EX-99.1 2 ea157884ex99-1_allarity.htm RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED FINANCIAL STATEMENTS

Exhibit 99.1

 

Restatement of Previously Issued Unaudited Financial Statements (Unaudited)

 

In connection with the subscription of Offer Units in rights issue carried out in June 2021, the Company issued 121,162,817 investor warrants (“TO3 Warrants”). At the time of issuance of the TO3 Warrants on June 24, 2021, a Black-Scholes model was used, and a value of $5,151 was calculated. After the issuance of the Company's September 30, 2021, financial statements on November 23, 2021, management revised its valuation method to incorporate additional Black-Scholes models under different market conditions, as scheduled below, resulting in a probability weighted value of the TO3 warrants as of June 24, 2021, of $2,000 and as of June 30, 2021, of $2,100.

 

The restatement relates to the reduction in value of the derivative liability, the allocation of offering costs in the amount of $393 and a reduction in value of the exercised warrants from $483 to $206. Based upon the above, values attributed to the derivative liability, the change in value of the derivative liability, interest costs, and foreign exchange have been adjusted in the following tables for each of the periods presented below:

 

Dollar amounts used herein are in thousands except for per share amounts and share numbers.

 

i.Balance sheets

 

   Impact of correction of error 
June 30, 2021 (Unaudited)  As previously
reported
   Adjustments   As restated 
             
Total assets  $38,780   $   $38,780 
Derivative liabilities   5,270    (3,051)   2,219 
Other   4,690        4,690 
Total liabilities   9,960    (3,051)   6,909 
Accumulated deficit   (45,090)   (493)   (45,583)
Additional paid-in capital   70,054    3,544    73,598 
Others   3,856        3,856 
Total stockholders' equity   28,820    3,051    31,871 
Total liabilities & stockholders’ equity  $38,780   $   $38,780 

 

   Impact of correction of error 
September 30, 2021 (Unaudited)  As previously
reported
   Adjustments   As restated 
             
Total assets  $36,987   $   $36,987 
Derivative liabilities   218        218 
Other   4,001        4,001 
Total liabilities   4,219        4,219 
Accumulated deficit   (43,418)   (3,268)   (46,686)
Additional paid-in capital   74,107    3,268    77,375 
Others   2,079        2,079 
Total stockholders' equity   32,768        32,768 
Total liabilities & stockholders’ equity  $36,987   $   $36,987 

 

 

 

 

ii.Statements of operations

 

   Impact of correction of error - quarter 
Three months ended June 30, 2021 (Unaudited)  As previously
reported
   Adjustments   As restated 
             
Loss from operations  $(4,595)  $   $(4,595)
Finance expenses       (393)   (393)
Change in value of derivative liabilities   75    (100)   25 
Others   (546)       (546)
Other income (expense)   (471)   (493)   (964)
Net (loss) income before income tax benefit   (5,066)   (493)   (5,559)
Income tax benefit   373        373 
Net loss  $(4,693)  $(493)  $(5,186)
                
Basic (Loss) per Share  $(0.94)  $(0.10)  $(1.04)
Weighted Average Shares Outstanding – Basic   5,017,183    5,017,183    5,017,183 

 

   Impact of correction of error – year to date 
Six months ended June 30, 2021 (Unaudited)  As previously
reported
   Adjustments   As restated 
             
Loss from operations  $(7,276)  $   $(7,276)
Finance expenses       (393)   (393)
Change in value of derivative liabilities   (30)   (100)   (130)
Others   (1,007)       (1,007)
Other income (expense)   (1,037)   (493)   (1,530)
Net (loss) income before income tax benefit   (8,313)   (493)   (8,806)
Income tax benefit   655        655 
Net loss  $(7,658)  $(493)  $(8,151)
                
Basic (Loss) per Share  $(1.60)  $(0.10)  $(1.70)
Weighted Average Shares Outstanding - Basic   4,776,643    4,776,643    4,776,643 

 

2

 

 

   Impact of correction of error - quarter 
Three months ended September 30, 2021 (Unaudited)  As previously
reported
   Adjustments   As restated 
             
Loss from operations  $(3,193)  $   $(3,193)
Change in value of derivative liability   4,517    (2,732)   1,785 
Others   (58)   (42)   (100)
Other income (expense)   4,459    (2,774)   1,685 
Net (loss) income before income tax benefit   1,266    (2,774)   (1,508)
Income tax benefit   406        406 
Net loss  $1,672   $(2,774)  $(1,102)
Basic Earnings (Loss) per Share  $0.22   $(0.36)  $(0.14)
Weighted Average Shares Outstanding - Basic   7,753,051    7,753,051    7,753,051 

 

   Impact of correction of error – year to date 
Nine months ended September 30, 2021 (Unaudited)  As previously
reported
   Adjustments   As restated 
             
Loss from operations  $(10,469)  $   $(10,469)
Finance expense       (393)   (393)
Change in value of derivative liability   4,547    (2,832)   1,715 
Others   (1,125)   (42)   (1,167)
Other income (expense)  $3,422   $(3,268)  $(154)
Net (loss) income before income tax benefit   (7,047)   (3,268)   (10,315)
Income tax benefit   1,061        1,061 
Net loss  $(5,986)  $(3,268)  $(9,254)
Basic (Loss) per Share  $(1.04)  $(0.57)  $(1.61)
Weighted Average Shares Outstanding - Basic   5,779,681    5,779,681    5,779,681 

 

 

3