| Schedule of Restated Balance Sheet Line Items |
The
restated balance sheet line items for the second and third fiscal quarters of 2025 are as follows:
Schedule
of Restated Balance Sheet Line Items
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
June 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Total Assets |
|
$ |
7,124,000 |
|
|
$ |
— |
|
|
$ |
7,124,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Greenshoe Rights liability |
|
|
— |
|
|
|
28,736,000 |
|
|
|
28,736,000 |
|
| Total Liabilities |
|
|
2,307,000 |
|
|
|
28,736,000 |
|
|
|
31,043,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Mezzanine Equity |
|
|
1,956,000 |
|
|
|
— |
|
|
|
1,956,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Preferred stock |
|
|
1,000 |
|
|
|
— |
|
|
|
1,000 |
|
| Common stock |
|
|
3,000 |
|
|
|
— |
|
|
|
3,000 |
|
| Additional paid in capital |
|
|
700,378,000 |
|
|
|
— |
|
|
|
700,378,000 |
|
| Accumulated deficit |
|
|
(697,521,000 |
) |
|
|
(28,736,000 |
) |
|
|
(726,257,000 |
) |
| Total Stockholders’ Equity (Deficit) |
|
|
2,861,000 |
|
|
|
(28,736,000 |
) |
|
|
(25,875,000 |
) |
| Total Liabilities and Stockholders’ Equity (Deficit) |
|
$ |
7,124,000 |
|
|
$ |
— |
|
|
$ |
7,124,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
September 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Total Assets |
|
$ |
4,321,000 |
|
|
$ |
— |
|
|
$ |
4,321,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Greenshoe Rights liability |
|
|
— |
|
|
|
— |
|
|
|
— |
|
| Total Liabilities |
|
|
1,321,000 |
|
|
|
— |
|
|
|
1,321,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Preferred stock |
|
|
1,000 |
|
|
|
— |
|
|
|
1,000 |
|
| Common stock |
|
|
3,000 |
|
|
|
— |
|
|
|
3,000 |
|
| Additional paid in capital |
|
|
703,772,000 |
|
|
|
17,323,000 |
|
|
|
721,095,000 |
|
| Accumulated deficit |
|
|
(700,779,000 |
) |
|
|
(17,323,000 |
) |
|
|
(718,102,000 |
) |
| Total Stockholders’ Equity (Deficit) |
|
|
3,000,000 |
|
|
|
— |
|
|
|
3,000,000 |
|
| Total Liabilities and Stockholders’ Equity (Deficit) |
|
$ |
4,321,000 |
|
|
$ |
— |
|
|
$ |
4,321,000 |
|
The
restated line items of the statements of operations for the three months ended June 30, 2025, and September 30, 2025, are as follows:
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended June 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Loss from Operations |
|
$ |
(1,513,000 |
) |
|
$ |
— |
|
|
$ |
(1,513,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on initial recognition of Greenshoe Rights liability |
|
|
— |
|
|
|
(28,736,000 |
) |
|
|
(28,736,000 |
) |
| Change in fair value of Greenshoe Rights liability |
|
|
|
|
|
|
|
|
|
|
|
|
| Total Other Income (Expense) |
|
|
80,000 |
|
|
|
(28,736,000 |
) |
|
|
(28,656,000 |
) |
| Net Loss |
|
|
(1,433,000 |
) |
|
|
(28,736,000 |
) |
|
|
(30,169,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend on Series L Preferred Stock |
|
|
(85,000 |
) |
|
|
— |
|
|
|
(85,000 |
) |
| Deemed dividend |
|
|
|
|
|
|
|
|
|
|
|
|
| Net Loss attributable to common stockholders’ |
|
|
(1,518,000 |
) |
|
|
(28,736,000 |
) |
|
|
(30,254,000 |
) |
| Net Loss Per Share - Basic and Diluted |
|
$ |
(0.55 |
) |
|
$ |
(10.37 |
) |
|
$ |
(10.92 |
) |
| Weighted average common shares outstanding - basic and diluted |
|
|
2,771,765 |
|
|
|
— |
|
|
|
2,771,765 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended September 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Loss from Operations |
|
$ |
(3,382,000 |
) |
|
$ |
— |
|
|
$ |
(3,382,000 |
) |
| Change in fair value of Greenshoe Rights liability |
|
|
— |
|
|
|
11,413,000 |
|
|
|
11,413,000 |
|
| Total Other Income (Expense) |
|
|
268,000 |
|
|
|
11,413,000 |
|
|
|
11,681,000 |
|
| Net Loss |
|
|
(3,114,000 |
) |
|
|
11,413,000 |
|
|
|
8,299,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend on Series L Preferred Stock |
|
|
(144,000 |
) |
|
|
— |
|
|
|
(144,000 |
) |
| Deemed dividend |
|
|
— |
|
|
|
(4,058,000 |
) |
|
|
(4,058,000 |
) |
| Net Loss attributable to common stockholders’ |
|
|
(3,258,000 |
) |
|
|
7,355,000 |
|
|
|
4,097,000 |
|
| Net Loss Per Share - Basic and Diluted |
|
$ |
(0.83 |
) |
|
$ |
1.87 |
|
|
$ |
1.04 |
|
| Weighted average common shares outstanding - basic and diluted |
|
|
3,940,714 |
|
|
|
— |
|
|
|
3,940,714 |
|
The
restated line items of the statements of operations for the six months ended June 30, 2025; and the nine months ended September 30, 2025,
are as follows:
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Six Months Ended June 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Loss from Operations |
|
$ |
(3,445,000 |
) |
|
$ |
— |
|
|
$ |
(3,445,000 |
) |
| Loss on initial recognition of Greenshoe Rights liability |
|
|
— |
|
|
|
(28,736,000 |
) |
|
|
(28,736,000 |
) |
| Total Other Income (Expense) |
|
|
1,236,000 |
|
|
|
(28,736,000 |
) |
|
|
(27,500,000 |
) |
| Net Loss |
|
|
(2,209,000 |
) |
|
|
(28,736,000 |
) |
|
|
(30,945,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend on Series L Preferred Stock |
|
|
(85,000 |
) |
|
|
— |
|
|
|
(85,000 |
) |
| Net Loss attributable to common stockholders’ |
|
|
(2,294,000 |
) |
|
|
(28,736,000 |
) |
|
|
(31,030,000 |
) |
| Net Loss Per Share - Basic and Diluted |
|
$ |
(0.90 |
) |
|
$ |
(11.22 |
) |
|
$ |
(12.12 |
) |
| Weighted average common shares outstanding - basic and diluted |
|
|
2,559,604 |
|
|
|
— |
|
|
|
2,559,604 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Nine Months Ended September 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Loss from Operations |
|
$ |
(6,827,000 |
) |
|
$ |
— |
|
|
$ |
(6,827,000 |
) |
| Loss on initial recognition of Greenshoe Rights liability |
|
|
|
|
|
|
(28,736,000 |
) |
|
|
(28,736,000 |
) |
| Change in fair value of Greenshoe Rights liability |
|
|
— |
|
|
|
11,413,000 |
|
|
|
11,413,000 |
|
| Total Other Income (Expense) |
|
|
1,504,000 |
|
|
|
(17,323,000 |
) |
|
|
(15,819,000 |
) |
| Net Loss |
|
|
(5,323,000 |
) |
|
|
(17,323,000 |
) |
|
|
(22,646,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend on Series L Preferred Stock |
|
|
(229,000 |
) |
|
|
— |
|
|
|
(229,000 |
) |
| Deemed dividend |
|
|
— |
|
|
|
(4,058,000 |
) |
|
|
(4,058,000 |
) |
| Net Loss attributable to common stockholders’ |
|
|
(5,552,000 |
) |
|
|
(21,381,000 |
) |
|
|
(26,933,000 |
) |
| Net Loss Per Share - Basic and Diluted |
|
$ |
(1.84 |
) |
|
$ |
(7.06 |
) |
|
$ |
(8.90 |
) |
| Weighted average common shares outstanding - basic and diluted |
|
|
3,025,033 |
|
|
|
— |
|
|
|
3,025,033 |
|
While
the adjustments changed net loss and added a change in fair value of Greenshoe Rights in the statements of cash flow statements, they
did not have an impact on total net cash provided by operating activities, net cash used in investing activities, or net cash provided
by (used in) financing activities for any of the applicable periods.
The
restated line items of the statements of cash flows for the six months ended June 30, 2025, and the nine months ended September 30, 2025,
are as follows:
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Six Months Ended June 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Net Loss |
|
$ |
(2,209,000 |
) |
|
$ |
(28,736,000 |
) |
|
$ |
(30,945,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on initial recognition of Greenshoe Rights liability |
|
|
— |
|
|
|
28,736,000 |
|
|
|
28,736,000 |
|
| Change in fair value of Greenshoe Rights liability |
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in operating activities |
|
$ |
(5,216,000 |
) |
|
$ |
— |
|
|
$ |
(5,216,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Nine Months Ended September 30, 2025 (Unaudited) |
|
| |
|
Originally Reported |
|
|
Adjustment |
|
|
Restated |
|
| Net Loss |
|
$ |
(5,323,000 |
) |
|
$ |
(17,323,000 |
) |
|
$ |
(22,646,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on initial recognition of Greenshoe Rights liability |
|
|
|
|
|
|
28,736,000 |
|
|
|
28,736,000 |
|
| Change in fair value of Greenshoe Rights liability |
|
|
— |
|
|
|
(11,413,000 |
) |
|
|
(11,413,000 |
) |
| Net cash used in operating activities |
|
$ |
(8,893,000 |
) |
|
$ |
— |
|
|
$ |
(8,893,000 |
) |
| SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
| Reclassification of Greenshoe Rights liability to equity |
|
|
— |
|
|
$ |
17,323,000 |
|
|
$ |
17,323,000 |
|
|