|
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
As of
|
|||||||||
December 31, 2021
|
|||||||||
(In thousands)
|
|||||||||
(Unaudited) | |||||||||
Consolidated Balance Sheet:
|
As Reported
|
Restatement
Adjustments |
As Restated
|
||||||
Current assets:
|
|||||||||
Cash and cash equivalents
|
$
|
4,667
|
$
|
-
|
$
|
4,667
|
|||
Accounts receivable, net of allowance of $114
|
2,662
|
-
|
2,662
|
||||||
Inventory
|
1,923
|
-
|
1,923
|
||||||
Prefunded insurance premiums from financing
|
-
|
903
|
903
|
||||||
Prepaid expenses and other current assets
|
358
|
-
|
358
|
||||||
Total current assets
|
$
|
9,610
|
$
|
903
|
$
|
10,513
|
|||
Current liabilities:
|
|||||||||
Accounts payable
|
1,239
|
-
|
1,239
|
||||||
Accrued expenses
|
1,544
|
-
|
1,544
|
||||||
Insurance Premium Financing
|
-
|
903
|
903
|
||||||
Lease liability, current portion
|
109
|
-
|
109
|
||||||
Taxes payable
|
8
|
-
|
8
|
||||||
Current portion of convertible subordinated notes payable, net
|
92
|
-
|
92
|
||||||
Current portion of accrued interest expense
|
55
|
-
|
55
|
||||||
2022 Financing Proceeds Received, Net of Closing Costs
|
538
|
-
|
538
|
||||||
Total current liabilities
|
$
|
3,585
|
$
|
903
|
$
|
4,488
|
Year Ended
|
|||||||||
December 31, 2021
|
|||||||||
(In thousands)
|
|||||||||
(Unaudited) | |||||||||
Consolidated Statement of Cash flows:
|
As Reported
|
Restatement
Adjustments |
As Restated
|
||||||
OPERATING ACTIVITIES:
|
|||||||||
Net loss
|
$
|
(1,811)
|
$
|
-
|
$
|
(1,811)
|
|||
Adjustments to reconcile net loss to net cash flows from
|
|||||||||
operating activities:
|
|||||||||
Depreciation and amortization
|
166
|
-
|
166
|
||||||
Stock-based compensation
|
144
|
-
|
144
|
||||||
Change in allowance for doubtful accounts
|
21
|
-
|
21
|
||||||
Forgiveness of PPP SBA loan
|
(335)
|
-
|
(335)
|
||||||
Loss (gain) on sale of fixed asset
|
5
|
-
|
5
|
||||||
Changes in operating assets and liabilities:
|
|||||||||
Accounts receivable
|
(1,129)
|
-
|
(1,129)
|
||||||
Inventory
|
(66)
|
-
|
(66)
|
||||||
Prefunded insurance premiums from financing
|
-
|
(903)
|
(903)
|
||||||
Prepaid expenses and other current assets
|
(164)
|
-
|
(164)
|
||||||
Accounts payable
|
(147)
|
-
|
(147)
|
||||||
Accrued expenses
|
783
|
-
|
783
|
||||||
Taxes payable
|
1
|
-
|
1
|
||||||
Other liabilities
|
4
|
-
|
4
|
||||||
Net cash used in operating activities
|
$ |
(2,528)
|
$ |
(903)
|
$ |
(3,431)
|
|||
FINANCING ACTIVITIES:
|
|||||||||
Proceeds from exercise of stock options
|
$
|
296
|
$
|
-
|
$
|
296
|
|||
Proceeds from issuance of convertible notes, net
|
1,778
|
-
|
1,778
|
||||||
Proceeds from 2022 convertible notes prior to close, net
|
538
|
-
|
538
|
||||||
Additional financing for insurance premiums, net of repayments
|
-
|
903
|
903
|
||||||
Net cash provided by financing activities
|
$
|
2,612
|
$
|
903
|
$
|
3,515
|
As of
|
|||||||||
March 31, 2022
|
|||||||||
(In thousands)
|
|||||||||
(Unaudited) | |||||||||
Condensed Consolidated Balance Sheet:
|
As Reported
|
Restatement
Adjustments |
As Restated
|
||||||
Current assets:
|
|||||||||
Cash and cash equivalents
|
$
|
11,856
|
$
|
-
|
$
|
11,856
|
|||
Accounts receivable, net of allowance of $111
|
3,216
|
-
|
3,216
|
||||||
Inventory
|
2,907
|
-
|
2,907
|
||||||
Prefunded insurance premiums from financing
|
-
|
597
|
597
|
||||||
Prepaid expenses and other current assets
|
477
|
-
|
477
|
||||||
Total current assets
|
$
|
18,456
|
$
|
597
|
$
|
19,053
|
|||
Current liabilities:
|
|||||||||
Accounts payable
|
1,735
|
-
|
1,735
|
||||||
Accrued expenses
|
1,526
|
-
|
1,526
|
||||||
Insurance Premium Financing
|
-
|
597
|
597
|
||||||
Lease liability, current portion
|
111
|
-
|
111
|
||||||
Taxes payable
|
9
|
-
|
9
|
||||||
Current portion of convertible subordinated notes payable, net
|
2,893
|
-
|
2,893
|
||||||
Total current liabilities
|
$
|
6,274
|
$
|
597
|
$
|
6,871
|
Quarter Ended
|
|||||||||
March 31, 2022
|
|||||||||
(In thousands)
|
|||||||||
(Unaudited) | |||||||||
Condensed Consolidated Statement of Cash flows:
|
As Reported
|
Restatement
Adjustments |
As Restated
|
||||||
OPERATING ACTIVITIES:
|
|||||||||
Net loss
|
$
|
(1,664)
|
$
|
-
|
$
|
(1,664)
|
|||
Adjustments to reconcile net loss to net cash flows from
|
|||||||||
operating activities:
|
|||||||||
Depreciation and amortization
|
247
|
-
|
247
|
||||||
Stock-based compensation
|
268
|
-
|
268
|
||||||
Change in allowance for doubtful accounts
|
(3)
|
-
|
(3)
|
||||||
Changes in operating assets and liabilities:
|
|||||||||
Accounts receivable
|
(545)
|
-
|
(545)
|
||||||
Inventory
|
(982)
|
-
|
(982)
|
||||||
Prefunded insurance premiums from financing
|
-
|
306
|
306
|
||||||
Prepaid expenses and other current assets
|
(119)
|
-
|
(119)
|
||||||
Other assets
|
25
|
-
|
25
|
||||||
Accounts payable
|
496
|
-
|
496
|
||||||
Accrued expenses
|
(66)
|
-
|
(66)
|
||||||
Taxes payable
|
1
|
-
|
1
|
||||||
Other liabilities
|
1
|
-
|
1
|
||||||
Net cash used in operating activities
|
$
|
(2,341)
|
$
|
306
|
$
|
(2,035)
|
|||
FINANCING ACTIVITIES:
|
|||||||||
Proceeds from issuance of convertible notes, net
|
$
|
2,354
|
$
|
-
|
$
|
2,354
|
|||
Repayments on Insurance financing, net of additional financing
|
-
|
(306)
|
(306)
|
||||||
Proceeds from issuance of common stock and warrants, net
|
7,152
|
-
|
7,152
|
||||||
Net cash provided by financing activities
|
$
|
9,506
|
$
|
(306)
|
$
|
9,200
|
As of
|
||||||||||
June 30, 2022
|
||||||||||
(In thousands)
|
||||||||||
(Unaudited) | ||||||||||
Condensed Consolidated Balance Sheet:
|
As Reported
|
Restatement
Adjustments |
As Restated
|
|||||||
Current assets:
|
||||||||||
Cash and cash equivalents
|
$
|
9,285
|
$
|
-
|
$
|
9,285
|
||||
Accounts receivable, net of allowance of $119
|
4,071
|
-
|
4,071
|
|||||||
Inventory
|
2,833
|
-
|
2,833
|
|||||||
Prefunded insurance premiums from financing
|
-
|
289
|
289
|
|||||||
Prepaid expenses and other current assets
|
944
|
-
|
944
|
|||||||
Total current assets
|
$
|
17,133
|
$
|
289
|
$
|
17,422
|
||||
Current liabilities:
|
||||||||||
Accounts payable
|
1,619
|
-
|
1,619
|
|||||||
Accrued expenses
|
1,529
|
-
|
1,529
|
|||||||
Insurance Premium Financing
|
-
|
289
|
289
|
|||||||
Lease liability, current portion
|
114
|
-
|
114
|
|||||||
Taxes payable
|
14
|
-
|
14
|
|||||||
Total current liabilities
|
$
|
3,276
|
$
|
289
|
$
|
3,565
|
Six months Ended
|
||||||||||
June 30, 2022
|
||||||||||
(In thousands)
|
||||||||||
(Unaudited) | ||||||||||
Condensed Consolidated Statement of Cash flows:
|
As Reported
|
Restatement
Adjustments |
As Restated
|
|||||||
OPERATING ACTIVITIES:
|
||||||||||
Net loss
|
$
|
(3,099)
|
$
|
-
|
$
|
(3,099)
|
||||
Adjustments to reconcile net loss to net cash flows from
|
||||||||||
operating activities:
|
||||||||||
Depreciation and amortization
|
382
|
-
|
382
|
|||||||
Stock-based compensation
|
386
|
-
|
386
|
|||||||
Change in allowance for doubtful accounts
|
5
|
-
|
5
|
|||||||
Changes in operating assets and liabilities:
|
||||||||||
Accounts receivable
|
(1,428)
|
-
|
(1,428)
|
|||||||
Inventory
|
(916)
|
-
|
(916)
|
|||||||
Prefunded insurance premiums from financing
|
-
|
614
|
614
|
|||||||
Prepaid expenses and other current assets
|
(585)
|
-
|
(585)
|
|||||||
Other assets
|
25
|
-
|
25
|
|||||||
Accounts payable
|
383
|
-
|
383
|
|||||||
Accrued expenses
|
(43)
|
-
|
(43)
|
|||||||
Taxes payable
|
6
|
-
|
6
|
|||||||
Other liabilities
|
1
|
-
|
1
|
|||||||
Net cash used in operating activities
|
$
|
(4,883)
|
$
|
614
|
$
|
(4,269)
|
||||
FINANCING ACTIVITIES:
|
||||||||||
Proceeds from issuance of convertible notes, net
|
$
|
2,354
|
$
|
-
|
$
|
2,354
|
||||
Repayments on Insurance financing, net of additional financing
|
-
|
(614)
|
(614)
|
|||||||
Proceeds from issuance of common stock and warrants, net
|
7,152
|
-
|
7,152
|
|||||||
Net cash provided by financing activities
|
$
|
9,506
|
$
|
(614)
|
$
|
8,892
|
JONES SODA CO.
(Registrant)
|
||||
March 29, 2023
|
By:
|
/s/ Mark Murray
|
||
Mark Murray
Chief Executive Officer and President
|