XML 40 R25.htm IDEA: XBRL DOCUMENT v3.24.2
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Tables)
12 Months Ended
Dec. 31, 2023
Restatement Of Previously Issued Unaudited Interim Condensed Consolidated Financial Statements  
SCHEDULE OF INTERIM RESTATEMENT ADJUSTMENTS

The following tables present the effects of the Restatement Adjustments on the Company’s unaudited interim condensed consolidated balance sheets as of the dates indicated:

 

   Stated   Adjustments   Restated 
   March 31, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
ASSETS               
Current assets               
Inventories, net  $6,687   $(1,788)  $4,899 
Total current assets  $31,884   $(1,788)  $30,096 
Total assets  $34,705   $(1,788)  $32,917 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities               
Deferred revenue  $6,992   $23   $7,015 
Total current liabilities  $14,393   $23   $14,416 
Total liabilities  $15,819   $23   $15,842 
Stockholders’ equity               
Accumulated deficit  $(13,052)  $(1,811)  $(14,863)
Total stockholders’ equity  $18,886   $(1,811)  $17,075 
Total liabilities and stockholders’ equity  $34,705   $(1,788)  $32,917 

 

   Stated   Adjustments   Restated 
   June 30, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
ASSETS               
Current assets               
Inventories, net  $8,147   $(3,044)  $5,103 
Total current assets  $30,210   $(3,044)  $27,166 
Total assets  $33,246   $(3,044)  $30,202 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities               
Deferred revenue  $8,389   $59   $8,448 
Total current liabilities  $14,796   $59   $14,855 
Total liabilities  $16,236   $59   $16,295 
Stockholders’ equity               
Accumulated deficit  $(15,587)  $(3,103)  $(18,690)
Total stockholders’ equity  $17,010   $(3,103)  $13,907 
Total liabilities and stockholders’ equity  $33,246   $(3,044)  $30,202 

 

   Stated   Adjustments   Restated 
   September 30, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
ASSETS               
Current assets               
Inventories, net  $8,479   $(1,849)  $6,630 
Total current assets  $26,451   $(1,849)  $24,602 
Total assets  $29,445   $(1,849)  $27,596 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities               
Deferred revenue  $6,621   $(59)  $6,562 
Total current liabilities  $12,299   $(59)  $12,240 
Total liabilities  $13,603   $(59)  $13,544 
Stockholders’ equity               
Accumulated deficit  $(16,898)  $(1,791)  $(18,689)
Total stockholders’ equity  $15,842   $(1,791)  $14,051 
Total liabilities and stockholders’ equity  $29,445   $(1,849)  $27,596 

 

 

   Stated   Adjustments   Restated 
   March 31, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
ASSETS            
Current assets               
Accounts receivable, net  $7,863   $(162)  $7,701 
Inventories, net  $9,589   $(1,087)  $8,502 
Total current assets  $31,908   $(1,249)  $30,659 
Total assets  $35,857   $(1,249)  $34,608 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities               
Deferred revenue  $10,095   $(88)  $10,007 
Total current liabilities  $17,614   $(88)  $17,526 
Total liabilities  $18,673   $(88)  $18,585 
Stockholders’ equity               
Accumulated deficit  $(15,828)  $(1,161)  $(16,989)
Total stockholders’ equity  $17,184   $(1,161)  $16,023 
Total liabilities and stockholders’ equity  $35,857   $(1,249)  $34,608 

 

   Stated   Adjustments   Restated 
   June 30, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
ASSETS            
Current assets               
Accounts receivable, net  $5,835   $380   $6,215 
Inventories, net  $8,457   $(72)  $8,385 
Total current assets  $26,541   $308   $26,849 
Total assets  $30,695   $308   $31,003 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities               
Deferred revenue  $4,462   $302   $4,764 
Total current liabilities  $12,178   $302   $12,480 
Total liabilities  $13,011   $302   $13,313 
Stockholders’ equity               
Accumulated deficit  $(16,147)  $6   $(16,141)
Total stockholders’ equity  $17,684   $6   $17,690 
Total liabilities and stockholders’ equity  $30,695   $308   $31,003 

 

   Stated   Adjustments   Restated 
   September 30, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
ASSETS               
Current assets               
Accounts receivable, net  $8,936   $(966)  $7,970 
Inventories, net  $8,280   $905   $9,185 
Total current assets  $30,315   $(61)  $30,254 
Total assets  $35,761   $(61)  $35,700 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities               
Deferred revenue  $5,980   $(54)  $5,926 
Total current liabilities  $16,613   $(54)  $16,559 
Total liabilities  $17,262   $(54)  $17,208 
Stockholders’ equity               
Accumulated deficit  $(15,123)  $(7)  $(15,130)
Total stockholders’ equity  $18,499   $(7)  $18,492 
Total liabilities and stockholders’ equity  $35,761   $(61)  $35,700 

 

 

The following tables present the effects of the Restatement Adjustments on the Company’s unaudited interim condensed consolidated statements of operations for the periods indicated:

 

   Stated   Adjustments   Restated 
   For the Three Months Ended 
   March 31, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Revenues  $6,362   $(23)  $6,339 
Cost of goods sold  $5,439   $1,788   $7,227 
Gross profit (loss)  $923   $(1,811)  $(888)
Loss from operations  $(823)  $(1,811)  $(2,634)
Loss before taxes  $(733)  $(1,811)  $(2,544)
Net loss  $(740)  $(1,811)  $(2,551)
                
Loss per share - basic and diluted  $(0.08)  $(0.19)  $(0.26)

 

   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   For the Three Months Ended   For the Six Months Ended 
   June 30, 2022   June 30, 2022 
   As Previously   Restatement   As   As Previously   Restatement   As 
   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Revenues  $4,863   $(37)  $4,826   $11,225   $(59)  $11,166 
Cost of goods sold  $4,800   $1,256   $6,056   $10,239   $3,044   $13,283 
Gross profit (loss)  $63   $(1,292)  $(1,229)  $986   $(3,103)  $(2,117)
Loss from operations  $(2,522)  $(1,292)  $(3,814)  $(3,345)  $(3,103)  $(6,448)
Loss before taxes  $(2,535)  $(1,292)  $(3,827)  $(3,268)  $(3,103)  $(6,371)
Net (loss) income  $(2,535)  $(1,292)  $(3,827)  $(3,275)  $(3,103)  $(6,378)
                               
Earnings (loss) per share - basic and diluted  $(0.26)  $(0.13)  $(0.39)  $(0.34)  $(0.32)  $(0.65)

 

   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   For the Three Months Ended   For the Nine Months Ended 
   September 30, 2022   September 30, 2022 
   As Previously   Restatement   As   As Previously   Restatement   As 
   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Revenues  $6,251   $118   $6,369   $17,476   $59   $17,535 
Cost of goods sold  $5,390   $(1,195)  $4,195   $15,629   $1,849   $17,478 
Gross profit  $861   $1,313   $2,174   $1,847   $(1,791)  $56 
Total operating expenses  $2,305   $-   $2,305   $6,636   $-   $6,636 
(Loss) income from operations  $(1,444)  $1,313   $(131)  $(4,789)  $(1,791)  $(6,580)
(Loss) income before taxes  $(1,311)  $1,313   $2   $(4,579)  $(1,791)  $(6,370)
Net (loss) income  $(1,311)  $1,313   $2   $(4,586)  $(1,791)  $(6,377)
                               
Earnings (loss) per share - basic:  $(0.13)  $0.13   $0.00   $(0.47)  $(0.18)  $(0.66)
Weighted average common shares outstanding - diluted   9,770    671    10,441    9,713    671    10,384 
Earnings (loss) per share - diluted  $(0.13)  $0.13   $0.00   $(0.47)  $(0.14)  $(0.61)

 

   Stated   Adjustments   Restated 
   For the Three Months Ended 
   March 31, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Revenues  $8,507   $1,048   $9,555 
Cost of goods sold  $6,294   $429   $6,723 
Gross profit  $2,213   $620   $2,833 
Income from operations  $55   $620   $675 
Income before taxes  $122   $620   $742 
Net income  $122   $620   $742 
                
Earnings per share - basic and diluted  $0.01   $0.06   $0.07 

 

 

   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   For the Three Months Ended   For the Six Months Ended 
   June 30, 2023   June 30, 2023 
   As Previously   Restatement   As   As Previously   Restatement   As 
   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Revenues  $12,130   $152   $12,282   $20,638   $1,200   $21,838 
Cost of goods sold  $9,419   $(1,015)  $8,404   $15,714   $(587)  $15,127 
Gross profit  $2,711   $1,167   $3,878   $4,924   $1,787   $6,711 
(Loss) income from operations  $(378)  $1,167   $789   $(322)  $1,787   $1,465 
(Loss) income before taxes  $(319)  $1,167   $848   $(197)  $1,787   $1,590 
Net (loss) income  $(319)  $1,167   $848   $(197)  $1,787   $1,590 
                               
Earnings (loss) per share - basic:  $(0.03)  $0.12   $0.09   $(0.02)  $0.18   $0.16 
Weighted average common shares outstanding - diluted   9,908    838    10,747    9,839    838    10,677 
Earnings (loss) per share - diluted  $(0.03)  $0.11   $0.08   $(0.02)  $0.17   $0.15 

 

   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   For the Three Months Ended   For the Nine Months Ended 
   September 30, 2023   September 30, 2023 
   As Previously   Restatement   As   As Previously   Restatement   As 
   Stated   Adjustments   Restated   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Revenues  $12,443   $(990)  $11,453   $33,080   $211   $33,291 
Cost of goods sold  $8,732   $(976)  $7,756   $24,445   $(1,563)  $22,882 
Gross profit (loss)  $3,711   $(13)  $3,698   $8,635   $1,774   $10,409 
Income (loss) from operations  $953   $(13)  $940   $631   $1,774   $2,405 
Income (loss) before taxes  $1,024   $(13)  $1,011   $827   $1,774   $2,601 
Net income (loss)  $1,024   $(13)  $1,011   $827   $1,774   $2,601 
                               
Earnings (loss) per share - basic and diluted  $0.10   $-   $0.10   $0.08   $0.18   $0.26 

  

The following tables present the effects of the Restatement Adjustments on the Company’s unaudited interim condensed consolidated statements of changes in stockholders’ equity for the periods indicated:

 

   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
    (unaudited)    (unaudited)    (unaudited) 
Balance - January 1, 2022  $19,552   $-   $19,552 
Net loss  $(740)  $(1,811)  $(2,551)
Balance - March 31, 2022  $18,886   $(1,811)  $17,075 
                
Balance - January 1, 2022  $19,552   $-   $19,552 
Net loss  $(3,275)  $(3,103)  $(6,378)
Balance - June 30, 2022  $17,010   $(3,103)  $13,907 
                
Balance - January 1, 2022  $19,552   $-   $19,552 
Net loss  $(4,586)  $(1,791)  $(6,377)
Balance - September 30, 2022  $15,842   $(1,791)  $14,051 

 

   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
    (unaudited)    (unaudited)    (unaudited) 
Balance - January 1, 2023  $16,933   $(1,781)  $15,152 
Net income  $122   $620   $742 
Balance - March 31, 2023  $17,184   $(1,161)  $16,023 
                
Balance - January 1, 2023  $16,933   $(1,781)  $15,152 
Net (loss) income  $(197)  $1,787   $1,590 
Balance - June 30, 2023  $17,684   $6   $17,690 
                
Balance - January 1, 2023  $16,933   $(1,781)  $15,152 
Net income  $827   $1,774   $2,601 
Balance - September 30, 2023  $18,499   $(7)  $18,492 

 

 

The following tables present the effects of the Restatement Adjustments on the Company’s unaudited interim condensed consolidated statements of cash flows for the periods indicated:

 

   Stated   Adjustments   Restated 
   March 31, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Cash flows from operating activities:               
Net loss  $(740)  $(1,811)  $(2,551)
Changes in operating assets and liabilities:               
Inventories  $(2,527)  $1,788   $(739)
Deferred revenue  $4,569   $23   $4,592 
Net cash provided by operating activities  $2,087   $-   $2,087 

 

   Stated   Adjustments   Restated 
   June 30, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Cash flows from operating activities:               
Net loss  $(3,275)  $(3,103)  $(6,378)
Changes in operating assets and liabilities:               
Inventories  $(3,987)  $3,044   $(943)
Deferred revenue  $5,966   $59   $6,025 
Net cash used in operating activities  $(1,621)  $-   $(1,621)

 

   Stated   Adjustments   Restated 
   September 30, 2022 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Cash flows from operating activities:               
Net loss  $(4,586)  $(1,791)  $(6,377)
Changes in operating assets and liabilities:               
Inventories  $(4,319)  $1,849   $(2,470)
Deferred revenue  $4,198   $(59)  $4,139 
Net cash used in operating activities  $(3,936)  $-   $(3,936)

 

   Stated   Adjustments   Restated 
   March 31, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Cash flows from operating activities:               
Net income  $122   $620   $742 
Changes in operating assets and liabilities:               
Accounts receivable  $3,275   $(967)  $2,308 
Inventories  $(841)  $429   $(412)
Deferred revenue  $(570)  $(82)  $(652)
Net cash provided by operating activities  $1,525   $-   $1,525 

 

   Stated   Adjustments   Restated 
   June 30, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Cash flows from operating activities:               
Net (loss) income  $(197)  $1,787   $1,590 
Changes in operating assets and liabilities:               
Accounts receivable  $5,283   $(1,509)  $3,774 
Inventories  $291   $(586)  $(295)
Deferred revenue  $(6,204)  $308   $(5,896)
Net cash provided by operating activities  $366   $-   $366 

 

   Stated   Adjustments   Restated 
   September 30, 2023 
   As Previously   Restatement   As 
   Stated   Adjustments   Restated 
   (unaudited)   (unaudited)   (unaudited) 
Cash flows from operating activities:               
Net income  $827   $1,774   $2,601 
Changes in operating assets and liabilities:               
Accounts receivable  $1,805   $(163)  $1,642 
Inventories  $468   $(1,563)  $(1,095)
Deferred revenue  $(4,685)  $(48)  $(4,733)
Net cash used in operating activities  $(228)  $-   $(228)