    June 30, 2017  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 53,744     $ (5,178 )   $ (11,632 )   $              -     $ 36,934  
                                         
Stockholders’ Equity     36,342       (5,178 )     (11,632 )     -       19,532  

 

    Three Months Ended June 30, 2017  
                                         
Net Loss   $ (6,306 )   $ (84 )   $ -     $ -     $ (6,390 )
                                         
Earnings Per Share*   $ (6.53 )   $ (0.09 )   $ -     $ -     $ (6.61 )

 

    September 30, 2017  
    As Reported     Asset
Amortization
    Asset
Impairment
    Other     As Restated  
Total Assets   $ 50,391     $ (5,262 )   $ (11,632 )   $              -     $ 33,497  
                                         
Stockholders’ Equity     36,378       (5,262 )     (11,632 )     -       19,484  

 

    Three Months Ended September 30, 2017  
                                         
Net Loss   $ (3,316 )   $ (84 )   $ -     $ -     $ (3,400 )
                                         
Earnings Per Share*   $ (1.51 )   $ (0.04 )   $ -     $ -     $ (1.54 )

 

* Adjusted for reverse stock splits since the filing of the original financial statements.