UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, ~~2021~~2022


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___ to ___

Commission File No. 001-40501

iSpecimen Inc.

(Exact name of Registrant as specified in its Charter)

Delaware		27-0480143
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

450 Bedford Street, Lexington, Massachusetts 02420

(Address of principal executive offices) (Zip Code)

(781) 301-6700

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class		Trading Symbol(s)		Name of Each Exchange on Which Registered
Common Stock, par value $0.0001 per share		ISPC		The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting ~~company”,~~company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of November ~~1, 2021,~~7, 2022, there were ~~6,996,758~~8,761,001 shares of common stock, par value $0.0001 per share, issued and outstanding.

Table of Contents

iSPECIMEN INC.

FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, ~~2021~~2022

TABLE OF CONTENTS

		Page
PART I - FINANCIAL INFORMATION
ITEM 1 .	Financial Statements
	Condensed Balance Sheets as of September 30, ~~2021~~2022 (Unaudited) and December 31, ~~2020~~2021	3
	Unaudited Condensed Statements of Operations for the T~~hree~~ ~~Months~~three and ~~Nine Months Ended~~nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	4
	Unaudited Condensed ~~Statements~~Statement of Stockholders’ Equity for the nine months ended September 30, 2022	5
	Unaudited Condensed Statement of Changes in Convertible Preferred Stock and Stockholders’ Equity (Deficit) for the ~~Nine Months~~nine months ended September 30, 2021 ~~and 2020~~	56
	Unaudited Condensed Statements of Cash Flows for the ~~Nine Months Ended~~nine months ended September 30, ~~2021~~2022 and ~~2020~~2021	107
	Notes to Unaudited Condensed Financial Statements	118
ITEM 2 .	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2921
ITEM 3 .	Quantitative and Qualitative Disclosures About Market Risk	4436
ITEM 4 .	Controls and Procedures	4437

PART II – OTHER INFORMATION
ITEM 1 .	Legal Proceedings	4538
ITEM 1A .	Risk Factors	4538
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4538
ITEM 3.	Defaults Upon Senior Securities	4738
ITEM 4.	Mine Safety Disclosures	4738
ITEM 5.	Other Information	4738
ITEM 6.	Exhibits	4738
SIGNATURES		4840

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

iSpecimen Inc.

Condensed Balance Sheets



	September 30, 2021		December 31, 2020		September 30, 2022		December 31, 2021
ASSETS	(Unaudited)				(Unaudited)
Current assets:

Cash	$	9,790,732	$	695,909	$	20,657,719	$	27,738,979
Accounts receivable – unbilled		1,750,744		652,761
Accounts receivable, net of allowance for doubtful accounts of $141,952 and $108,096 at September 30, 2021 and December 31, 2020, respectively		2,718,682		1,526,392
Accounts receivable - unbilled						1,311,222		1,739,020
Accounts receivable, net of allowance for doubtful accounts of $215,845 and $269,170 at September 30, 2022 and December 31, 2021, respectively						1,784,805		3,002,442
Prepaid expenses and other current assets		459,321		417,929		341,555		327,035
Tax credit receivable, current portion		179,376		179,376		140,873		140,873
Total current assets		14,898,855		3,472,367		24,236,174		32,948,349
Property and equipment, net		44,749		75,589		19,194		32,781
Internally developed software, net		2,650,867		2,634,139		3,434,344		2,710,867
Operating lease right-of-use asset						222,626		—
Security deposits		27,601		27,601		27,601		27,601
Total assets	$	17,622,072	$	6,209,696	$	27,939,939	$	35,719,598
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	351,424	$	1,792,432	$	967,735	$	832,678
Accrued expenses		1,025,136		810,910		885,563		1,009,803
Accrued interest		7,510		3,696,944		7,778		8,167
Convertible notes payable, related parties, net of unamortized debt discount and debt issuance costs		—		5,490,811
Derivative liability for embedded conversion features on convertible notes payable		—		2,373,000
Bridge notes payable, net of debt issuance costs		—		4,589,228
Bridge notes payable, related parties		—		1,905,000
Note payable, current portion		—		604,109
Operating lease - current obligation						155,595		—
Term loan, net of debt discount, current portion						816,667		—
Deferred revenue		718,723		873,254		—		654,746
Total current liabilities		2,102,793		22,135,688		2,833,338		2,505,394
Note payable, net of current portion		—		178,899
Term loan		3,428,380		—
Operating lease long - term obligation						67,985		—
Term loan, net of debt discount - long term						2,615,156		3,422,616
Total liabilities		5,531,173		22,314,587		5,516,479		5,928,010
Commitments and contingencies
Series B convertible preferred stock, $0.0001 par value, 3,200,000 shares authorized, 0 and 572,465 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively		—		7,999,997
Series A-1 convertible preferred stock, $0.0001 par value, 556,550 shares authorized, 0 and 100,365 issued and outstanding at September 30, 2021 and December 31, 2020, respectively		—		561,041
Series A convertible preferred stock, $0.0001 par value, 3,427,871 shares authorized, 0 and 618,182 issued and outstanding at September 30, 2021 and December 31, 2020, respectively		—		2,612,038
Total convertible preferred stock		—		11,173,076
Stockholders’ equity (deficit)
Common stock, $0.0001 par value, 200,000,000 shares authorized, 6,996,758 issued, and 6,965,758 outstanding at September 30, 2021, and 16,000,000 shares authorized, 967,213 issued and 936,213 outstanding at December 31, 2020		697		94

Commitments and contingencies (See Note 7)

Stockholders’ equity
Common stock, $0.0001 par value, 200,000,000 shares authorized, 8,918,571 issued, and 8,887,571 outstanding at September 30, 2022 and 8,764,479 issued and 8,733,479 outstanding at December 31, 2021						888		873
Additional paid-in capital		48,059,389		1,779,698		68,528,387		67,810,289
Treasury stock, 31,000 shares at September 30, 2021 and December 31, 2020, at cost		(172)		(172)
Treasury stock, 31,000 shares at September 30, 2022 and December 31, 2021, at cost						(172)		(172)
Accumulated deficit		(35,969,015)		(29,057,587)		(46,105,643)		(38,019,402)
Total stockholders’ equity (deficit)		12,090,899		(27,277,967)
Total liabilities, convertible preferred stock and stockholders’ equity (deficit)	$	17,622,072	$	6,209,696
Total stockholders’ equity						22,423,460		29,791,588
Total liabilities and stockholders’ equity					$	27,939,939	$	35,719,598

See accompanying notes to these unaudited ~~interim~~condensed financial statements.

Table of Contents

iSpecimen Inc.

Condensed Statements of Operations

(Unaudited)


	Three months ended September 30,				Nine months ended September 30,				Three months ended September 30,				Nine months ended September 30,
	2021		2020		2021		2020		2022		2021		2022			2021
Revenue	$	2,718,534	$	2,250,147	$	8,586,217	$	5,466,375	$	2,583,412	$	2,718,534	$	7,440,760		$	8,586,217
Operating expenses:
Cost of revenue		913,833		903,862		4,026,680		2,032,111		1,181,562		913,833		3,347,392			4,026,680
Technology		543,581		413,381		1,315,331		1,131,695		752,704		543,581		1,915,877			1,315,331
Sales and marketing		513,107		506,641		1,690,085		1,305,897		832,625		513,107		2,530,619			1,690,085
Supply development		171,595		133,007		383,864		395,200		166,058		171,595		590,508			383,864
Fulfillment		399,145		241,785		955,516		642,140		516,637		399,145		1,480,425			955,516
General and administrative		1,636,346		774,550		4,144,989		1,431,262		2,234,885		1,636,346		5,620,393			4,144,989
Total operating expenses		4,177,607		2,973,226		12,516,465		6,938,305		5,684,471		4,177,607		15,485,214			12,516,465
Loss from operations		(1,459,073)		(723,079)		(3,930,248)		(1,471,930)		(3,101,059)		(1,459,073)		(8,044,454)			(3,930,248)
Other expense, net

Other income (expense), net
Loss on extinguishment of bridge notes and bridge notes, related parties										—		—		—			(2,740,425)
Interest expense		(75,922)		(469,477)		(2,062,548)		(1,517,697)		(58,591)		(75,922)		(138,912)			(2,062,548)
Change in fair value of derivative liability on convertible notes		—		(54,000)		(271,000)		(76,000)		—		—		—			(271,000)
Loss on extinguishment of convertible notes and convertible notes, related parties										—		—		—			(260,185)
Interest income										60,812		3,659		87,347	��		3,878
Other income (expense), net										3,148		(21,687)		9,778			(21,756)
Change in fair value of derivative liability on bridge notes and bridge notes, related parties		—		—		1,582,700		—		—		—		—			1,582,700
Gain (loss) on extinguishment of bridge notes and bridge notes, related parties		—		—		(2,740,425)		—
Loss on extinguishment of convertible notes and convertible notes, related parties		—		—		(260,185)		—
Gain on extinguishment of note payable		—		—		788,156		—		—		—		—			788,156
Other expense, net		(21,687)		—		(21,756)		6,691
Interest income		3,659		87		3,878		396
Other expense, net		(93,950)		(523,390)		(2,981,180)		(1,586,610)
								��
Net loss before benefit from income taxes		(1,553,023)		(1,246,469)		(6,911,428)		(3,058,540)
Benefit from income taxes		—		—		—		—

Total other income (expense), net										5,369		(93,950)		(41,787)			(2,981,180)
Net loss	$	(1,553,023)	$	(1,246,469)	$	(6,911,428)	$	(3,058,540)	$	(3,095,690)	$	(1,553,023)	$	(8,086,241)		$	(6,911,428)

Net loss per share
Basic and diluted	$	(0.22)	$	(1.33)	$	(2.17)	$	(3.27)
Net loss per share - basic and diluted									$	(0.35)	$	(0.22)	$	(0.92)		$	(2.17)

Weighted average common shares outstanding
Basic and diluted		6,960,330		936,213		3,190,060		936,213
Weighted average shares of common stock outstanding - basic and diluted										8,878,888		6,960,330		8,822,423			3,190,060

See accompanying notes to these unaudited ~~interim~~condensed financial statements.

Table of Contents

iSpecimen Inc.

Condensed Statements of Changes in ~~Convertible Preferred Stock and~~ Stockholders’ Equity ~~(Deficit~~)

(Unaudited)

~~Table of Contents~~


																				Total
	Series B Convertible			Series A-1 Convertible			Series A Convertible									Additional				Stockholders'								Additional				Total
	Preferred Stock			Preferred Stock			Preferred Stock			Common Stock			Treasury Stock			Paid-In		Accumulated		Equity		Common Stock			Treasury Stock			Paid-In		Accumulated		Stockholders'
	Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Capital		Deficit		(Deficit)		Shares	Amount		Shares	Amount		Capital		Deficit		Equity
Balance at December 31, 2020	572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038	936,213	$	94	31,000	$	(172)	$	1,779,698	$	(29,057,587)	$	(27,277,967)
Balance at January 1, 2022																						8,733,479	$	873	31,000	$	(172)	$	67,810,289	$	(38,019,402)	$	29,791,588
Share-based compensation expense	—		—	—		—	—		—	—		—	—		—		22,036		—		22,036	—		—	—		—		183,410		—		183,410
Vesting of restricted stock units																						3,125		—	—		—		781		—		781
Issuance of common stock through exercise of stock options																						77,679		8	—		—		75,269		—		75,277
Net loss	—		—	—		—	—		—	—		—	—		—		—		(3,963,491)		(3,963,491)	—		—	—		—		—		(2,383,742)		(2,383,742)
Balance at March 31, 2021 (unaudited)	572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038	936,213	$	94	31,000	$	(172)	$	1,801,734	$	(33,021,078)	$	(31,219,422)
Conversion of redeemable convertible preferred stock into common stock upon initial public offering	(572,465)		(7,999,997)	(100,365)		(561,041)	(618,182)		(2,612,038)	1,291,012		129	—		—		11,172,947		—		11,173,076
Conversion of principal and accrued interest of convertible notes and bridge notes into common stock upon initial public offering	—		—	—		—	—		—	2,049,043		205	—		—		16,392,139				16,392,344
Issuance of common stock in connection with public offering	—		—	—		—	—		—	2,250,000		225	—		—		17,999,775		—		18,000,000
Offering costs in connection with public offering	—		—	—		—	—		—	—		—	—		—		(2,339,816)		—		(2,339,816)
Balance at March 31, 2022																						8,814,283	$	881	31,000	$	(172)	$	68,069,749	$	(40,403,144)	$	27,667,314
Share-based compensation expense																						—		—	—		—		202,318		—		202,318
Vesting of restricted stock units																						56,601		6	—		—		27,024		—		27,030
Issuance of common stock through exercise of stock options																						1,827		—	—		—		1,827		—		1,827
Issuance of common stock in exchange for services																						1,000		—	—		—		6,250		—		6,250
Net loss																						—		—	—		—		—		(2,606,809)		(2,606,809)
Balance at June 30, 2022																						8,873,711	$	887	31,000	$	(172)	$	68,307,168	$	(43,009,953)	$	25,297,930
Share-based compensation expense																						—		—	—		—		183,270		—		183,270
Vesting of restricted stock units																						12,576		1	—		—		36,665		—		36,666
Issuance of common stock through exercise of stock options																						1,284		—	—		—		1,284		—		1,284
Net loss																						—		—	—		—		—		(3,095,690)		(3,095,690)
Balance at September 30, 2022 (unaudited)																						8,887,571	$	888	31,000	$	(172)	$	68,528,387	$	(46,105,643)	$	22,423,460

See accompanying notes to these unaudited condensed financial statements.

Table of Contents

Issuance of common stock through exercise of stock options

—

—

—

—

—

—

39,461

4

—

—

39,629

—

39,633
Share-based compensation expense

—

—

—

—

—

—

—

—

—

—

28,374

—

28,374
Net loss

—

—

—

—

—

—

—

—

—

—

—

(1,394,914)

(1,394,914)
Balance at June 30, 2021 (unaudited)

0

$
0

0

$
0

0

$
0

6,565,729

$
657

31,000

$
(172)

$
45,094,782

$
(34,415,992)

$
10,679,275
Issuance of common stock in connection with public offering over-allotment option exercise

—

—

—

—

—

—

337,500

34

—

—

2,497,467

—

2,497,501
Issuance of common stock in exchange for services

—

—

—

—

—

—

2,000

—

—

—

12,500

—

12,500
Issuance of common stock through exercise of stock options

—

—

—

—

—

—

4,761

—

—

—

4,761

—

4,761
Issuance of common stock through exercise of warrants

—

—

—

—

—

—

17,889

2

—

—

990

—

992
Share-based compensation expense

—

—

—

—

—

—

37,879

4

—

—

399,817

—

399,821
Issuance of warrants in connection with debt

—

—

—

—

—

—

—

—

—

—

49,072

—

49,072
Net loss

—

—

—

—

—

—

—

—

—

—

—

(1,553,023)

(1,553,023)

~~Table of Contents~~

~~Balance at September 30, 2021 (unaudited)~~

~~6,965,758~~

~~697~~

~~31,000~~

~~(172)~~

~~48,059,389~~

~~(35,969,015)~~

~~12,090,899~~

~~See accompanying notes to these unaudited interim financial statements~~

~~Table of Contents~~

~~iSpecimen Inc.~~

Condensed Statements of Changes in Convertible Preferred Stock and Stockholders’ Equity (Deficit)

(Unaudited)


	Series B Convertible			Series A-1 Convertible			Series A Convertible									Additional				Total																							Total
	Preferred Stock			Preferred Stock			Preferred Stock			Common Stock			Treasury Stock			Paid-In		Accumulated		Stockholders’		Series B Convertible			Series A-1 Convertible			Series A Convertible											Additional				Stockholders’
	Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Capital		Deficit		Deficit		Preferred Stock			Preferred Stock			Preferred Stock					Common Stock			Treasury Stock			Paid-In		Accumulated		Equity
Balance at December 31, 2019	572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038	936,213	$	94	31,000	$	(172)	$	1,686,832	$	(24,405,503)	$	(22,718,749)
																						Shares	Amount		Shares	Amount		Shares	Amount				Shares	Amount		Shares	Amount		Capital		Deficit		(Deficit)
Balance at January 1, 2021																						572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038			936,213	$	94	31,000	$	(172)	$	1,779,698	$	(29,057,587)	$	(27,277,967)
Share-based compensation expense	—		—	—		—	—		—	—		—	—		—		22,045		—		22,045	—		—	—		—	—		—			—		—	—		—		22,036		—		22,036
Net loss	—		—	—		—	—		—	—		—	—		—				(1,637,979)		(1,637,979)	—		—	—		—	—		—			—		—	—		—		—		(3,963,491)		(3,963,491)
Balance at March 31, 2020 (unaudited)	572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038	936,213	$	94	31,000	$	(172)	$	1,708,877	$	(26,043,482)	$	(24,334,683)
Balance at March 31, 2021																						572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038			936,213	$	94	31,000	$	(172)	$	1,801,734	$	(33,021,078)	$	(31,219,422)
Conversion of redeemable convertible preferred stock into common stock upon initial public offering																						(572,465)		(7,999,997)	(100,365)		(561,041)	(618,182)		(2,612,038)			1,291,012		129	—		—		11,172,947		—		11,173,076
Conversion of principal and accrued interest of convertible notes and bridge notes into common stock upon initial public offering																						—		—	—		—	—		—			2,049,043		205	—		—		16,392,139		—		16,392,344
Issuance of common stock in connection with public offering																						—		—	—		—	—		—			2,250,000		225	—		—		17,999,775		—		18,000,000
Offering costs in connection with public offering																						—		—	—		—	—		—			—		—	—		—		(2,339,816)		—		(2,339,816)
Issuance of common stock through exercise of stock options																						—		—	—		—	—		—			39,461		4	—		—		39,629		—		39,633
Share-based compensation expense	—		—	—		—	—		—	—		—	—		—		29,287		—		29,287	—		—	—		—	—		—			—		—	—		—		28,374		—		28,374
Net loss	—		—	—		—	—		—	—		—	—		—		—		(174,092)		(174,092)	—		—	—		—	—		—			—		—	—		—		—		(1,394,914)		(1,394,914)
Balance at June 30, 2020 (unaudited)	572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038	936,213	$	94	31,000	$	(172)	$	1,738,164	$	(26,217,574)	$	(24,479,488)
Balance at June 30, 2021																						—	$	—	—	$	—	—	$	—			6,565,729	$	657	31,000	$	(172)	$	45,094,782	$	(34,415,992)	$	10,679,275
Issuance of common stock in connection with public offering over-allotment option exercise																						—		—	—		—	—		—			337,500		34	—		—		2,497,467		—		2,497,501
Issuance of common stock in exchange for services																						—		—	—		—	—		—			2,000		—	—		—		12,500		—		12,500
Issuance of common stock through exercise of stock options																						—		—	—		—	—		—			4,761		—	—		—		4,761		—		4,761
Issuance of common stock through exercise of warrants																						—		—	—		—	—		—			17,889		2	—		—		990		—		992
Share-based compensation expense	—		—	—		—	—		—	—		—	—		—		29,266		—		29,266	—		—	—		—	—		—			37,879		4	—		—		399,817		—		399,821
Issuance of warrants in connection with debt																						—		—	—		—	—		—			—		—	—		—		49,072		—		49,072
Net loss	—		—	—		—	—		—	—		—	—		—		—		(1,246,469)		(1,246,469)	—		—	—		—	—		—			—		—	—		—		—		(1,553,023)		(1,553,023)
Balance at September 30, 2020 (unaudited)	572,465	$	7,999,997	100,365	$	561,041	618,182	$	2,612,038	936,213	$	94	31,000	$	(172)	$	1,767,430	$	(27,464,043)	$	(25,696,691)
Balance at September 30, 2021 (unaudited)																						—	$	—	—	$	—	—	$	—	—	—	6,965,758	$	697	31,000	$	(172)	$	48,059,389	$	(35,969,015)	$	12,090,899

See accompanying notes to these unaudited ~~interim~~condensed financial statements.

Table of Contents

iSpecimen Inc.

Condensed Statements of Cash Flows

(Unaudited)

Nine months ended September 30,


2021

2020
CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss

$
(6,911,428)

$
(3,058,540)
Adjustments to reconcile net loss to net cash used in operating activities:

Share-based compensation

450,231

80,598
Common shares issued in exchange for services

12,500

—
Amortization of internally developed software

714,444

599,425
Depreciation of property and equipment

33,390

33,563
Bad debt expense

33,856

—
Amortization of discount and debt issuance costs on convertible notes

1,088

141,628
Amortization of debt issuance costs on note payable

3,277

—
Amortization of discount on bridge notes

869,600

—
Change in fair value of derivative liabilities

(1,311,700)

76,000
Loss on extinguishment on bridge notes

2,740,425

—
Loss on extinguishment of convertible notes

260,185

—
Gain on extinguishment on note payable

(788,156)

—
Change in operating assets and liabilities:

Accounts receivable

(1,226,146)

(924,827)
Accounts receivable – unbilled

(1,097,983)

130,813
Prepaid expenses and other current assets

(41,392)

(6,970)
Tax credit receivable

—

104,624
Accounts payable

(1,441,008)

474,263
Accrued expenses

214,226

129,644
Accrued interest

(1,709,579)

1,374,139
Deferred revenue

(154,531)

581,912
Net cash used in operating activities

(9,348,701)

(263,728)

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property and equipment

(2,550)

(1,006)
Capitalization of internally developed software

(731,172)

(864,921)
Net cash used in investing activities

(733,722)

(865,927)
CASH FLOWS FROM FINANCING ACTIVITIES:




Proceeds from issuance of bridge notes payable

500,000

1,250,000
Proceeds from issuance of note payable

3,500,000

783,008
Proceeds from exercise of stock options

44,394

—
Proceeds from issuance of common stock in connection with public offering

18,000,000

—
Payment of offering costs in connection with the issuance of common stock in connection with public offering

(2,339,816)

—
Proceeds from exercise of warrants

992

—
Proceeds from issuance of over-allotment shares of common stock , net of transaction costs of $202,499

2,497,501

—
Payment of principal to bridge note holders

(3,000,000)

—
Payment of debt issuance costs in connection with note payable

(25,825)

—
Net cash provided by financing activities

19,177,246

2,033,008
Net increase in cash

9,094,823

903,353
Cash at beginning of period

695,909

53,893
Cash at end of period

$
9,790,732

$
957,246
Supplemental disclosure of cash flow information:

Cash paid for interest

$
2,824,032

$
—

Supplemental disclosure of non-cash investing and financing activities:

Conversion of redeemable convertible preferred stock into common stock

$
11,173,076

$
—
Conversion of convertible notes and accrued interest into common stock

$
6,748,729

$
—
Conversion of bridge notes and accrued interest into common stock

$
4,717,646

$
—
Issuance of common stock warrants as offering costs in connection with public offering of common stock

$
374,400

$
—
Issuance of common stock warrants in connection with Term Loan

$
49,072

$
—


	Nine months ended September 30,
	2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(8,086,241)	$	(6,911,428)
Adjustments to reconcile net loss to net cash used in operating activities:
Share-based compensation		633,475		450,231
Proceeds from issuance of common stock in exchange for services		6,250		12,500
Amortization of internally developed software		825,804		714,444
Depreciation of property and equipment		13,587		33,390
Bad debt expense		340,858		33,856
Amortization of debt issuance costs on term loan		9,207		3,277
Amortization of discount and debt issuance costs on convertible notes		—		1,088
Amortization of discount on bridge notes		—		869,600
Change in fair value of derivative liabilities		—		(1,311,700)
Loss on extinguishment on bridge notes		—		2,740,425
Loss on extinguishment of convertible notes		—		260,185
Gain on extinguishment on note payable		—		(788,156)
Change in operating assets and liabilities:
Accounts receivable – unbilled		876,779		(1,097,983)
Accounts receivable		427,798		(1,226,146)
Prepaid expenses and other current assets		(14,520)		(41,392)
Operating lease right-of-use asset		110,497		—
Accounts payable		135,057		(1,441,008)
Accrued expenses		(124,240)		214,226
Accrued interest		(389)		(1,709,579)
Operating lease liability		(109,543)		—
Deferred revenue		(654,746)		(154,531)
Net cash used in operating activities		(5,610,366)		(9,348,701)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment		—		(2,550)
Capitalization of internally developed software		(1,549,281)		(731,172)
Net cash used in investing activities		(1,549,281)		(733,722)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of bridge notes payable		—		500,000
Proceeds from issuance of term loan		—		3,500,000
Proceeds from exercise of stock options		78,387		44,394
Proceeds from issuance of common stock in connection with initial public offering		—		18,000,000
Payment of offering costs in connection with the issuance of common stock in connection with initial public offering		—		(2,339,816)
Proceeds from exercise of warrants		—		992
Proceeds from issuance of over-allotment shares of common stock, net of transaction costs of $202,499		—		2,497,501
Payment of principal to bridge note holders		—		(3,000,000)
Payment of debt issuance costs in connection with note payable		—		(25,825)
Net cash provided by financing activities		78,387		19,177,246

Net change in cash		(7,081,260)		9,094,823
Cash at beginning of period		27,738,979		695,909
Cash at end of period	$	20,657,719	$	9,790,732

Supplemental disclosure of cash flow information:
Cash paid for interest	$	121,927	$	2,824,032
Supplemental disclosure of non-cash investing and financing activities:
Conversion of redeemable convertible preferred stock into common stock	$	—	$	11,173,076
Conversion of convertible notes and accrued interest into common stock	$	—	$	6,748,729
Conversion of bridge notes and accrued interest into common stock	$	—	$	4,717,646
Issuance of common stock warrants as offering costs in connection with public offering of common stock	$	—	$	374,400
Issuance of common stock warrants in connection with term loan	$		$	49,072
Non-cash amounts of lease liabilities arising from obtaining right-of use-assets	$	333,123	$	—

See accompanying notes to these unaudited ~~interim~~condensed financial statements.

107

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

1.NATURE OF BUSINESS AND BASIS OF PRESENTATION

Business

iSpecimen Inc. (“iSpecimen” or the “Company”) was incorporated in 2009 under the laws of the state of Delaware. The Company has developed and launched a proprietary online marketplace platform that connects medical researchers who need access to subjects, samples, and data, with hospitals, laboratories, and other organizations who have access to them. iSpecimen is a technology-driven company founded to address a critical challenge: how to connect life science researchers who need human biofluids, tissues, and living cells (“biospecimens”) for their research, with biospecimens available (but not easily accessible) in healthcare provider organizations worldwide. The Company’s proprietary platform, - the iSpecimen Marketplace platform, is designed to ~~help~~ solve this problem and transform the biospecimen procurement process to accelerate medical discovery. The Company is headquartered in Lexington, Massachusetts and its principal market is North America. The Company operates as 1 one operating and reporting segment.

Basis of Presentation

The accompanying unaudited ~~interim~~ condensed financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) as determined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) for interim financial information, and, pursuant to the rules and regulations of Article 10 of Regulation S-X of the Securities Act of 1933, as amended (the “Securities Act”), published by the Securities and Exchange Commission (“SEC”) for interim financial statements. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the unaudited ~~interim~~ condensed financial statements reflect all adjustments, which include only normal recurring adjustments necessary for the fair statement of the balances and results of operations for the periods presented. They may not include all of the information and footnotes required by GAAP for complete financial statements. Therefore, these unaudited condensed financial statements should be read in conjunction with the Company’s audited financial statements and notes thereto contained in the Company’s annual report on Form 10-K for the year ended December 31, ~~2020 included~~2021 and the Company’s financial statements and notes thereto contained in the Company’s final prospectus dated June 16, 2021, pursuant to Rule 424(b) under the Securities Act , as amended (the “Prospectus”). The results of operations for any interim periods are not necessarily indicative of the results that may be expectedquarterly reports on Form 10-Q for the ~~entire fiscal year or any other interim period.~~

Onquarter ended March 31, 2022 and the quarter ended June 30, ~~2021, the Company effected a~~ ~~1-for-5.545~~ reverse stock split (“reverse stock split”) of the Company’s common stock All fractional shares as a result of the reverse stock split were rounded down and no fractional shares were issued in connection with the reverse stock split. The par value, authorized share amount, and other terms of the common stock and preferred stock were not affected by the reverse stock split. All share and per share amounts, including stock options, warrants, and restricted stock awards have been retroactively adjusted in these financial statements for all periods presented to reflect the reverse stock split. Further, exercise prices of stock options and warrants have been retroactively adjusted in these financial statements for all periods presented to reflect the reverse stock split.

~~Initial Public Offering~~

On June 21, 2021, the Company consummated its initial public offering (“IPO”) in which the Company issued and sold 2,250,000 shares of its common stock at a public offering price of $8.00 per share, for aggregate gross proceeds of $18 million. The net proceeds from the IPO were $15.7 million after deducting underwriting discounts of $1.7 million and other offering costs of $0.6 million. The shares of common stock commenced trading on the Nasdaq Stock Market LLC on June 17, 2021 under the ticker symbol “ISPC.”

On July 1, 2021, the Company sold an additional 337,500 shares of its common stock, pursuant to the underwriters’ full exercise of the overallotment option, at a public offering price of $8.00 per share, for aggregate gross proceeds of $2.7 million. In aggregate, the Company received approximately $18.2 million after deducting for all underwriting discounts of $1.9 million and other offering costs of $0.6 million.

Upon closing of the IPO, all of the then-outstanding shares of redeemable convertible preferred stock automatically converted into common stock at a ratio of 1:1, resulting in the issuance of 1,291,012 shares of common stock. Subsequent to the closing of the IPO, there were 0 shares of convertible preferred stock outstanding.

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

Upon closing of the IPO, the Company converted all $5.5 million of its outstanding principal and all unpaid and accrued interest of approximately $1.3 million of the Convertible Notes (as defined below) into 1,206,614 shares of common stock at a conversion price of $5.60 per share. The Company incurred an approximately $0.3 million loss on conversion of the Convertible Notes during the nine months ended September 30, 2021. As of September 30, 2021, there were 0 Convertible Notes or Bridge Notes outstanding.

Additionally, upon closing of the IPO, the Company converted $4 million of its outstanding principal and accrued and unpaid interest of approximately $0.7 million of the Bridge Notes (as defined below), as amended, into 842,429 shares of common stock at a conversion price of $5.60 per share. During the three months ended September 30, 2021, the Company paid off the remaining principal balance of $3.0 million on the Bridge Notes and accrued interest of $64,110.2022.

Liquidity and Going Concern

The Company has recognized recurring losses and atas of September 30, ~~2021,~~2022, the Company had working capital of ~~$12,796,062,~~$21,402,836, an accumulated deficit of ~~$35,969,015,~~$46,105,643, cash of ~~$9,790,732~~$20,657,719, and accounts payable and accrued expenses of ~~$1,376,560.~~

On August 13, 2021, the Company entered into a loan agreement (the "Term Loan") and as a result, received proceeds of $3.5 million. This funding was used to pay the remaining balance of $3.0 million on the Bridge Notes. As of September 30, 2021, there were 0 Bridge Notes outstanding.

$1,853,298. Management believes that the ~~Company’s~~Company's existing cash, ~~and cash equivalents,~~ which include the net proceeds from the ~~IPO~~Company’s initial public offering in June 2021 (the “IPO”), the Term Loan (defined below), and the ~~proceeds of the Term Loan,~~PIPE (defined below) will allow the Company to continue its operations for at least the next 12 months from the date these unaudited condensed financial statements are issued and therefore the conditions raising substantial doubt raised in prior periods ~~has~~have been alleviated. As a result of recurring losses, the continued viability of the Company beyond November ~~2022~~2023 may be dependent on its ability to continue to raise additional capital to finance its operations.

Impact of the COVID-19 Pandemic ~~the Company's Operations~~

In December 2019, the novel coronavirus SARS-Cov2, or COVID-19 outbreak, was reported to have surfaced in China. On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency due to the risks to the international community as the virus spread globally beyond its point of origin. In March 2020, the WHO classified the COVID-19 outbreak as a pandemic, based on the ~~rapid increase in exposure globally.~~Company’s Operations

The Company is subject to the risks arising from the COVID-19 outbreak’s social and economic impacts on the healthcare services industry. The ~~Company's~~Company’s management believes that the social and economic impacts could have ~~a significant~~an impact on future financial condition, liquidity, and results of operations, which include but are not limited to the following: (i) restrictions on in-person activities arising from shelter-in-place, or similar isolation ~~orders; (ii) inability~~orders, that limit its ability to ~~source~~procure specimens ~~from the Company's suppliers arising from shelter-in-place, or similar isolation orders; (iii) reduced capacity if personnel are infected or quarantined; (iv)~~through its supply chain; (i) decline in researcher demand for specimens; and ~~(v)~~(iii) deteriorating economic conditions, such as increased unemployment rates and recessionary conditions.

~~The COVID-19 outbreak has continued to impact~~While the Company’s ~~operations during the nine months ended~~supply sites were mostly operational as of September 30, ~~2021. In response~~2022, it expects that while the pandemic lasts, it will continue to experience slowdowns in overall specimen collections as the pandemic surges in various parts of the world due to social distancing on the part of research subjects, supply partner site employees, and customer research organizations. Even with the growing availability of testing and vaccines and the relaxation of public health measures that were implemented to limit the spread of the pandemic, there continues to be uncertainty around the COVID-19 ~~outbreak, the Company initially implemented measures to help stabilize revenue as well as measures to reduce costs. To stabilize revenue, the Company added COVID-19 samples to~~pandemic and its product line to support growing research in this area and also implemented mobile phlebotomy to more easily access research subjects. While research continues in this area, through September 2021, specimen requests for COVID-19 samples are declining, when compared to the same period in 2020. Given the evolution of the COVID-19 outbreak and the global responses to curb its spread, the Company expects this matter to continue to have an impact on its results of operations, financial condition, and liquidity. However, the extent of the financial impact and the duration cannot be reasonably estimated at this time.impact.

128

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

The Company has implemented several measures to protect the health and safety of its workforce including a voluntary work-from-home policy for its workforce who can perform their job from home as well as the restrictions on discretionary business travel. Most of the Company’s employees have returned to working from the office on a part-time basis.

The full future impact of the COVID-19 pandemic on the Company will depend on factors such as length of time of the pandemic; the responses of federal, state and local government; the impact of future variants that may emerge; vaccination rates among the population; the efficacy of the COVID-19 vaccines; the longer-term impact of the pandemic on the economy and consumer behavior; and the effect on the Company’s employees, vendors and suppliers. The Company will continue to monitor and evaluate the ongoing COVID-19 pandemic and will work to respond appropriately to the impact of COVID-19 on its business, as well as customers’ and suppliers’ businesses.

Impact of the Russian-Ukrainian Waron the Company’s Operations

The Company’s business was negatively impacted during the first half of 2022 by the ongoing war between Russia and Ukraine. At the start of the war, the Company had approximately $1 million of purchase orders that were slated to be fulfilled by the Company’s supply network in Ukraine and Russia. This supply network shut down quickly at the start of the war. Ukrainian suppliers were disabled due to war conditions and evacuations and some of the Company’s Russian suppliers were disabled by sanctions. While the Company mobilized to shift these purchase orders to other suppliers in the network, the process of getting specimen collections from other supply sites took time, which caused a delay in the fulfillment of such purchase orders.

As of September 30, 2022, the Company’s supply sites in Russia that had not been under sanctions were now accessible and the Company’s supply sites in Ukraine had mostly reopened. However, due to the uncertainty caused by the ongoing war, Ukraine suppliers may again become inaccessible to the Company. Therefore, as long as the uncertainty continues, the Company does not use them as sole specimen sources at a purchase order level. Alternate suppliers do not have the same favorable unit economics or specimen collection rates. The short and long-term implications of the war are difficult to predict at this time. The imposition of more sanctions and counter sanctions may have an adverse effect on the economic markets generally and could impact the Company’s business and the businesses of the Company’s supply partners, especially those in Ukraine and Russia. Because of the highly uncertain and dynamic nature of these events, it is not currently possible to estimate the impact of the war on the Company’s business and the companies from which the Company obtains supplies and distributes specimens.

Inflation and Recession

The Company’s financial performance is subject to global economic conditions and their impact on levels of spending by its customer research organizations, particularly discretionary spending for procurement of specimens used for research. Economic recessions may have adverse consequences across industries, including the health and bio-specimen industries, which may adversely affect the Company’s business and financial condition. As a result of the ongoing COVID-19 pandemic, there is substantial uncertainty about the strength of the global economy, which may currently or in the near term be in a recession and have experienced rapid increases in uncertainty about the pace of potential recovery. In addition, changes in general market, economic and political conditions in domestic and foreign economies or financial markets, including fluctuation in stock markets resulting from, among other things, trends in the economy and inflation, as are being currently experienced, may result in researchers’ demand for specimens due to the research organization’s inability to obtain funding through grants.

The Company believes that its business will continue to be resilient through a continued economic downturn or recession, or slowing or stalled recovery therefrom, and that the Company has the liquidity to address its financial obligations and alleviate possible adverse effects on its business, financial condition, results of operations or prospects.

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Company’s significant accounting policies and recent accounting standards are summarized in Note 2 of the Company’s ~~financial statements~~annual report on Form 10-K for the year ended December 31, ~~2020.~~2021. There were no significant changes to these accounting policies during the nine months ended September 30, ~~2021.~~2022.

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

Use of Estimates

The preparation of the Company’s unaudited ~~interim~~ condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Company utilizes certain estimates in the determination of the fair value of its common stock and warrants, deferred tax valuation allowances, revenue recognition, share-based compensation, ~~derivative liabilities for embedded conversion features,~~ and accrued expenses amongst others. The Company bases its estimates on historical experience and other market-specific or other relevant assumptions that it believes to be reasonable under the circumstances. Actual results could differ from such estimates.

~~Off-Balance Sheet Risk and Concentrations of Credit Risk~~

The Company has no significant off-balance sheet risks, such as foreign exchange contracts, option contracts, or other foreign hedging arrangements. Cash accounts are maintained at financial institutions that potentially subject the Company to concentrations of credit risk. At September 30, 2021 and December 31, 2020, substantially all of the Company’s cash was deposited in accounts at one financial institution. The Company maintains its cash deposits, which at times may exceed the federally insured limits, with a reputable financial institution and, accordingly, the Company believes such funds are subject to minimal credit risk.

Concentration of credit risk with respect to accounts receivable is typically related to customers who account for a significant portion of revenue. During the three months ended September 30, 2021, 1 customer represented approximately 16% of the Company’s revenues. During the three months ended September 30, 2020, 2 customers represented approximately 10% and 32% of the Company’s revenues.

During the nine months ended September 30, 2021, 1 customer represented approximately 10% of the Company’s revenues. During the nine months ended September 30, 2020, 2 customers represented approximately 21% and 15% of the Company’s revenues.

~~As of September 30, 2021, 3 customers each~~ ~~represented~~ ~~12% of the Company’s~~ ~~accounts~~ ~~receivable balance. As of September 30, 2020, 1 customer represented 13% of the Company’s accounts receivable balance.~~

As of September 30, 2021, 3 customers represented 23%, 17%, and 13%, respectively, of the Company’s unbilled accounts receivable balance. As of September 30, 2020, there were 0 customers with unbilled accounts receivable balances in excess of 10% of the total.

During the three months ended September 30, 2021 and 2020, revenue attributable to customers located in foreign countries represented approximately 4% and 6% of revenue, respectively. During the nine months ended September 30, 2021 and 2020, revenue attributable to customers located in foreign countries represented approximately 5% and 6% of revenue, respectively.

As of September 30, 2021 and 2020, accounts receivable attributable to customers located in foreign countries represented approximately 4% and 8% of accounts receivable, respectively. As of September 30, 2021 and 2020, accounts receivable-unbilled attributable to customers located in foreign countries represented approximately 5% and 12% of accounts receivable-unbilled, respectively.

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. To increase the comparability of fair value measures, the following hierarchy prioritizes the inputs to valuation methodologies used to measure fair value:

●

Level 1 — Valuations based on quoted prices for identical assets and liabilities in active markets.

●

Level 2 — Valuations based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.

●

Level 3 — Valuations based on unobservable inputs reflecting ~~our~~the Company’s own assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.

For certain financial instruments, including cash, accounts receivable, and accounts payable, the carrying amounts approximate their fair values as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 because of their short-term nature. The liability in connection with conversion features included within certain of the Company’s Convertible Notes and Bridge Notes was classified as a derivative liability for embedded conversion features on the balance sheets and were considered to be a Level 3 liability.

~~Deferred Initial Public Offering Costs~~

The Company capitalizes certain legal, professional, accounting and other third-party fees that are directly associated with in-process equity issuances as deferred initial public offering costs until such equity issuances are consummated. After consummation of the equity issuance, these costs are recorded as a reduction in the capitalized amount associated with the equity issuance. Should the equity issuance be abandoned, the deferred initial public offering costs would be expensed immediately as a charge to operating expenses in the consolidated statement of operations. On June 21, 2021, the Company consummated its IPO; accordingly, the Company recognized deferred initial public offering costs of approximately $0.6 million as a reduction from gross proceeds associated with the IPO through additional paid-in capital in the accompanying condensed consolidated balance sheet. The Company recorded approximately $2.3 million of offering costs in additional paid-in capital in connection with the IPO. Accordingly, there were 0 deferred offering costs as of September 30, 2021. The Company had approximately $265,000 of deferred offering costs related to the IPO which were recorded in other current assets on the balance sheet as of December 31, 2020.

~~Derivative Liability for Embedded Conversion Features~~

~~The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks.~~

The Company evaluates its convertible instruments to determine if those contracts or embedded components of those contracts qualify as derivatives to be accounted for separately. In circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other bifurcated embedded derivative instruments in the convertible instrument, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument. The result of this accounting treatment is that the fair value of the embedded derivative is recorded as a liability and marked-to-market each balance sheet date, with the change in fair value recorded in the statements of operations as other income or expense. Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity.

Revenue Recognition and Accounts Receivable

The Company recognizes revenue using the ~~five step~~five-step approach as follows: (1) identify the contract with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when (or as) ~~we satisfy~~the Company satisfies the performance obligations.

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

The Company generates revenue by procuring various specimens from hospitals, laboratories, and other supply sites, for the Company’s medical research customers using the Company’s proprietary software, the iSpecimen Marketplace, to identify, locate, and ultimately validate the required specimens to the Company’s customers’ requested specifications. The Company’s performance obligation is to procure a specimen meeting the ~~customer~~customer’s specification(s) from a supplier, on a “best efforts” basis, for the Company’s customer at the agreed price per specimen as indicated in the ~~customer~~customer’s contract with the Company. The Company does not currently charge suppliers or customers for the use of the Company’s proprietary software. Each customer will execute a material and data use agreement with the Company or agrees to online purchase terms, each of which includes terms such as specimen and data use, shipment terms, payment and cancellation terms. These are then supplemented by purchase orders that specify specimen requirements including detailed inclusion/exclusion criteria, quantities to be collected, and pricing. Collectively, these customer agreements represent the Company’s contracts with its customer. Generally, contracts have fixed unit pricing. For certain specimen orders, a refundable customer deposit may be required prior to order fulfillment depending on project set-up requirements which is presented as deferred revenue. The Company expects to recognize the deferred revenue within the next twelve months.

Specimen collections occur at supply sites within the Company’s network. “Collection” is when the specimen has been removed, or “collected” from the patient or donor. A specimen is often collected specifically for a particular Company order. Once collected, the specimen is assigned by the supplier to the Company and control of the specimen passes to the Company. “Accession” is the process whereby a collected specimen and associated data are registered and assigned in the iSpecimen Marketplace to a particular customer order, which can occur while a specimen is at the supplier site or while at the Company site and it is when control of the specimen passes

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

to the customer. Suppliers may ship specimens to the Company or directly to the customer if specimens must be delivered within a short time period (less than 24 hours after collection) or shipping to the Company is not practical.

The Company has evaluated principal versus agent considerations as part of the Company’s revenue recognition policy. The Company has concluded that it acts as principal in the arrangement as it manages the procurement process from beginning to end and determines which suppliers will be used to fulfill an order, usually take physical possession of the specimens, set prices for the specimens, and bear the responsibility for customer credit risk.

The Company recognizes revenue over time, as the Company has created an asset with no alternative use to the Company which has an enforceable right to payment for performance completed to date. At contract inception, the Company reviews a contract, and related order upon receipt, to determine if the specimen ordered has an alternative use by ~~us.~~the Company. Generally, specimens ordered do not have an alternative future use to the Company and the performance obligation is satisfied when the related specimens are accessioned. The Company uses an output method to recognize revenue for specimens with no alternative future use. The output is measured based on the number of specimens accessioned. In the rare circumstances where specimens do have an alternative future use, the Company's performance obligation is satisfied at the time of shipment.

Customers are typically invoiced upon shipment. Depending on the quantity of specimens ordered, it may take several accounting periods to completely fulfill a purchase order. In other words, there can be multiple invoices issued for a single purchase order, reflecting the specimens being accessioned over time. However, specimens are generally shipped as soon as possible after they have been accessioned.

Once a specimen that has no alternative future use, and for which the Company has an enforceable right to payment, has been accessioned, the Company records the offset to revenue in accounts receivable -- unbilled. Once the specimen has been shipped and invoiced, a reclassification is made from accounts receivable -- unbilled to accounts receivable.

Customers are generally given fourteen days from the receipt of specimens to inspect the specimens to ensure compliance with specifications set forth in the purchase order documentation. Customers are entitled to either receive replacement specimens or receive reimbursement of payments made for such specimens. The Company has a nominal history of returns for nonacceptance of specimens delivered. When this has occurred, the Company has given the customer a credit for the returns. The Company has not recorded a returns allowance.

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

The following table summarizes the Company’s revenue for the following periods:


	Three months ended September 30,				Nine months ended September 30,				Three months ended September 30,				Nine months ended September 30,
	2021		2020		2021		2020		2022		2021		2022		2021
Specimens – contracts with customers	$	2,671,655	$	2,223,057	$	8,448,164	$	5,408,012	$	2,508,298	$	2,671,655	$	7,088,504	$	8,448,164
Shipping and other		46,879		27,090		138,053		58,363		75,114		46,879		352,256		138,053
Revenue	$	2,718,534	$	2,250,147	$	8,586,217	$	5,466,375	$	2,583,412	$	2,718,534	$	7,440,760	$	8,586,217

The Company carries its accounts receivable at the invoiced amount less an allowance for doubtful accounts. On a periodic basis, the Company evaluates its accounts receivable to determine if an allowance for doubtful accounts is necessary, based on economic conditions and each customer’s payment history. Receivables are written off when deemed uncollectible, with any future recoveries recorded as income when received. As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, the Company had an allowance for doubtful accounts of ~~$141,952~~$215,845 and ~~$108,096,~~$269,170, respectively.

The Company applies the practical expedient to account for shipping and handling activities as fulfillment cost rather than as a separate performance obligation. Shipping and handling costs incurred are included in cost of revenue.

Internally Developed Software, Net

The Company capitalizes certain internal and external costs incurred during the application development stage of internal-use software projects until the software is ready for its intended use. Amortization of the asset commences when the software is complete and placed

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

into service and is recorded in operating expenses. The Company amortizes completed internal-use software over its estimated useful life of five years on a straight-line basis. Costs incurred during the planning, training and post-implementation stages of the software development life cycle are classified as technology costs and are expensed to operations as incurred.

Impairment of Long-Lived Assets

Management reviews long-lived assets for impairment when circumstances indicate the carrying amount of an asset may not be recoverable. An impairment loss is recognized when expected cash flows are less than the asset’s carrying value. Long-lived assets consist of property and equipment and internal-use software. No impairment charges were recorded for the nine months ended September 30, 2022 and 2021.

Stock-Based Compensation

The Company records stock-based compensation for options granted to employees, non-employees, and to members of the board of directors for their services on the board of directors based on the grant date fair value of awards issued, and the expense is recorded on a straight-line basis over the requisite service period. Forfeitures are recognized when they occur.

The Company uses the Black-Scholes-Merton option pricing model to determine the fair value of stock options. The use of the Black-Scholes-Merton option pricing model requires management to make assumptions with respect to the expected term of the option, the expected volatility of the common stock consistent with the expected life of the option, risk-free interest rates and expected dividend yields of the common stock. The Company has concluded that its historical share option exercise experience does not provide a reasonable basis upon which to estimate expected term. Therefore, the expected term was determined according to the simplified method, which is the average of the vesting tranche dates and the contractual term. Due to the lack of Company-specific historical and implied volatility data, the estimate of expected volatility is primarily based on the historical volatility of a group of similar companies that are publicly traded. For these analyses, companies with comparable characteristics are selected, including enterprise value and position within the industry, and with historical share price information sufficient to meet the expected life of the stock-based awards. The Company computes the historical volatility data using the daily closing prices for the selected companies’ shares during the equivalent period of the calculated expected term of its share-based awards.

The risk-free interest rate is determined by reference to U.S. Treasury zero-coupon issues with remaining maturities similar to the expected term of the options. The Company has not paid, and does not anticipate paying, cash dividends on shares of its common stock.

The fair value of the Company's common stock is equal to the closing price on the specified grant date.

Restricted Stock Units ~~(RSUs)~~

The Company recognizes share-based compensation expense from restricted stock units ~~(RSUs)~~(the “RSUs”) ratably over the specified vesting period. The fair value of RSUs is determined to be the closing share price of the Company's common stock on the grant date.

Common Stock Warrants

The Company accounts for common stock warrants as either equity instruments or liabilities, depending on the specific terms of the warrant agreement. The warrants shall be classified as a liability if 1) the underlying shares are classified as liabilities or 2) the entity can be required under any circumstances to settle the warrant by transferring cash or other assets. The measurement of equity-classified nonemployee share-based payments is generally fixed on the grant date and are considered compensatory. For additional discussion on warrants, see Note 9.8.

Net Loss Per Share

Basic net loss per share is calculated by dividing net loss applicable to common stockholders by the ~~weighted- average~~weighted-average number of shares outstanding during the period, without consideration for common stock equivalents. Diluted net loss per share is calculated by adjusting the weighted-average number of shares outstanding for the dilutive effect of common stock equivalents outstanding for the period,

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

determined using the treasury-stock method. For purposes of the diluted net loss per share calculation, the potential impact of shares to be issued upon conversion of Series A, Series A-1 and Series B preferred stock, stock options, and warrants to purchase common stock are considered to be common stock equivalents but have been excluded from the calculation of diluted net loss per share, as their effect would be anti-dilutive for all periods presented. Therefore, basic and diluted net loss per share applicable to common stockholders were the same for all periods presented.

The table below provides common stock equivalents excluded from diluted net loss per share ~~for the following periods:~~as of September 30:

Nine months ended September 30,

2021

2020
Shares issuable upon conversion of preferred stock

0

1,291,012
Shares issuable upon vesting of RSUs

284,267

0
Shares issuable upon exercise of stock options

269,770

253,575
Shares issuable upon exercise of Lender Warrant to purchase common stock

12,500

23,309
Shares issuable upon exercise of Underwriter Warrants to purchase common stock

90,000

0


	2022	2021
Shares issuable upon vesting of RSUs	346,617	284,267
Shares issuable upon exercise of stock options	166,248	269,770
Shares issuable upon exercise of PIPE Warrant to purchase common stock	1,312,500	—
Shares issuable upon exercise of Lender Warrant to purchase common stock	12,500	12,500
Shares issuable upon exercise of Underwriter Warrants to purchase common stock	90,000	90,000
Shares issuable upon exercise of warrants to purchase common stock	—	—

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

~~Recent~~Recently Adopted Accounting Standards

~~From time to time, new accounting pronouncements are issued by~~In December 2019, the FASB issued ASU 2019-12, Simplifying the Accounting for Income Taxes (“ASU 2019-12”), which modifies ASC 740 to reduce complexity while maintaining or ~~other standard setting bodies and are adopted by~~improving the usefulness of the information provided to users of financial statements. ASU 2019-12 is effective for the Company for interim and annual reporting periods beginning after December 15, 2021. The Company adopted this new standard as of ~~the specified effective date. Unless otherwise discussed, the Company believes that the impact of recently issued standards that are not yet effective will~~January 1, 2022, but it did not have a material impact on ~~its~~the Company’s financial ~~position~~statements.

In February 2016, the FASB established Topic 842, Leases, by issuing ASU No. 2016-02 (“ASU 2016-02”), which requires lessees to recognize leases on balance sheet and disclose key information about leasing arrangements. The new standard establishes a right-of-use model (“ROU”) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases are classified as finance or ~~results~~operating, with classification affecting the pattern and classification of ~~operations upon adoption.~~

~~The Company qualifies as an “emerging growth company” as defined~~expense recognition in the Jumpstart Our Business Startups Act of 2012, as amended, or the JOBS Act. The JOBS Act permits an emerging growth company such as us to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies until those standards would otherwise apply to private companies. The Company has elected not to “opt out” of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company will adopt the new or revised standard at the time private companies adopt the new or revised standard and will do so until such time that the Company either (i) irrevocably elects to “opt out” of such extended transition period or (ii) no longer qualifies as an emerging growth company.income statement.

3.~~FACTORING OF ACCOUNTS RECEIVABLE~~In June 2020, the FASB issued ASU No. 2020-05 (“ASU 2020-05”) which pushed back the effective date of the adoption of ASC 842 one year for private and not-for-profit entities that did not issue or serve as conduit bond obligors and had not yet adopted the standard. The new effective date was for fiscal year periods beginning after December 15, 2021.

The Company adopted ASU 2016-02 effective January 1, ~~2021~~2022 using the Company entered into a factoring agreement (the “Factoring Agreement”) with Versant Funding LLC (“Versant”), in which the Company agreed to sell a minimum of $1.2 million of its accounts receivable without recourse, and which the Company granted Versant a security interest in substantially all of the Company’s assets, in accordance with the terms of the Factoring Agreement. On June 30, 2021, the Company terminated the Factoring Agreement paying Versant $139,374 in settlement of its balance payable to Versant pursuant to the Factoring Agreement. Upon termination of the Factoring Agreement, all future payments of accounts receivable shall be made directly to the Company. During the three months ended September 30, 2021, the Company received notice from Versant regarding an additional amount owed in relation to past factored receivables, resulting in a $214,497 payment to Versant.

During the nine months ended September 30, 2021, net receivables sold under the Factoring Agreement was approximately $3.4 million. Without recourse indicates that the Company assigns and transfers its rights, title, and interest in and to the accounts receivable to Versant, meaning thatComparatives Under 840 transition method whereby the Company will continue to present prior period financial statements and disclosures under ASC 840. In addition, the Company elected the transition package of three practical expedients permitted within the standard, among other practical expedients which allowed the Company to carry forward prior conclusions about lease identification and classification which allows not ~~be liable to repay~~separating lease and non-lease components and allows not recording leases with an initial term of twelve months or less on the balance sheet across all ~~or any portion~~existing asset classes.

The adoption of the advance amount if any portion of the accounts receivable is not paid by our customer(s). Information on accounts receivable identified for factoring are provided and verified by Versant prior to being accepted for factoring. Pursuant to the Factoring Agreement, the factoring fees range from 2.5% to 15% of the purchase price of the accounts receivable based on the age of the accounts receivable when collected. The Company is also charged for certain reimbursable administrative fees incurred on its behalf for the management of the program. In connection with the Factoring Agreement, the Company entered into a security agreement, granting to Versant a security interest in substantially all of the Company’s assets to secure our obligations under the Factoring Agreement. The sales of accounts receivable in accordance with the factoring arrangements are recognized as a reduction of accounts receivable, netnew standard resulted in the balance ~~sheet.~~

~~Factoring fees paid under these~~sheet recognition of additional assets of approximately $333,000 and lease liabilities of approximately $333,000. For additional information regarding the Company’s lease arrangements, ~~totaled approximately $214,497 for the three months ended September 30, 2021, and $471,396 for the nine months ended September 30,2021 which were recorded in general and administrative expenses~~see Note 7 in the notes to unaudited condensed ~~statements of operations.~~

financial statements.

1713

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

4.3.PROPERTY AND EQUIPMENT, NET

Property and equipment, net consisted of the following at the dates indicated:


	September 30,		December 31,		September 30,		December 31,
	2021		2020		2022		2021
	(unaudited)				(unaudited)
Website	$	107,926	$	105,376	$	107,927	$	107,927
Computer equipment and purchased software		84,589		84,589		84,588		84,588
Equipment		35,449		35,449		35,449		35,449
Furniture and fixtures		87,184		87,184		87,184		87,184
Leasehold improvements		24,935		24,935		24,935		24,935
Total property and equipment		340,083		337,533		340,083		340,083
Accumulated depreciation		(295,334)		(261,944)		(320,889)		(307,302)
Total property and equipment, net	$	44,749	$	75,589	$	19,194	$	32,781

Depreciation expense for property and equipment was ~~$11,130~~$4,454 and ~~$4,883~~$11,130 for the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively, and ~~$33,390~~$13,587 and ~~$33,563~~$33,390 for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

5.4.INTERNALLY DEVELOPED SOFTWARE, NET

During the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, the Company capitalized ~~$731,172~~$1,549,281 and ~~$864,921,~~$731,172, respectively, of internally developed software costs in connection with the development and continued enhancement of the technology platform and web interfaces. Capitalized costs primarily consist of software costs, payroll and payroll-related costs for the Company’s employees. The Company recognized ~~$242,860~~$292,692 and ~~$179,168~~$242,860 of amortization expense associated with capitalized internally developed software costs during the three months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively. The Company recognized ~~$714,444~~$825,804 and ~~$599,425~~$714,444 of amortization expense associated with capitalized internally developed software costs during the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively.

6.5.~~DEBT~~SEVERANCE

~~Note Payable~~Dr. Christopher Ianelli

~~In May 2020,~~On September 19, 2022, the Company ~~applied for~~received a notice of departure from Dr. Christopher Ianelli to vacate his position of Chief Executive Officer and ~~received $783,008~~President of the Company, effective as of October 24, 2022, as a result of the non-renewal of his Executive Employment Agreement dated June 21, 2021. Dr. Ianelli continues to serve on the Company’s board of directors until the 2024 Annual Meeting of Stockholders, or until the election and qualification of Dr. Ianelli’s successor in ~~unsecured loan funding from the Paycheck Protection Program~~office, subject to his earlier death, resignation, or removal.

The Company entered into a Separation Agreement with Dr. Ianelli, dated October 24, 2022 (the ~~“PPP Loan”~~“Ianelli Separation Agreement”)~~, established pursuant~~. Pursuant to the ~~Coronavirus Aid, Relief,~~Ianelli Separation Agreement the Company shall pay severance equal to 12 months of base salary in effect as of the Separation Date in the amount of $350,000. The severance payments shall be paid in equal installments commencing on the Company’s first regular payroll date after the Effective Date of the separation agreement and ~~Economic Security Act (the “CARES Act”) and administered~~ending on the 12-month anniversary of the Effective Date. Dr. Ianelli’s employment contract was not renewed by the ~~U.S. Small Business Administration (“SBA”).~~

~~Under~~Company as of September 30, 2022; therefore, the ~~terms~~Company recognized a severance expense and corresponding liability in the amount of ~~the promissory note (the “PPP Note”)~~$376,400 for Dr. Ianelli’s severance payment plus applicable and ~~the PPP Loan, interest accrued~~COBRA benefits as of September 30, 2022. The severance expense is recorded within general and administrative expense on the ~~outstanding principal at the rate~~statement of ~~1% per annum. Interest expense under the PPP Loan amounted to $0 and $1,961~~operations for the three ~~months ended September 30, 2021~~ and ~~2020, respectively. Interest expense under the PPP Loan amounted to $279 and $2,518 for the~~ nine months ended September 30, ~~2021~~2022 and ~~2020, respectively.~~the corresponding liability is recorded in accrued liabilities on the balance sheet as of September 30, 2022.

The Company ~~received full forgiveness~~considered the salary and benefits paid to Dr. Ianelli through his departure date of ~~all outstanding principal~~October 24, 2022 as normal payroll expenses incurred in that current period. The Company recorded a share-based compensation expense of ~~and accrued and unpaid interest~~approximately $40,000 on the PPP Loan as of January 13, 2021. The forgiveness of the PPP Loan qualified for debt extinguishment and as a result, the outstanding principal and accrued and unpaid interest on the PPP Loan was recorded as a net gain on extinguishment of the PPP Loan totaling $788,156 for the nine months ended September 30, 2021 and the debt was eliminated from the Company’s balance sheet.

~~Related Party Convertible Notes Payable~~

During 2017 and 2018, the Company issued Related Party Convertible Promissory Notes (the “Convertible Notes”) to related parties totaling $5,500,000. The Convertible Notes bear interest at a rate of six percent (6%) per annum, without compounding. The Convertible Notes are convertible into shares of the Company’s preferred stock, upon the following: (i) a new permanent equity financing yielding

1814

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

~~gross proceeds~~October 24, 2022 for the partial acceleration of RSUs that were vested on October 24, 2022, in ~~excess~~accordance with the original terms of ~~$10,000,000, including conversion~~Dr. Ianelli’s Restricted Stock Unit agreement.

Jill Mullan

On September 20, 2022, the Company received a notice of departure from Jill Mullan to vacate the position of Chief Operating Officer of the ~~outstanding principal~~Company, effective as of October 24, 2022. At the ~~Convertible Notes (a “Qualified Equity Financing”), (ii) achievement~~time the notice of ~~positive free cash flow~~departure was received from ~~operations~~Ms. Mullan, she had received an executive employment agreement for renewal of her employment with the Company. Ms. Mullan continues to serve on ~~a quarterly basis for the 2 consecutive quarters ending 90 days prior to the maturity date, (iii) an acquisition, or~~ ~~(iv) upon election of the holders of the majority of the aggregate principal outstanding (the “Majority Lenders”). Preferred stock issued on conversion shall be shares of~~ the Company’s ~~stock that have substantially~~board of directors until the ~~same rights~~2023 Annual Meeting of Stockholders, or until the election and ~~preferences as the Company’s Series B Preferred Stock~~qualification of Ms. Mullan’s successor in office, subject to her earlier death, resignation, or that which is issued in such Qualified Equity Financing, depending on the applicable conversion event. During 2021, there have been no changes to the conversion prices which are detailed in the Company’s audited financial statements for the years ended December 31, 2020 and 2019. The conversion rate shall be equal to the issue price of the IPO Stock less a thirty percent (30)% discount.removal.

The maturity date on the Convertible Notes is the earliest occurrence of (i) the closing of a Qualified Equity Financing, (ii) the date upon which prepayment by the Company occurs with the consent of the Majority Lenders, (iii) the date upon which the Convertible Notes are otherwise converted into equity securities, or (iv) March 31, 2020. In March 2020, the Majority Lenders elected to extend the maturity date through September 30, 2020. On October 1, 2020, the maturity date was further extended to March 31, 2021. On March 8, 2021, the maturity date was further extended to June 30, 2021.

The Company ~~has determined that~~and Ms. Mullan executed a separation agreement on October 28, 2022 with an effective date of October 24, 2022 (the “Mullan Separation Agreement”). Ms. Mullan had the ~~terms related~~right to the Qualified Equity Financing conversion and acquisition conversion features (collectively, the “Embedded Conversion Features”) were determined to not be clearly and closely related to the Convertible Note host instrument and meet the definition of a derivative. Therefore, the Embedded Conversion Features were bifurcated from the Convertible Notes and separately measured at fair value. The derivative liability has been subsequently marked-to-market each reporting period with changes in fair value recognized in the statement of operations (see Note 7).

~~Interest expense on the Convertible Notes totaled $0 and $83,178 for the three months ended September 30, 2021 and 2020, respectively.~~

~~Interest expense on the Convertible Notes totaled $156,411 and $247,726 for the nine months ended September 30, 2021 and 2020, respectively.~~

~~Unamortized debt issuance costs on the Convertible Notes totaled $0 and $9,189 at September 30, 2021 and December 31, 2020, respectively.~~

Debt discounts on the Convertible Notes totaled $0 and $0 as of September 30, 2021 and December 31, 2020, respectively. During the nine months ended September 30, 2021 and 2020, amortization of debt discounts amounted to $1,088 and $141,628, respectively.

~~Conversion of Convertible Notes Payable~~

~~In connection with the consummation~~revoke her execution of the IPO, the Company converted all $5,491,663 of its outstanding principal and all unpaid and accrued interest of $1,257,066 of the Convertible Notes into 1,206,614 shares of common stock on June 21, 2021 at a conversion price of $5.60 per share. As of September 30, 2021, there were 0 Convertible Notes outstanding. The Company incurred an approximate $260,000 loss on conversion of the Convertible Notes during the nine months ended September 30, 2021.

~~Bridge Financing~~

During 2020, 2019, and 2018, the Company issued certain Secured Promissory Notes (the “Bridge Notes”) to new investors and existing stockholders in an amount of $6,500,000 in order to finance the Company’s interim working capital needs. Of this amount, $1,905,000 was issued to related parties (“Related Party Bridge Notes”). The Bridge Notes, including the Related Party Bridge Notes, have identical terms.

On April 16, 2021 and May 20, 2021, the Company issued additional Related Party Bridge Notes to related parties in the aggregate amount of $500,000 in order to finance the Company's working capital needs. The terms of the notes are identical to the Amended Bridge Notes (see further details below).

The Bridge Notes bear interest at a rate of twenty-four percent (24%) per annum, without compounding. The Bridge Notes and all accrued interest are due and payable on the earliest occurrence of (i) a Qualified Equity Financing, (ii) the sale of the Company,

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

(iii) prepayment by the Company, or (iv) December 31, 2019, which was subsequently extended to June 30, 2020. In June 2020, the Bridge Notes were amended to further extend the maturity date through September 30, 2020. On October 1, 2020, the Company amended the Bridge Notes to extend the maturity date to March 31, 2021 and to increase the interest rate from 24% to 30% after October 1, 2020. On March 15, 2021, the Company entered into an Amendment to the Bridge Notes and the maturity date was further extended to April 30, 2021. The Bridge Notes will be repayable upon demand of the Majority Lenders of the Bridge Notes at any timeMullan Separation Agreement on or after the maturity date. The Bridge Notes are senior in right of payment and priority to any Convertible Debt and subordinated to any Senior Debt. The investors that hold the Bridge Notes are granted a security interest in substantially all assets of the Company (“Collateral”).

On March 15, 2021, the Company entered into a Fifth Amendment (the “Amendment”) to the Note Subscription Agreements and Secured Promissory Notes. The Bridge Notes are hereafter referred to as the “Amended Bridge Notes”.

~~The terms of the Amendment are as follows:~~

~~Maturity Date~~

The Amended Bridge Notes shall bear interest, on a non-compounding basis, at a rate of thirty percent (30%) per annum from and after October 1, 2020, due on maturity on the earlier of (i) the closing of an initial public offering yielding gross proceeds in excess of $18,000,000, exclusive of any existing Convertible Notes (a “Qualified IPO”), (ii) the sale of the Company, (iii) prepayment by the Company, or (iv) April 30, 2021. The Majority Lenders may, with the approval of the Company, elect to extend the maturity date one or more times, at their discretion. On April 28, 2021, the maturity date was further extended to May 31, 2021. On May 12, 2021, the maturity date was further extended to June 30, 2021.

~~Elective Conversion Upon a Qualified IPO~~

The holders of the Amended Bridge Notes may voluntarily elect, at any time prior the maturity date and up to March 19, 2021, to convert 50% or more of the outstanding unpaid principal plus any amount of outstanding unpaid interest at the time of the Qualified IPO, into the same class or series of securities of the Company to be offered and issued in the Qualified IPO (the “IPO Stock”). The conversion rate shall be equal to the issue price of the IPO Stock less a thirty percent (30%) discount (“the Elective Conversion Stock”). The elective conversion amount shall be deducted from the amount of principal and interest outstanding in order to arrive at an adjusted principal and interest repayment amount. The sum of the amounts being converted on the Amended Bridge Notes shall first convert the outstanding principal and then the outstanding interest second.

~~Repayment of Adjusted Outstanding Interest and Principal Upon a Qualified IPO~~

~~If a Qualified IPO is consummated~~ prior to the maturity date, and the holders have not voluntarily converted, the Company shall make a cash payment to the holders of the Amended Bridge Notes equal to the greater of either the total adjusted outstanding interest or one and one-half times (~~1.50~~X) the Third-Party Loan Proceeds (“Note Repayment Proceeds”). Third-Party Loan Proceeds are defined as the net cash proceeds received by the Company from an institutional lender, commercial bank, or other similar lender consummated on or about the time of the Qualified IPO (or contingent upon the closing of the Qualified IPO).

Repayments shall first be applied to the adjusted outstanding interest due in cash to the holders of the Amended Bridge Notes . The residual value shall be next applied to the adjusted outstanding principal (the “Principal Repayment Proceeds”). The remaining cash repayment shall be calculated by multiplying the Principal Repayment Proceeds by a fraction, the numerator of which is equal to the adjusted principal repayment amount of such note holder, and the denominator of which is equal to the total adjusted outstanding principal to all note holders. In no event shall any cash payment be made to any note holder exceed the sum of the adjusted interest repayment amount plus the adjusted principal repayment amount for such note holder.

~~Automatic Conversion or Debt Extension~~

Any remaining unpaid principal, calculated by subtracting the Principal Repayment Proceeds from the total adjusted outstanding principal (the “Automatic Principal Conversion Amount”), shall then automatically convert into IPO Stock at a rate equal to the issue

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

price of the IPO Stock less a ten percent (10%) discount (that is, at a rate of ninety percent (90%) of the issue price of the IPO Stock; such discounted IPO Stock; the “Automatic Conversion Stock”). If the Company is unable to repay at least twenty-five percent (25%) of the total adjusted outstanding principal of the Amended Bridge Notes (“the “Principal Repayment Floor”), then no Automatic Conversion Stock shall be issued and the total adjusted outstanding principal on the Amended Bridge Notes shall remain on the books of the Company under their existing Bridge Notes which shall automatically be amended to (i) have their interest rates adjusted to a rate of fifteen percent (15%) per annum and (ii) have their maturity date set to a date that is eighteen (18) months from the date of the Qualified IPO.

~~Amended Bridge Notes Embedded Conversion Features~~

The Company has determined that the terms related to the elective and automatic conversion features (collectively, the “Amended Bridge Notes Embedded Conversion Features”) were determined to not be clearly and closely related to the Amended Bridge Notes host instrument and meet the definition of a derivative. Therefore, the Amended Bridge Notes Embedded Conversion Features were bifurcated from the Amended Bridge Notes and separately measured at fair value. The derivative liability has been subsequently marked-to- market each reporting period with changes in fair value recognized in the statement of operations.

The Amended Bridge Notes Embedded Conversion Features were initially recorded as a component of the loss on debt extinguishment with an offset to the derivative liability at fair value. No related discount will be recorded on the Amended Bridge Notes, and the derivative liability will not be amortized using the effective interest rate over the term of the Amended Bridge Notes.

~~Debt Extinguishment~~

The Company evaluated the terms of the March 15, 2021 Amendment. This evaluation included analyzing whether there are significant and consequential changes to the economic substance of the Bridge Notes. If the change is deemed insignificant then the change is considered a debt modification, whereas if the change is substantial the change is reflected as a debt extinguishment. A modification or an exchange that adds or eliminates a substantive conversion option as of the conversion date would always be considered substantial and require extinguishment accounting. The addition of the elective and mandatory conversion options, as described above, would be considered substantive based on the likelihood of the option being exercised in the near future in connection with a Qualified IPO event. Accordingly, the Company accounted for the amendment of the Notes as an extinguishment of the original Bridge Notes.

As a result, the Company recorded a loss on extinguishment of $2,740,425. The extinguishment loss also included a write-off of unamortized debt issuance costs of approximately $5,700. Additionally, the Company recorded a discount on the Amended Bridge Notes of approximately $869,600, which was amortized through interest expense over the life of the Amended Bridge Notes (i.e., March 15, 2021 through April 30, 2021).

~~Interest expense on the Bridge Notes, including $5,876 and $48,371 of related party interest expense, totaled $54,247 and $382,521 for the three months ended September 30, 2021 and 2020, respectively.~~

Interest expense on the Bridge Notes, including $320,469 and $694,189 of related party interest expense, totaled $1,014,657 and $1,123,890 for the nine months ended September 30, 2021 and 2020, respectively.

~~Unamortized debt issuance costs on the Bridge Notes totaled $0 and $7,222 as of September 30, 2021 and 2020, respectively.~~

Amortization of the debt discount on the Amended Bridge Notes totaled approximately $0 and $0 for the three months ended September 30, 2021 and 2020, respectively. Amortization of the debt discount on the Amended Bridge Notes totaled approximately $869,600 and $136,185 for the nine months ended September 30, 2021 and 2020, respectively.

~~Conversion of Bridge Notes~~

Upon the completion of the IPO, the Company converted $4,000,000 of its outstanding principal and accrued interest of $717,646 of the Bridge Notes, as amended, into 842,429 shares of common stock at a conversion price of $5.60 per share.November 4, 2022. The Company recognized ~~a gain~~$325,000 in severance expense for Ms. Mullan on November 4, 2022, the ~~conversion~~date on which her separation agreement revocation period expired. The Company considered the salary and benefits paid to Ms. Mullan through her departure date of ~~$9,746.~~

~~Table~~October 24, 2022 as normal payroll expenses incurred in that current period. The Company recorded an expense of ~~Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

The conversion of the Amended Bridge Notes and Convertible Notes upon the consummation of the IPO resulted in an increase in total stockholder’s equity of $16,392,344. The components of this non-cash transaction are as followsapproximately $40,000 on October 24, 2022 for the ~~nine months ended September 30, 2021:~~partial acceleration of RSUs that were vested on October 24, 2022.

Write off of derivative liability relating to the Convertible Notes

$
2,644,000
Extinguishment of Convertible Notes principal

5,486,199
Accrued and unpaid interest on the Convertible Notes

1,257,066
Accumulated amortization on debt issuance costs

33,035
Loss on extinguishment of Convertible Notes

260,185
Write off of debt issuance costs

(27,573)
Write off of derivative liability relating to the Bridge Notes

2,031,300
Extinguishment of Bridge Notes principal

4,000,000
Accrued and unpaid interest on the Bridge Notes

717,646
Gain on extinguishment of Bridge Notes

(9,514)
Total conversion of Convertible Notes and Bridge Notes into common stock

$
16,392,344

6.DEBT

During the three months ended September 30, 2021, the Company paid off remaining principal of $3,000,000 and accrued interest of $64,110. As of September 30, 2021, there were 0 Bridge Notes outstanding.

Term Loan

On August 13, 2021 (the "Closing Date"), the Company entered into a Loan and Security Agreement (“Term Loan”) with Western Alliance Bank (the ~~“Lender”~~"Lender") in the amount of $3,500,000 for working capital ~~needs (the “Term Loan”).~~needs. The Company has the option to request an additional advance in the amount of $1,500,000, which the Company ~~has~~had not yet borrowed as of September 30, ~~2021.~~2022. The additional advance of $1,500,000 is available to the Company during the ~~"Draw Period," which is defined in the Term Loan as the "period~~draw period commencing on the Closing Date and ending the earlier to occur of (a) February 13, 2023, and (b) an ~~Event~~event of ~~Default."~~default. The Term Loan bears interest at a rate equal to three-quarters of one percent (0.75%) above the Prime Rate. As of September 30, ~~2021,~~2022, the interest rate on the Term Loan ~~is 4.00%~~was 7% which iswas equal to 0.75% above the Prime Rate of ~~3.25%~~6.25%. Interest is due and payable on the tenth (10~~th)~~(10th) calendar day of each month during the term of the Term Loan. The Term Loan principal is payable in thirty (30) equal monthly installments, plus accrued interest, beginning on March 10, 2023, and continuing on the same day of each month through August 10, 2025 (the ~~“Term~~"Term Loan Maturity ~~Date”~~Date"), at which time all amounts shall be immediately due and payable.

The Company shall have the option to prepay all, but not less than all, of the outstanding loan balance, provided the Company a) delivers written notice to the financial institution of their election to prepay such Term Loan at least ten (10) days prior to such prepayment and b) pay, on the date of such prepayment, (1) all outstanding principal with respect to the Term Loan, plus accrued but unpaid interest, plus (2) all fees (including any late fee), and other sums, including bank expenses, if any, that shall have become due and payable. The Lender which holds the Term Loan is granted a security interest in substantially all assets of the Company (“Collateral”). The Term Loan contains certain covenants that the Company considers usual and customary for an agreement of this type for comparable commercial ~~borrowers, and~~borrowers. As of September 30, 2022, the Company was in compliance with all the Term Loan covenants.

The outstanding principal balance on the Term Loan was $3,500,000 as of September 30, ~~2021 we were in compliance with all Term Loan covenants.~~

~~Interest~~2022, and interest expense ~~on the Term Loan~~ totaled ~~$18,399 and $0~~$51,965 for the three months ended September 30, 2022 and $126,559 for the nine months ended September 30, ~~2021 and 2020, respectively.~~2022.

Debt issuance costs totaled ~~$74,897,~~$81,989, comprised of a warrant to purchase 12,500 shares of common stock issued to the Lender with a fair value of $49,072~~(the~~ (the "Lender Warrant") ~~and~~, fees ~~paid~~ of ~~$25,825~~$23,066 paid to the ~~Lender.~~Lender and legal costs of $9,851. Amortization of the debt issuance costs related to the Term Loan, included in interest expense on the statement of operations, totaled ~~$3,277 and $0~~$3,091 for the three months ended September 30, 2022 and $9,207 for the nine months ended September 30, ~~2021 and 2020, respectively.~~2022.

Unamortized debt issuance costs on the Term Loan totaled ~~$71,620~~$68,177 and ~~$0 at~~$77,384 as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

2215

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

As of September 30, 2022, future minimum payments due related to the Term Loan were as follows:


2022 (remaining)	$	—
2023		1,166,667
2024		1,400,000
2025		933,333
Total		3,500,000
Less debt issuance cost		(68,177)
Term Loan, net	$	3,431,823

7.~~FAIR VALUE OF DERIVATIVE LIABILITIES~~COMMITMENTS AND CONTINGENCIES

~~Financial liabilities measured at fair value~~Leases

The Company has one operating lease of office space in Lexington, Massachusetts that will expire on ~~a recurring basis~~February 28, 2024.

Leases with an initial term of twelve months or less are ~~summarized below and disclosed~~not recorded on the balance sheet date, and the Company does not separate lease and non-lease components of contracts. There are no material residual guarantees associated with any of the Company’s ~~balance sheets~~leases, and there are no significant restrictions or covenants included in the Company’s lease agreements.

The Company’s lease agreement does not provide an implicit borrowing rate. Therefore, the Company used a benchmark approach to derive an appropriate imputed discount rate. The Company benchmarked itself against other companies of similar credit ratings and comparable quality and derived an imputed rate, which was used to discount its real estate lease liabilities. The Company used estimated incremental borrowing rates for its active real estate lease. The calculated incremental borrowing rate was 5.96%, which was calculated based on remaining lease term of 1.92 years as of January 1, 2022.

There was no sublease rental income for the ~~following dates indicated:~~three and nine months ended September 30, 2022, and the Company is not the lessor in any lease arrangement, and there were no related-party lease agreements.

Fair Value at September 30, 2021


Total

Level 1

Level 2

Level 3
Liabilities:

Derivative liability on convertible notes payable, related parties

$
0

$
0

$
0

$
0
Derivative liability on bridge notes payable and bridge notes payable, related parties

0

0

0

$
0
Total liabilities

$
0

$
0

$
0

$
0

Undiscounted Cash Flows

Fair value at December 31, 2020


Total

Level 1

Level 2

Level 3
Liabilities:

Derivative liability on convertible notes payable, related parties

$
2,373,000

$
0

$
0

$
2,373,000
Total liabilities

$
2,373,000

$
0

$
0

$
2,373,000

~~The table below provides a summary~~Future lease payments included in the measurement of lease liabilities on the ~~changes in fair value of~~balance sheet are as follows:




2022 (remaining)	$	40,877
2023		165,254
2024		27,601
2025		—
2026		—
Total future minimum lease payments		233,732
Less effect of discounting		(10,152)
Present value of future minimum lease payments	$	223,580

Rent expense for the ~~derivative liabilities measured on a recurring basis using significant unobservable inputs (Level 3) during~~three months ended September 30, 2022 and 2021 amounted to $42,593 and $46,261, respectively. Rent expense for the nine months ended September ~~30:~~

2021

2020
Balance, beginning of period

$
2,373,000

$
2,214,000
Derivative liability on bridge notes payable and bridge notes payable, related parties

3,614,000

0
(Gain) loss included in earnings

(1,311,700)

76,000
Write off of derivative liabilities in connection with debt conversion

(4,675,300)

0
Balance, end of period (unaudited)

$
0

$
2,290,000

~~Derivative Liability on Convertible Notes Payable, Related Parties~~

~~The Embedded Conversion Features are separately measured at fair value, with changes in fair value recognized in current operations. The Company used a scenario-based analysis~~30, 2022 and 2021 amounted to estimate the fair value of the Embedded Conversion Features at issuance of the Convertible Notes. The scenario-based analysis estimates the fair value of the Convertible Notes based on the probability-weighted present value of expected future investment returns, considering each of the possible outcomes available to the noteholders, including various IPO, settlement, equity financing, corporate transaction$131,831 and dissolution scenarios. Estimating fair values of Embedded Conversion Features requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Because the Embedded Conversion Features are initially and subsequently carried at fair values, the Company’s income will reflect the volatility in these estimate and assumption changes. The original values of the Embedded Conversion Features were recorded as a derivative liability with the offset as a debt discount to the Convertible Notes which was amortized over the original term of the Convertible Notes.

The derivative liability on the Related Party Convertible Notes was written-off on June 21, 2021, upon the conversion of the Convertible Notes to common stock in connection with the consummation of the IPO. Immediately prior to the IPO, the derivative liability was marked to fair value resulting in a loss of $117,000 for the three months ended June 30, 2021.$113,341, respectively.

2316

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

~~Derivative Liability on Bridge Notes Payable and Bridge Notes Payable, Related Parties~~

The Embedded Conversion Features are separately measured at fair value, with changes in fair value recognized in current operations. The Company used a scenario-based analysis to estimate the fair value of the Embedded Conversion Features at issuance of the Amended Bridge Notes. The scenario-based analysis estimates the fair value of the Amended Bridge Notes based on the probability-weighted present value of expected future investment returns, considering each of the possible outcomes available to the noteholders, including various IPO, and settlement scenarios. Estimating fair values of Embedded Conversion Features requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Because the Embedded Conversion Features are initially and subsequently carried at fair values, the Company’s income will reflect the volatility in these estimate and assumption changes. The Amended Bridge Notes Embedded Conversion Features were initially recorded as a component of the loss on debt extinguishment with an offset to the derivative liability at fair value. No related discount will be recorded on the Amended Bridge Notes, and the derivative liability will not be amortized using the effective interest rate over the term of the Amended Bridge Notes.

The derivative liability balance on the Amended Bridge Notes payable of $2,031,300 was written off on June 21, 2021, upon the conversion of the Amended Bridge Notes to common stock in connection with the consummation of the IPO, as the Amended Bridge Notes did not contain any further conversion features subsequent to the IPO. Immediately prior to the IPO, the derivative liability was marked to fair value. A portion of the Bridge Note holders did not elect to convert at the IPO, as a result, the Company recorded a gain of $

~~1,630,700 for the three months ended June 30, 2021.~~

8.Cash Flows~~COMMITMENTS AND CONTINGENCIES~~

~~Leases~~

The Company leases its office space in Lexington, Massachusetts under a non-cancelable operating lease that was entered into in September 2012 and most recently amended on April 10, 2017. The lease requires monthly rental payments, presented by year in the table below, which escalate during the lease term and expires on February 28, 2024. The difference between straight-line rent expense and rent paid is immaterial as of September 30, 2021.

Year Ending December 31,

Operating Leases
2021 (remaining)

$
40,353
2022

163,158
2023

165,254
2024

27,601
Total

$
396,366

~~Rent expense for the three months ended September 30, 2021 and 2020 amounted~~Supplemental cash flow information related to ~~$46,261 and $13,276, respectively. Rent expense~~operating lease for the nine months ended September 30, ~~2021 and 2020 amounted to $113,341, and $82,794, respectively.~~2022 was as follows:


Non-cash operating lease expense (operating cash flow)	$	110,497
Change in operating lease liabilities (operating cash flow)	$	(109,543)
Supplemental non-cash amounts of operating lease liabilities arising from obtaining right-of-use assets	$	333,123

Legal Proceedings

From time to time the Company is involved in litigation, claims, and other proceedings arising in the ordinary course of business. Such litigation and other proceedings may include, but are not limited to, actions relating to employment law and misclassification, intellectual property, commercial or contractual claims, or other consumer protection statutes. Litigation and other disputes are inherently unpredictable and subject to substantial uncertainties and unfavorable resolutions could occur. As of September 30, ~~2021,~~2022, there was no material litigation against the Company.

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

9.8.~~CONVERTIBLE PREFERRED STOCK AND~~ STOCKHOLDERS’ ~~DEFICIT~~EQUITY

~~Immediately following the closing of the IPO, pursuant to the Company’s fourth amended and restated certificate of incorporation, the~~The Company’s authorized capital is 250,000,000 shares, of which (1) 200,000,000 shares are common stock, par value $0.0001 per share and (2) 50,000,000 are preferred stock, par value $0.0001 per share, which may, at the sole discretion of the Company’s board of directors be issued in one or more series.

~~Redeemable Convertible Preferred Stock~~

Upon the consummation of the IPO, 1,291,012 shares of outstanding preferred stock automatically converted into 1,291,012 shares of common stock. As of September 30, 2021, there were 0 shares of preferred stock outstanding.

Common Stock

~~The Company issued 2,250,000 shares of common stock in connection with the IPO during~~During the nine months ended September 30, ~~2021. Additionally,~~2022, the Company issued ~~1,206,614~~80,790 shares of common stock ~~in connection with~~for cash exercises of options of $78,387.

During the conversion of all the Convertible Notes and accrued interest and 842,429 shares of common stock in connection with the conversion of $4.7 million of the outstanding principal and accrued interest on the Bridge Notes.

~~On July 1, 2021,~~nine months ended September 30, 2022, the Company issued and sold 337,500 additional shares of common stock, pursuant to the underwriters' exercise of its overallotment option, at a public offering price of $8.00 per share, for aggregate gross proceeds of $2.7 million. The net proceeds from the overallotment were $2.5 million after deducting underwriting discounts of $0.2 million. Inclusive of the underwriters' option to purchase additional shares, the Company received approximately $18.2 million in net proceeds from the IPO, after deducting underwriting discounts of $1.9 million and other offering costs of $0.6 million.

~~On August 1, 2021, the Company issued 2,000~~1,000 shares of common stock in exchange for ~~investor relations~~consulting services. ~~The shares of common stock had a fair value of $6.25 per share for a total aggregate value of $12,500.~~

~~Underwriter~~ Warrants

Underwriter Warrants

In connection with the ~~Company’s~~Company's underwriting agreement with ThinkEquity, a division of Fordham Financial Management, Inc. and the representative of the Company’s IPO underwriters, the Company entered into a warrant agreement to purchase up to 90,000 shares of common stock, par value $0.0001 (the ~~“Underwriter Warrant”~~"Underwriter Warrant"). The Underwriter Warrant is exercisable at a per share exercise price of $10.00 and is exercisable at any time and from time to time, in whole or in part, during the four- and one-half year period commencing 180 days from the effective date of the registration statement. The Warrant ~~becomes~~became exercisable on or after December 16, 2021 (six months from the effective date of the offering) and expires on June 15, 2026. Upon issuance of these warrants, as partial compensation for its services as an underwriter, the fair value of approximately $0.4 million was recorded as equity issuance ~~costs.~~

~~Warrants~~

~~During the three and nine months~~costs in period ended ~~September 30, 2021, the warrant holders exercised 17,889 warrants to purchase common stock, resulting in the issuance of 17,889 shares of common stock for total proceeds of $992.~~December 31, 2021. As of September 30, ~~2021, 5,420 warrants expired,~~2022, the Underwriter Warrant had not been exercised, and ~~were not exercised.~~had a weighted average exercise price of $10 per share and a remaining weighted average time to expiration of 3.71 years.

Lender Warrant

In connection with the Term Loan entered into on August 13, 2021, the Company issued a Lender Warrant to Lender to purchase 12,500 shares of common stock toof the ~~Lender.~~Company. The Lender Warrant is exercisable at a per share exercise price of $8.00 and is exercisable at any time on or after August 13, 2021 through August 12, 2031. The Company determined that the Lender Warrant iswas equity-classified. As of September 30, ~~2021, The~~2022, the Lender Warrant had not been exercised, and ~~has~~had a weighted average exercise price of ~~$8.00~~$8 per share and a remaining weighted average time to expiration of 8.87 years.

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

PIPE Warrants

On December 1, 2021, the Company completed a private placement (the “PIPE”) in which the Company issued warrants (the “PIPE Warrants”) to purchase up to an aggregate of 1,312,500 shares of common stock. These PIPE Warrants have an exercise price of $13.00 per share and~~9.87 years~~ are immediately exercisable upon issuance and will expire on the five- and one-half-year anniversary of the issuance date. As of September 30, 2022, the PIPE Warrants had not been exercised, and had a weighted average exercise price of $13 per share and a remaining weighted average time to expiration o.f 4.75 years.

9.STOCK-BASED COMPENSATION

As of September 30, 2022, there were 121,235 and 90,067 shares of common stock available for future grants under the Company’s 2013 Stock Incentive Plan and 2021 Plan (defined below) (collectively, the “Plans”), respectively.

Stock Options

The Company has made no stock options grants in 2022. The following assumptions were used to estimate the fair value of stock options granted using the Black-Scholes-Merton option pricing model during the nine months ended September 30:


	2022	2021
Assumptions:
Risk-free interest rate	—	0.90% – 1.30%
Expected term (in years)	—	5.00 – 10.00
Expected volatility	—	61% –69%
Expected dividend yield	—	—

A summary of stock option activity under the Plans is as follows:


				Weighted
				Average
		Weighted		Remaining
	Options	Average		Contractual Term	Aggregate
	Outstanding	Exercise Price		in Years	Intrinsic Value
Balance at December 31, 2021	255,147	$	2.32	7.75	$	1,550,409
Exercised	(80,790)		1.00	—		52,495
Cancelled/forfeited	(8,109)		1.56	—
Balance at September 30, 2022	166,248	$	3.57	7.75	$	63,237

Options exercisable at September 30, 2022	158,090	$	2.26	6.91	$	65,292

The aggregate intrinsic value in the table above represents the difference between the Company's stock price as of the balance sheet date and the exercise price of each in-the-money option on the last day of the period.

2518

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

The ~~following assumptions were used to estimate the fair value of warrants granted using the Black-Scholes-Merton option pricing model during the nine months ended September 30:~~

2021

2020

Assumptions:





Risk-free interest rate

0.90% - 1.30
%
—
%
Expected term (in years)

5.00 - 10.00

—

Expected volatility

61% - 69
%
—
%
Expected dividend yield

—
%
—
%

~~A summary of warrant activity during the is as follows:~~

Weighted Average

Remaining

Options

Weighted Average

Contractual Term


Outstanding

Exercise Price

in Years
Balance at December 31, 2020

23,309

$
0.06

0.75
Granted

102,500

$
9.76

5.34
Exercised

(17,889)

$
0.06

—
Expired

(5,420)

$
0.06

—
Balance at September 30, 2021

102,500

$
9.76

5.34

~~10.~~~~SHARE-BASED COMPENSATION~~

~~Stock Options~~

~~As of September 30, 2021, there were 99,493 and 188,455 shares available for future grants under the Company’s 2013 Stock Incentive Plan and 2021 Stock Incentive Plan, respectively.~~

~~The following assumptions were used to estimate the fair value of stock options granted using the Black- Scholes-Merton option pricing model during the nine months ended September 30:~~

2021

2020

Assumptions:





Risk-free interest rate

0.47% – 0.66
%
1.35% – 1.41
%
Expected term (in years)

5.81 – 5.89

5.57 – 6.14

Expected volatility

49.83% – 49.98
%
43.11% – 43.91
%
Expected dividend yield

0
%
0
%

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

~~A summary of stock option activity under the Plans is as follows:~~

Weighted Average

Remaining

Options

Weighted Average

Contractual Term

Aggregate


Outstanding

Exercise Price

in Years

Intrinsic Value
Balance at December 31, 2020

251,847

$
1.00

8.06

$
89,100
Granted

70,164

$
5.74

9.64

140,436
Exercised

(44,222)

$
1.00

—

—
Cancelled/forfeited

(8,019)

$
1.00

—

—
Balance at September 30, 2021

269,770

$
2.27

8.03

$
1,103,834

Options exercisable at September 30, 2021

207,481

$
1.00

7.54

$
867,665

The aggregate intrinsic value in the table above represents the difference between the Company’s stock price as of the balance sheet date and the exercise price of each in-the-money option on the last day of the period. The total intrinsic value of stock options exercised was approximately $23,019 and $213,813 an during the three and nine months ended September 30, 2021, respectively.

~~The weighted-average~~weighted average grant date fair value of stock options issued in the nine months ended September 30, 2022 and 2021 was $0 and ~~2020 was~~ $3.94, ~~and $0.72,~~ respectively. The Company recorded ~~$399,821 and $29,287 of~~stock options compensation expense ~~for~~during the three ~~months ended September 30, 2021~~ and ~~2020, respectively. The Company recorded $450,231 and $80,598 of compensation expense for~~ nine months ended September 30 ~~2021 and 2020, respectively.~~ as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
Operating expenses:	2022		2021		2022			2021
Technology	$	2,001	$	1,034	$	7,500	$	3,067
Sales and marketing		483		1,715		3,255		5,034
Supply development		255		312		908		977
Fulfillment		590		931		2,471		3,003
General and administrative		26,031		33,096		76,727		50,205
Total stock options expense	$	29,360	$	37,088	$	90,861	$	62,286

A total of ~~$261,676~~$148,338 of unamortized compensation expense atas of September 30, ~~2021,~~2022 will be recognized over the remaining requisite service period of ~~0.9~~1.64 years. During the ~~first~~ nine months ofended September 30, 2022 and 2021, ~~and 2020,~~ the Company received proceeds of ~~$44,390~~$78,387 and $0$44,390, respectively, from the exercise of stock ~~options, respectively.~~options.

2021 Stock Incentive Plan

On June 16, 2021, the Company adopted the iSpecimen Inc. 2021 Stock Incentive Plan ~~(“the 2021~~(the “2021 Plan”). The 2021 Plan was adopted to enhance ~~our~~the Company’s ability to attract, retain and motivate employees, officers, directors, consultants and advisors by providing such persons with equity ownership opportunities and performance-based incentives. The 2021 Plan authorizes options, restricted stock, ~~restricted stock units~~RSUs and other stock-based awards. The ~~Company’s Board~~Company's board of ~~Directors,~~directors, or any committee to which the ~~Board~~board of ~~Directors~~directors delegates such authority, has the sole discretion in administering, interpreting, amending or accelerating the 2021 Plan. Awards may be made under the 2021 Plan for up to 608,000 shares of the ~~Company’s~~Company's common stock, and the 2021 Plan was made effective with the completion of the IPO. During the three and nine months ended September 30, 2022, 8,468 and 175,261 equity awards were issued under the 2021 Plan, respectively. During the three and nine months ended September 30, 2021, 419,545 equity awards were issued from the 2021 Plan.

Restricted Stock Units

Total recognition of RSUs expense was as follows in 2022:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Operating expenses:
Technology	$	42,287	$	6,898	$	120,582	$	6,898
Sales and marketing		25,767		11,329		66,026		11,329
Supply development		9,137		5,947		27,281		5,947
Fulfillment		22,143		9,131		60,103		9,160
General and administrative		91,243		329,428		268,622		354,611
Total RSU expense	$	190,577	$	362,733	$	542,614	$	387,945

During the ~~three~~nine months ended September 30, 2022, the Company granted 175,261 RSUs to employees. These RSUs are subject to a one-year cliff vesting, with 25% of the RSUs vesting on the first anniversary of issuance. The remaining RSUs vest quarterly over a three-year period. As of September 30, 2022, unrecognized stock-based compensation expense related to the unvested employee RSUs was $1,145,543 which the Company expects to recognize on a straight-line basis over a weighted average period of approximately 3.31 years.

During the nine months ended September 30, 2021, the Company granted 120,250 ~~restricted stock units~~RSUs to employees, resulting in expense of $48,957 recorded in general and administrative expense. These restricted stock units are subject to one-year cliff vesting, with 25% of the restricted stock units vesting on the first anniversary of issuance. The remaining restricted stock units vest quarterly over a three-year period. As of September 30, 2021, unrecognized stock-based compensation expense related to the unvested restricted stock units was $734,521 which the Company expects to recognize on a straight-line basis over a weighted average period of approximately 3.76 years.

Table of Contents

iSpecimen Inc.

Notes to Unaudited Condensed Financial Statements

During July 2021, the Company granted 189,396 ~~restricted stock units~~RSUs to members of the executive ~~team, resulting in~~team. Stock compensation expense of ~~$293,588~~$80,709 and $239,496 was recorded in general and administrative ~~expense.~~expense for the three and nine months ended September 30, 2022, respectively. These ~~restricted stock units~~RSUs are subject to a four-year vesting period, with 20% of the units vesting immediately upon issuance. The remaining ~~restricted stock units~~RSUs vest annually over a four-year period. As of September 30, 2022, unrecognized stock-based compensation expense related to the unvested RSUs was $566,720, which the Company expects to recognize on a straight-line basis over a weighted average period of approximately 2.73 years. As of September 30, 2021, unrecognized stock-based compensation expense related to the unvested restricted stock units was $907,182 which the Company expects to recognize on a straight-line basis over a weighted average period of approximately 3.77 years.

~~Table of Contents~~

~~iSpecimen Inc.~~

~~Notes to Unaudited Condensed Financial Statements~~

During July 2021, the Company granted 12,500 ~~restricted stock units~~RSUs to ~~board directors, resulting in~~its directors. Stock compensation expense of ~~$13,083~~$6,452 and $45,379 was recorded in general and administrative ~~expense.~~expense for the three and nine months ended September 30, 2022, respectively. These ~~restricted stock units~~RSUs vest quarterly over a one-year period. As of September 30, ~~2021,~~2022, there was no remaining unrecognized stock-based compensation expense related to these unvested RSUs.

A summary of RSUs activity under the ~~unvested restricted stock units was $65,417 which the Company expects to recognize on a straight-line basis over a weighted average period of approximately 0.83 years.~~2021 Plan is as follows:

Weighted Average

Shares

Grant Date Fair Value
Unvested balance at January 1, 2020

—

$
—
Granted

322,146

6.40
Vested

(37,879)

(6.34)
Unvested balance at December 31, 2020

284,267

$
6.41


		Weighted
	RSUs	Average Grant
	Outstanding	Date Fair Value
Unvested Balance at December 31, 2021	282,417	$	6.78
Granted	175,261		4.20
Vested	(72,302)		6.31
Forfeited	(38,759)		5.20
Unvested Balance at September 30, 2022	346,617	$	5.75

Performance Stock Units

During July 2021, the Company issued 47,349 performance stock units (“PSUs”) to four members of the executive team pursuant to each executive's employment agreement executed in connection with the IPO. The ~~performance stock units~~PSUs are subject to certain performance obligations relating to certain revenue and cost of revenue metrics to be determined at the beginning of each fiscal year within the four year vesting period. In year one of the four-year vesting ~~period. As of September 30, 2021, it~~period, the Company was not ~~probable that~~able to predict the ~~Company would achieve~~likelihood of achieving the targets pursuant to the metrics in each of the executives' employment agreements, and therefore 0no stock compensation expense was ~~recognized for the three and nine months ended September 30, 2021.~~recognized.

~~11.~~10.INCOME TAXES

As of September 30, 2022 and December 31, 2021, the Company had federal net operating loss carryforwards of approximately ~~$28,400,000~~$38,700,000 and $30,300,000, respectively, of which approximately $13,000,000 and $13,000,000, respectively, expire at various periods through 2037 and approximately ~~$15,400,000~~$25,700,000 and $17,300,000, respectively, can be carried forward indefinitely. As of September 30, 2022 and December 31, 2021, the Company had state net operating loss carryforwards of approximately ~~$21,300,000~~$26,200,000 and $22,400,000 that expire at various periods through ~~2041. At~~2043, respectively. As of September 30, 2022 and December 31, 2021, the Company had federal and state tax credits of approximately ~~$800,000~~$1,030,000 and $850,000 available for future periods that expire at various periods through ~~2041.~~2042, respectively. The Company has recorded a full valuation allowance against net deferred income tax assets due to a history of losses generated since inception.

~~12.~~11.SUBSEQUENT EVENTS

~~Pursuant to the 2021 Plan,~~Term Loan

On November 3, 2022, the Company ~~granted 12,000 restricted stock units to employees during October 2021. Each restricted stock unit represents~~paid off the ~~right to receive one share~~outstanding principal balance of $3.5 million and accrued interest of approximately $16,000 on the Company’s common stock, subject to the terms and conditions set forth in the restricted stock unit award agreement and the 2021 Plan. The restricted stock units vest as follows: 25% from the one year anniversary of the vesting start date, and then the remainder of the shares will time-vest quarterly beginning fifteen months after the vesting start date and then every three months thereafter, through the fourth yearly anniversary of the vesting start date.Term Loan.

2820

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

References in this report (the “Quarterly Report”) to “we,” “us” or the “Company” refer to iSpecimen Inc. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

Special Note Regarding Forward-Looking Statements

This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this ~~Form 10-Q~~Quarterly Report including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s ~~final prospectus for its initial public offering~~annual report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) on ~~June 21, 2021.~~March 22, 2022. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

Overview

We were incorporated in 2009 under the laws of the state of Delaware. Our mission is to accelerate life science research and development via a single global marketplace platform, the iSpecimen Marketplace, ~~that~~which connects researchers to subjects, specimens, and associated data. We are headquartered in Lexington, Massachusetts. We operate as one operating and reporting segment.

In addition to creating a single global platform where both specimen providers and researchers can connect, the iSpecimen Marketplace automates the process of searching for and selecting specimens for research. The platform taps into healthcare provider data to gain insights into the available samples in biobanks or laboratories, or to gain insights into the patient populations to support specimen collections directly from research subjects. The platform receives de-identified data from electronic medical records, laboratory information systems, and other healthcare data sources of available specimens and research subjects and harmonizes the data across all participating organizations.

Researchers can search this data using our intuitive web-based user interface to obtain specimens more efficiently. They can instantly find the specific specimens they need for their studies, request quotes for these specimens or for custom collections directly from research subjects, place orders, and track and manage their specimens and associated data across projects.

Biospecimen providers also gain efficiencies using the iSpecimen Marketplace, not only because the platform provides instant access to a large researcher base, but because the technology orchestrates the bioprocurement workflow from specimen request to fulfilment. Specimen providers access intuitive dashboards to view requests, create proposals, and track and manage their orders.

Finally, the platform helps with administrative and reporting functions for researchers, suppliers, and our internal personnel, including user and compliance management.

The iSpecimen Marketplace is composed of four major functional areas: ~~search; workflow; data;~~search, workflow, data, and administration and reporting. We continue to invest in the evolution of these areas to improve engagement with the platform and liquidity across it. Our core business objective is to retain and grow both researcher and supplier usage of our platform to support biospecimen procurement, as well as to position ~~our~~the Company to explore other adjacent business opportunities that can benefit from the use of the iSpecimen Marketplace.

2921

Table of Contents

The iSpecimen Marketplace currently supports the supply chain management and bioprocurement process for specimens and associated data. We generate revenue by procuring various specimens from hospitals, laboratories, and other supply sites comprising our network, and delivering them to our medical research customers using our proprietary software to identify and locate the required specimens. Costs paid to acquire specimens from hospitals and laboratories generally varies depending upon the sample type, collection requirements, and data provided. We generally operate in a “just in time” fashion, meaning we procure specimens from our suppliers and distribute specimens to our customers after we obtain an order for specimens from a research client. Generally, we do not speculatively purchase and bank samples in anticipation of future, unspecified needs. We believe our approach offers many advantages over a more traditional inventory-based supplier business model where biorepositories take inventory risks, and where inventory turnover and cash conversion cycles can be lengthy.

On March 30, 2021, we effected a 1-for-5.545 reverse stock split of our issued and outstanding shares of common stock, as well as effected a proportional adjustment to the existing conversion ratios for our redeemable convertible preferred stock. All historical share and per share information shown herein and in our unaudited condensed financial statements and related notes have been retroactively adjusted to give effect to the reverse stock split.

On June 16, 2021, we completed an IPO in which we issued and sold 2,250,000 shares of our common stock at a public offering price of $8.00 per share, resulting in aggregate gross proceeds of $18.0 million. On July 1, 2021, we issued and sold 337,500 additional shares of common stock, pursuant to the underwriters’ exercise of its overallotment option, at a public offering price of $8.00 per share, for aggregate gross proceeds of $2.7 million. The net proceeds from the overallotment were $2.5 million after deducting underwriting discounts of $0.2 million. Inclusive of the underwriters’ option to purchase additional shares, we received approximately $18.2 million in net proceeds from the IPO after deducting underwriting discounts of $1.9 million and other offering costs of $0.6 million.

Upon completion of the IPO, the Company converted all 1,291,012 shares of outstanding redeemable convertible preferred stock into 1,291,012 shares of common stock, all $5.5 million of its outstanding principal and all unpaid and accrued interest of approximately $1.3 million of the convertible notes into 1,206,614 shares of common stock at a conversion price of $5.60 per share, and $4 million of its outstanding principal and accrued interest of $0.7 million of the bridge notes as amended, into 842,429 shares of common stock at a conversion price of $5.60 per share. As of September 30, 2021, there were no convertible notes outstanding.

On August 13, 2021, we entered into a loan agreement (the "Term Loan") and as a result, received proceeds of $3.5 million. This funding was used to pay the remaining balance of $3.0 million on the Bridge Notes. As of September 30, 2021, there were no bridge notes outstanding.

Impact of the COVID-19 Pandemic on Our Operations

We are subject to the risks arising from the ~~SARS-Cov2 (“COVID-19”)~~COVID-19 outbreak’s social and economic impacts on the healthcare services industry. Our management believes that the social and economic impacts could have ~~a significant~~an impact on future financial condition, liquidity, and results of operations, which include but are not limited to the following: (i) restrictions on in-person activities arising from shelter-in- place, or similar isolation orders, that limit our ability to procure specimens through our supply chain; ~~(ii)~~ (i) decline in researcher demand for specimens; and (iii) deteriorating economic conditions, such as increased unemployment rates and recessionary conditions.

~~Beginning in March 2020, COVID-19 affected~~While our supply ~~chain’s ability~~sites were mostly operational as of September 30, 2022, we expect that while the pandemic lasts, we will continue to ~~fulfill~~experience slowdowns in overall specimen ~~requests. As healthcare providers dealt~~collections as the pandemic surges in various parts of the world due to social distancing on the part of research subjects, supply partner site employees, and customer research organizations. Even with the growing availability of testing and vaccines and the relaxation of public health measures that were implemented to limit the spread of the pandemic, there continues to be uncertainty around the COVID-19 pandemic ~~many temporarily shuttered~~and its impact.

We have implemented several measures to protect the health and safety of our workforce including a voluntary work-from-home policy for our workforce who can perform their job from home as well as the restrictions on discretionary business travel. Most of our employees have returned to working from the office on a part-time basis.

The full future impact of the COVID-19 pandemic on the Company will depend on factors such as length of time of the pandemic; the responses of federal, state and local government; the impact of future variants that may emerge; vaccination rates among the population; the efficacy of the COVID-19 vaccines; the longer-term impact of the pandemic on the economy and consumer behavior; and the effect on our employees, vendors and suppliers. We will continue to monitor and evaluate the ongoing COVID-19 pandemic and will work to respond appropriately to the impact of COVID-19 on our business, as well as customers’ and suppliers’ businesses.

Inflation and Recession

The Company’s financial performance is subject to global economic conditions and their impact on levels of spending by our customer research ~~operations,~~organizations, particularly discretionary spending for procurement of specimens used for research. Economic recessions may have adverse consequences across industries, including ~~biospecimen collection capabilities, as they deployed resources to more critical parts of their organization or their employees stayed home to support social distancing measures.~~the health and bio-specimen industries, which may adversely affect our business and financial condition. As a result ~~by April 2020, more than 40%~~ of ~~our worldwide supply was fully disabled, more than 40% was partially disabled,~~the ongoing COVID-19 pandemic, there is substantial uncertainty about the strength of the global economy, which may currently or in the near term be in a recession and ~~less than 15% was fully operational. Consequently, during~~have experienced rapid increases in uncertainty about the ~~three months beginning April 2020, while our purchase order value increased by more than 300% compared to same period~~pace of potential recovery. In addition, changes in ~~2019, our ability to fulfill these orders was negatively impacted by COVID-19~~general market, economic and ~~resulted~~political conditions in ~~our revenue only increasing year over-year by less than 35% compared~~domestic and foreign economies or financial markets, including fluctuation in stock markets resulting from, among other things, trends in the economy and inflation, as are being currently experienced, may result in researchers’ demand for specimens due to the ~~same period in 2019.~~research organization’s inability to obtain funding through grants.

~~In response~~

We believe that our business will continue to be resilient through a continued economic downturn or recession, or slowing or stalled recovery therefrom, and that we have the ~~COVID-19 outbreak, we implemented measures~~liquidity to ~~help stabilize revenue, improve our cash position,~~address the Company’s financial obligations and ~~reduce costs. In May 2020, we applied for and received a loan in~~alleviate possible adverse effects on the ~~amount~~Company’s business, financial condition, results of $783,008 from the Paycheck Protection Program under the CARES Act. Cost saving measures included the elimination of non-essential travel and in-person training activities, deferral of certain planned expenditures, and the furlough of 7% of our employees in August 2020.operations or prospects.

3022

Table of Contents

~~To stabilize revenue,~~Impact of the Russian-Ukrainian War on Our Operations

Our business was negatively impacted during the first half of 2022 by the ongoing war between Russia and Ukraine. At the start of the war, we ~~added COVID-19 samples~~had approximately $1 million of purchase orders that were slated to be fulfilled by our ~~product line~~supply network in Ukraine and Russia. This supply network shut down quickly at the start of the war. Ukrainian suppliers were disabled due to ~~support growing research~~war conditions and evacuations and some of our Russian suppliers were disabled by sanctions. While we mobilized to shift these purchase orders to other suppliers in ~~this area and also contracted with mobile phlebotomy service providers to more easily collect specimens~~our network, the process of getting specimen collections from ~~research subjects who may be practicing social distancing. We received our first request for samples from patients with~~other supply sites took time, which has caused a ~~prior or current COVID-19 infection on March 18, 2020, and through~~delay in the fulfillment of such purchase orders.

As of September 30, ~~2021,~~2022, the supply sites in Russia that had not been under sanctions were now accessible and our supply sites in Ukraine had mostly reopened. However, due to the uncertainty caused by the ongoing war, Ukraine suppliers may again become inaccessible to us. Therefore, as long as the uncertainty continues, we ~~fulfilled additional COVID-19~~will not use them as sole specimen ~~requests.~~sources at a purchase order level. Alternate suppliers do not have the same favorable unit economics or specimen collection rates. The short and long-term implications of the war are difficult to predict at this time. The imposition of more sanctions and counter sanctions may have an adverse effect on the economic markets generally and could impact our business and the businesses of our supply partners, especially those in Ukraine and Russia. Because of the highly uncertain and dynamic nature of these events, it is not currently possible to estimate the impact of the war on our ~~large, geographically diverse network with many sites around the country~~business and the ~~world,~~companies from which we ~~were able~~obtain supplies and distributes specimens.

Known Trends, Demands, Commitments, Events or Uncertainties Impacting Our Business

We are committed to ~~respond quickly to this new demand~~investing in and ~~match requests for COVID-19 specimens to sites in areas of outbreak. As a result, during~~developing our technology. In the ~~three~~nine months ended September 30, ~~2021~~2022, we capitalized approximately $1,549,000 of internally developed software costs and ~~2020,~~have plans to continue investing at this level for the remainder of the year. We anticipate that these investments will increase revenue opportunities and result in operational efficiencies, positively impacting our liquidity, capital resources and results of operations in the future with a less than two-year rate of return on the investment.

We continue to experience declines in our COVID-19 revenue. While our non-COVID-19 revenue significantly increased by $407,000 or 6% from approximately ~~24%, and 48%, respectively, of our total purchase orders were related to COVID-19 specimens. During~~$6,063,000 for the nine months ended September 30, 2021 ~~and 2020, approximately 34%, and 35%, respectively, of our total purchase orders were related~~ to ~~COVID-19 specimens. The percentage of total purchase orders related to COVID-19 specimens during~~$6,470,000 for the ~~three~~nine months ended ~~March 31, 2020 was insignificant.~~

~~With the easing of restrictions, our supply sites are mostly operational as of~~ September 30, 2022, our COVID-19 revenue was approximately $971,000 in the nine months ended September 30, 2022 compared to approximately $2,523,000 for the same period in 2021, ~~and we are starting to experience an increase~~a $1,552,000, or 62%, decrease in ~~non-COVID-19 specimen collections. There is still considerable uncertainty around the duration of this~~ COVID-19 ~~outbreak and its future impact. While we implemented measures to help stabilize~~revenue. We anticipate that our non-COVD-19 revenue ~~as well as measures to reduce costs in response to the COVID-19 outbreak, given the daily evolution of the COVID-19 outbreak and the global responses to curb its spread, we expect this matter to~~will continue to ~~have an~~increase while our COVID-19 revenue will continue to decline, which might impact on our results of operations ~~financial condition,~~at a level that is not currently determinable due to the uncertainty of the continued impact of COVID-19.

As disclosed in a Current Report on Form 8-K filed on September 22, 2022, the Company received notices of departure from the Company’s Chief Executive Officer (“CEO”) and its Chief Operating Officer (“COO”) effective as of October 24, 2022. The Company’s Chief Financial Officer (“CFO”) was named as our interim Chief Executive Officer (“Interim CEO”) while also continuing as our Chief Financial Officer (“CFO”).

Our Interim CEO has increased efforts to manage the expanded responsibilities of Interim CEO, while continuing her responsibilities as CFO. The mission of the Company to accelerate life sciences research and development via a single global marketplace platform remains unchanged under the new management.

The focus of our Interim CEO’s activities is directed at increasing our cross-functional team communications to help improve execution, and significant focus and attention has been directed at internal and external communications. Our Interim CEO has been reviewing the Company’s structure, processes, and resources to evaluate and identify areas for improvement, and has been focusing on creating and ensuring a runway for growth and scale. Our Interim CEO has also reviewed our technology roadmap and has been green-lighting projects to accelerate development timelines.

We have identified opportunities to match specimen requests more effectively to the inventory and capabilities of our supplier network and have begun addressing these opportunities. We believe that the result will be a dramatic increase in the utilization rate of our supplier network, which currently is heavily skewed toward the top 10-15% of our suppliers. We recently began an initiative designed to dramatically reduce or ~~liquidity, which cannot~~eliminate supplier concentration altogether. We expect the re-leveling of our network will result in higher match rates, market depth and improved time-to-match.

Table of Contents

We recently initiated our Marketplace Onsite Program to offer additional support to our biospecimen provider partners, and have introduced our Marketplace Onsite coordinator, whose purpose is to field all requests made by the provider partner and submit proposals on behalf of the provider partner, resulting in streamlined sample-related management and reducing strain on existing staff and product pipelines.

Additionally, this year we launched a significant initiative to reorganize our sales approach, placing a renewed focus on our sales pipeline and positioning it to scale in a post COVID-19 environment. Related to this initiative, we have retained a consultant to evaluate our existing commercial and operational structure as well as processes to identify existing shortfalls and identify areas for improvement to drive revenue. Specifically, we are conducting a top-down analysis of our commercial organization and our sales fulfillment pipeline. This initiative will help us to evaluate the drivers required for successful purchase order fulfillment. We will also be ~~reasonably estimated~~developing additional survey capabilities at ~~this time.~~various decision points across the sales process to improve results at those critical customer decision points. We believe that the customer insights gained will result in further improvements to our rates of closing business as well as the overall customer experience.

Components of Our Results of Operations

Revenue

We generate revenue by procuring various specimens from hospitals, laboratories, and other supply sites, for our medical research customers using our proprietary software, the iSpecimen Marketplace, to identify, locate, and ultimately validate the required specimens to our customers’ requested specifications. The Company’s performance obligation is to procure a specimen meeting the customer specification(s) from a supplier, on a “best efforts” basis, for our customer at the agreed price per specimen as indicated in the customer contract with the Company. We do not currently charge suppliers or customers for the use of our proprietary software. Each customer will execute a material and data use agreement with the Company or agrees to online purchase terms, each of which includes terms such as specimen and data use, shipment terms, payment and cancellation terms. These are then supplemented by purchase orders that specify specimen requirements including detailed inclusion/exclusion criteria, quantities to be collected, and pricing. Collectively, these customer agreements represent the Company’s contracts with its customer. Generally, contracts have fixed unit pricing. For certain specimen orders, a refundable customer deposit may be required prior to order fulfillment depending on project set-up requirements, presented as deferred revenue. The Company expects to recognize the deferred revenue within the next twelve months.

We recognize revenue over time, as we have created an asset with no alternative use and we have an enforceable right to payment for performance completed to date. At contract inception, we review a contract and related order upon receipt to determine if the specimen ordered has an alternative use byto us. Generally, specimens ordered do not have an alternative future use to us and our performance obligation is satisfied when the related specimens are accessioned. We use an output method to recognize revenue for specimens with no alternative future use. The output is measured based on the number of specimens accessioned.

Cost of Revenue

Cost of revenue primarily consists of the purchase price to acquire specimens from hospitals and ~~laboratories;~~laboratories, inbound and outbound shipping ~~costs;~~costs, supply costs related to ~~samples;~~samples, payment processing and related transaction ~~costs;~~costs, and costs paid to the supply sites to support sample collections. Shipping costs upon receipt of products from suppliers are recognized in cost of revenue.

Additionally, we believe that loss from operations is a more meaningful measure of profitability than gross profit due to the nature of specimens accessioned and the diversity of our pricing.

3124

Table of Contents

Technology

Technology costs include payroll and related expenses for employees involved in the development and implementation of our ~~technology;~~technology, software license and system maintenance ~~fees;~~fees, outsourced data center ~~costs;~~costs, data management ~~costs;~~costs, depreciation and ~~amortization;~~amortization, and other expenses necessary to support technology initiatives. Collectively, these costs reflect the efforts we make to offer a wide variety of products and services to our customers. Technology and data costs are generally expensed as incurred.

A portion of technology costs are related to research and development. Costs incurred for research and development are expensed as incurred, except for software development costs that are eligible for capitalization. Research and development costs primarily include salaries and related expenses, in addition to the cost of external service providers.

Sales and Marketing

Sales and marketing costs primarily consist of payroll and related expenses for personnel engaged in marketing and selling activities, including salaries and sales commissions, travel expenses, public relations and social media costs, ispecimen.com website development and maintenance costs, search engine optimization fees, advertising costs, direct marketing costs, trade shows and events fees, marketing and customer relationship management software, and other marketing-related costs.

Supply Development

We have agreements with supply partners that allow us to procure specimens from them and distribute these samples to customers. Supply development costs primarily include payroll and related expenses for personnel engaged in the development and management of this supply network, related travel expenses, regulatory compliance costs to support the network, and other supply development and management costs.

Fulfillment

Fulfillment costs primarily consist of those costs incurred in operating and staffing operations and customer service teams, including costs attributable to assess the feasibility of specimen requests, creating and managing orders, picking, packaging, and preparing customer orders for shipment, responding to inquiries from customers, and laboratory equipment and supplies.

General and Administrative

General and administrative expenses primarily consist of costs for corporate functions, including payroll and related expenses for human resources, legal, finance, and executive teams, associated software ~~licenses;~~licenses, facilities and equipment expenses, such as depreciation and amortization expense and rent, outside legal expenses, insurance costs, and other general and administrative costs.

3225

Table of Contents

Financial Operations Overview and Analysis for the Three and Nine Months Ended September 30, 2022 and 2021 ~~and 2020 (unaudited)~~(Unaudited)

Comparison of the Three Months Ended September 30, ~~2021~~2022 and ~~2020~~2021

Three months ended September 30,

Change


2021

2020

Dollars

Percentage

(unaudited)

Revenue

$
2,718,534

$
2,250,147

$
468,387

21
%
Operating expenses:





Cost of Revenue

913,833

903,862

9,971

1
%
Technology

543,581

413,381

130,200

31
%
Sales and marketing

513,107

506,641

6,466

1
%
Supply development

171,595

133,007

38,588

29
%
Fulfillment

399,145

241,785

157,360

65
%
General and administrative

1,636,346

774,550

861,796

111
%
Total operating expenses

4,177,607

2,973,226

1,204,381

41
%

Loss from operations

(1,459,073)

(723,079)

(735,994)

(102)
%
Other expense, net





Interest expense

(75,922)

(469,477)

393,555

84
%
Change in fair value of derivative liability on convertible notes

—

(54,000)

54,000

100
%
Other expense, net

(21,687)

—

(21,687)

(100)
%
Interest income

3,659

87

3,572

4106
%
Other expense, net

(93,950)

(523,390)

429,440

82
%

Net loss

$
(1,553,023)

$
(1,246,469)

$
(306,554)

(25)
%


		Three Months Ended September 30,			Change
	2022		2021		Dollars		Percentage
Revenue	$	2,583,412	$	2,718,534	$	(135,122)	(5)	%
Operating expenses:
Cost of revenue		1,181,562		913,833		267,729	29	%
Technology		752,704		543,581		209,123	38	%
Sales and marketing		832,625		513,107		319,518	62	%
Supply development		166,058		171,595		(5,537)	(3)	%
Fulfillment		516,637		399,145		117,492	29	%
General and administrative		2,234,885		1,636,346		598,539	37	%
Total operating expenses		5,684,471		4,177,607		1,506,864	36	%
Loss from operations		(3,101,059)		(1,459,073)		1,641,986	113	%
Other income (expense), net
Interest expense		(58,591)		(75,922)		17,331	23	%
Interest income		60,812		3,659		57,153	(1,562)	%
Other income (expense), net		3,148		(21,687)		24,835	115	%
Total other income (expense), net		5,369		(93,950)		99,319	106	%
Net loss	$	(3,095,690)	$	(1,553,023)		(1,542,667)	(99)	%

Revenue

Revenue ~~increased~~decreased by approximately ~~$468,000~~$135,000 or ~~21%~~5%, from ~~approximately $2,250,000 for the three months ended September 30, 2020 to~~ approximately $2,719,000 for the three months ended September 30, 2021 to approximately $2,583,000 for the three months ended September 30, 2022. This was primarily due to ~~a more seasoned sales team, continued~~the reduction in demand for ~~specimens from patients with known~~ COVID-19 ~~test results, and an increasing demand for~~ specimens in ~~non-COVID-19 research areas.~~the three months ended September 30, 2022. For the three months ended September 30, ~~2021~~2022 and ~~2020, our~~2021, revenue derived from specimens related to COVID-19 accounted for approximately ~~34%~~$322,000 and ~~63%~~$923,000, or 12% and 34%, respectively, of our total revenue. ~~Specimens accessioned during~~For the ~~third quarter~~three months ended September 30, 2022 and 2021, revenue derived from specimens related to non-COVID-19 accounted for approximately $2,261,000 and $1,795,000, or 88% and 66%, respectively, of ~~the current year decreased by approximately 700 or 12% to approximately 5,300, compared to approximately 6,000 of specimens accessioned during the third quarter of 2020, as well as~~our total revenue. Although there was a change in specimen mix that resulted in an increase in the average selling price per specimen of approximately ~~$138~~$32, or ~~37%~~6%, compared to the same prior ~~year's period.~~year’s period, specimens accessioned during the three months ended September 30, 2022 decreased by 560, or 11%, to 4,740, compared to 5,300 of specimens accessioned during the same period in the prior year.

Cost of Revenue

Cost of revenue increased by approximately ~~$10,000,~~$268,000, or 1%29%, from ~~approximately $904,000 for the three months ended September 30, 2020 to~~ approximately $914,000 for the three months ended September 30, 2021 to approximately $1,182,000 for the three months ended September 30, 2022, which was attributable to a ~~14%~~45% increase in the average cost per specimen ~~impacted by the specimen mix~~ offset by aan 11% decrease in the number of ~~12% in~~ specimens accessioned for the current period compared to the same period in the prior ~~year's period.~~year.

Technology

Technology expenses increased by approximately ~~$130,000~~$209,000, or ~~31%~~38% from ~~approximately $413,000 for the three months ended September 30, 2020 to~~ approximately $544,000 for the three months ended September 30, ~~2021.~~2021 to approximately $753,000 for the three months ended September 30, 2022. The period over period increase was ~~primarily~~ related to ~~an increase~~increases in professional fees of approximately $221,000, computer, software and information technology services of approximately $162,000, and amortization of internally developed software of approximately $50,000, offset by a decrease in payroll and related expenses of approximately ~~$69,000 and an increase in depreciation and amortization of approximately $57,000.~~$224,000.

3326

Table of Contents

Sales and Marketing Expenses

Sales and marketing expenses increased by approximately ~~$6,000,~~$320,000, or 1%62%, from ~~approximately $507,000 for the three months ended September 30, 2020 to~~ approximately $513,000 for the three months ended September 30, ~~2021.~~2021 to approximately $833,000 for the three months ended September 30, 2022. The period over period increase was attributable to increases in payroll and related expenses of approximately $167,000, external marketing efforts of approximately $162,000, software costs of approximately $6,000 and travel of approximately $12,000, offset by a decrease in professional fees of approximately $27,000.

Supply Development

Supply development expenses decreased by approximately $6,000, or 3%, from approximately $172,000 for the three months ended September 30, 2021 to approximately $166,000 for the three months ended September 30, 2022. The period over period decrease was primarily attributable to a decrease in payroll and related expenses of approximately $33,000, offset by increases in operating and regulatory compliance costs of approximately $20,000, and travel of approximately $7,000.

Fulfillment

Fulfillment costs increased by approximately $118,000, or 29%, from approximately $399,000 for the three months ended September 30, 2021 to approximately $517,000 for the three months ended September 30, 2022. The period over period increase was primarily attributable to an increase in payroll and related expenses of approximately $125,000 for personnel engaged in pre-sales feasibility assessments and post-sales fulfillment activities, offset by a decrease in operating expenses of approximately $7,000.

General and Administrative Expenses

General and administrative expenses increased by approximately $599,000, or 37%, from approximately $1,636,000 for the three months ended September 30, 2021 to approximately $2,235 ,000 for the three months ended September 30, 2022. The period over period increase was attributable to increases in payroll and related expenses of approximately $64,000, severance for our former Chief Executive Officer of $376,000, taxes and insurance of approximately $166,000, operating and maintenance expenses of approximately $122,000, and utilities and facilities expenses of approximately $23,000, offset by decreases in bad debt expense of approximately $138,000, other general expenses of approximately $7,000, and depreciation and amortization expenses of $7,000.

Other Income (Expense), Net

Other income (expense), net, increased by approximately $99,000, or 106%, from approximately $94,000 of other expense net, for the three months ended September 30, 2021 to approximately $5,000 of other income, net, for the three months ended September 30, 2022. The period over period increases in other income (expense), net, was attributable to increases in interest income of approximately $57,000, an increase in other income of approximately $25,000, and a decrease in interest expense of approximately $17,000.

Table of Contents

Comparison of the Nine Months Ended September 30, 2022 and 2021


		Nine Months Ended September 30,			Change
	2022		2021		Dollars		Percentage
Revenue	$	7,440,760	$	8,586,217	$	(1,145,457)	(13)	%
Operating expenses:
Cost of revenue		3,347,392		4,026,680		(679,288)	(17)	%
Technology		1,915,877		1,315,331		600,546	46	%
Sales and marketing		2,530,619		1,690,085		840,534	50	%
Supply development		590,508		383,864		206,644	54	%
Fulfillment		1,480,425		955,516		524,909	55	%
General and administrative		5,620,393		4,144,989		1,475,404	36	%
Total operating expenses		15,485,214		12,516,465		2,968,749	24	%
Loss from operations		(8,044,454)		(3,930,248)		4,114,206	105	%
Other expense, net
Loss on extinguishment of bridge notes and bridge notes, related parties		—		(2,740,425)		2,740,425	100	%
Interest expense		(138,912)		(2,062,548)		1,923,636	93	%
Change in fair value of derivative liability on convertible notes		—		(271,000)		271,000	100	%
Loss on extinguishment of convertible notes and convertible notes, related parties		—		(260,185)		260,185	100	%
Interest income		87,347		3,878		83,469	(2,152)	%
Other income (expense), net		9,778		(21,756)		31,534	145	%
Change in fair value of derivative liability on bridge notes and bridge notes, related parties		—		1,582,700		(1,582,700)	100	%
Gain on extinguishment of note payable		—		788,156		(788,156)	100	%
Total other expense, net		(41,787)		(2,981,180)		2,939,393	99	%
Net loss	$	(8,086,241)	$	(6,911,428)		(1,174,813)	(17)	%

Revenue

Revenue decreased by approximately $1,145,000, or 13%, from approximately $8,586,000 for the nine months ended September 30, 2021 to approximately $7,441,000 for the nine months ended September 30, 2022. This was primarily due to the reduction in demand for COVID-19 specimens, a shutdown in our Ukrainian and Russian supply network which impacted our ability to fulfill orders at the start of the war, and the impact of the recession which has resulted in a reduction of the size of purchase orders. For the nine months ended September 30, 2022 and 2021, our revenue derived from specimens related to COVID-19 accounted for approximately $971,000 and $2,523,000, or 13% and 29%, respectively, of our total revenue. For the nine months ended September 30, 2022 and 2021, our revenue derived from specimens related to non-COVID-19 accounted for approximately $6,470,000 and $6,063,000, or 87% and 71%, respectively, of our total revenue. Specimens accessioned during the nine months ended September 30, 2022 decreased by approximately 482, or 3%, to approximately 16,668, compared to approximately 17,150 of specimens accessioned in the same period in the prior year. Also, a change in specimen mix resulted in a decrease in average selling price per specimen of approximately $54, or 11%, compared to the same period in the prior year.

Cost of Revenue

Cost of revenue decreased by approximately $679,000, or 17%, from approximately $4,027,000 for the nine months ended September 30, 2021 to approximately $3,347,000 for the nine months ended September 30, 2022, which was attributable to a 14% decrease in the average cost per specimen impacted by the specimen mix during the nine month period ended September 30, 2022 over the same period in 2021 and a 3% decrease in the number of specimens accessioned during the nine months ended September 30, 2022 over the same period in the prior year.

Table of Contents

Technology

Technology expenses increased by approximately $601,000, or 46%, from approximately $1,315,000 for the nine months ended September 30, 2021 to approximately $1,916,000 for the nine months ended September 30, 2022. The period over period increase was related to increases in general operating expense of approximately $452,000, depreciation and amortization of approximately $111,000, and payroll and related expenses of approximately $38,000.

Sales and Marketing Expenses

Sales and marketing expenses increased by approximately $841,000, or 50%, from approximately $1,690,000 for the nine months ended September 30, 2021 to approximately $2,531,000 for the nine months ended September 30, 2022. The period over period increase was primarily attributable to increases in payroll and related expenses of approximately $395,000, an increase in external marketing efforts of approximately ~~$32,000~~$359,000 and ~~an increase in~~ general operating expenses related to sales and marketing of approximately ~~$18,000, partially offset~~$87,000.

Supply Development

Supply development expenses increased by ~~a decrease~~approximately $207,000, or 54%, from approximately $384,000 for the nine months ended September 30, 2021 to approximately $591,000 for the nine months ended September 30, 2022. The period over period increase was primarily attributable to increases in payroll and related expenses of approximately ~~$44,000.~~

~~Supply Development~~

~~Supply~~$145,000, operating and regulatory compliance costs of approximately $46,000, and general supply development expenses of approximately $16,000.

Fulfillment

Fulfillment costs increased by approximately ~~$39,000,~~$525,000, or ~~29%~~55%, from approximately ~~$133,000~~$956,000 for the ~~three~~nine months ended September 30, ~~2020~~2021 to approximately ~~$172,000~~$1,480,000 for the ~~three~~nine months ended September 30, ~~2021.~~2022. The increase was primarily attributable to an increase in payroll and related expenses of approximately ~~$55,000, partially offset by a decrease in operating and regulatory compliance costs of approximately $17,000.~~

~~Fulfillment~~

Fulfillment costs increased approximately $157,000, or 65%, from approximately $242,000 for the three months ended September 30, 2020 to approximately $399,000 for the three months ended September 30, 2021. The increase was primarily attributable to an increase in payroll and related expenses of approximately $146,000$537,000 for personnel engaged in pre-sales feasibility assessments and ~~post-sales~~order fulfillment, ~~activities.~~offset by a decrease in general operating expenses related to fulfillment of approximately $12,000.

General and Administrative Expenses

General and administrative expenses increased approximately ~~$861,000~~$1,475,000, or ~~111%~~36%, from approximately ~~$775,000~~$4,145,000 for the ~~three~~nine months ended September 30, ~~2020~~2021 to approximately ~~$1,636,000~~$5,620,000 for the ~~three~~nine months ended September 30, ~~2021.~~2022. The period over period increase was ~~primarily~~ attributable to ~~an increase~~increases in cost related to becoming a public company including increases of approximately $60,000 in legal and accounting expenses, $102,000 related to amortization of internally developed software, $24,000 associated with software licenses, $52,000 in human resources, $371,000 related to stock compensation, $180,000 related to directorsdirectors’ and officers’ insurance of approximately $392,000, severance for our former Chief Executive Officer of $376,000, compensation costs of approximately $314,000, computer and ~~$72,000 payroll related costs for the chief financial officer.~~software of approximately $254,000, taxes of approximately $195,000, utilities and facilities expenses of approximately $58,000, travel expenses of approximately $35,000, marketing and advertising expenses of approximately $29,000, other general expenses of approximately $24,000, offset by decreases in bad debt expense of approximately $164,000, depreciation expense of approximately $20,000, and finance charges of approximately $18,000.

Other Expense, ~~net~~Net

Other expense, net, decreased by approximately ~~$429,000,~~$2,939,000, or ~~82%~~99%, from approximately ~~$523,000~~$2,981,000 for the ~~three~~nine months ended September 30, ~~2020~~2021 to approximately ~~$94,000~~$42,000 for the ~~three~~nine months ended September 30, ~~2021.~~2022. The ~~decrease~~period over period decreases in other expense, net, was ~~primarily~~attributable to the ~~result~~decreases in loss on extinguishment of secured promissory notes the ~~decrease in~~Company issued from 2018 to 2021 to investors and existing stockholders (the “bridge notes”) of approximately $2,740,000, interest expense of approximately ~~$394,000, the decrease in the~~$1,924,000, change in fair value of derivative ~~liabilities related to the Convertible Notes~~liability on convertible notes (the “convertible notes”) of approximately ~~$54,000, partially~~$271,000, loss on extinguishment of convertible notes and convertible notes, related parties of approximately $260,000, an increase in interest income of approximately $83,000 and an increase in other income, net, of approximately $32,000, offset by ~~other expense~~decreases in change in fair value of derivative liability on bridge notes and bridge notes, related parties of approximately ~~$22,000.~~$1,583,000 and gain in extinguishment of notes payable of approximately $788,000.

3429

Table of Contents

~~Comparison of the Nine Months Ended September 30, 2021 and 2020~~

Nine months ended September 30,

Change


2021

2020

Dollars

Percentage

Revenue

$
8,586,217

$
5,466,375

$
3,119,842

57
%
Operating expenses:

Cost of Revenue

4,026,680

2,032,111

1,994,569

98
%
Technology

1,315,331

1,131,695

183,636

16
%
Sales and marketing

1,690,085

1,305,897

384,188

29
%
Supply development

383,864

395,200

(11,336)

(3)
%
Fulfillment

955,516

642,140

313,376

49
%
General and administrative

4,144,989

1,431,262

2,713,727

190
%
Total operating expenses

12,516,465

6,938,305

5,578,160

80
%

Loss from operations

(3,930,248)

(1,471,930)

(2,458,318)

(167)
%
Other expense, net

Interest expense

(2,062,548)

(1,517,697)

(544,851)

(36)
%
Change in fair value of derivative liability on convertible notes

(271,000)

(76,000)

(195,000)

(257)
%
Change in fair value of derivative liability on bridge notes and bridge notes, related parties

1,582,700

—

1,582,700

100
%
Loss on extinguishment of bridge notes and bridge notes, related parties

(2,740,425)

—

(2,740,425)

(100)
%
Loss on extinguishment of convertible notes and convertible notes, related parties

(260,185)

—

(260,185)

(100)
%
Gain on extinguishment of note payable

788,156

—

788,156

100
%
Other expense, net

(21,756)

6,691

(28,447)

(425)
%
Interest income

3,878

396

3,482

879
%
Other expense, net

(2,981,180)

(1,586,610)

(1,394,570)

(88)
%

Net loss

$
(6,911,428)

$
(3,058,540)

$
(3,852,888)

(126)
%

~~Revenue~~

Revenue increased by approximately $3,120,000 or 57%, from approximately $5,466,000 for the nine months ended September 30, 2020 to approximately $8,586,000 for the nine months ended September 30, 2021 primarily due to a more seasoned sales team, continued demand for specimens from patients with known COVID-19 test results, and an increasing demand for specimens in non COVID-19 research areas. For the nine months ended September 30, 2021 and 2020 our revenue derived from specimens related to COVID-19 accounted for approximately 29% and 38%, respectively, of our total revenue. Specimens accessioned during the nine months of the current year decreased by approximately 150 or 1% to approximately 17,150, compared to approximately 17,000 of specimens accessioned during the nine months ended September 30, 2020. However, a change in specimen mix resulted in an increase in average selling price per specimen of approximately $179 or 56% compared to the same prior year’s period.

~~Cost of Revenue~~

Cost of revenue increased by approximately $1,995,000, or 98%, from approximately $2,032,000 for the nine months ended September 30, 2020 to approximately $4,027,000 for the nine months ended September 30, 2021 which was attributable to a 96% increase in the average cost per specimen impacted by the specimen mix during the current nine month period over the prior year period, offset by the 1% decrease in the number of specimens accessioned during the current nine month period over the same prior year period. The significant increase in the average cost per specimen is the result of both a changing specimen mix and a significant project in 2020 which yielded lower average costs per specimen.

~~Table of Contents~~

~~Technology~~

Technology expenses increased by approximately $184,000 or 16% from approximately $1,132,000 for the nine months ended September 30, 2020 to approximately $1,315,000 for the nine months ended September 30, 2021. The increase was primarily related to an increase in depreciation and amortization of approximately $106,000 and an increase in operating and maintenance expenses of approximately $88,000, partially offset by a decrease in project expenses for development of the Company’s technology that were not capitalizable of approximately $11,000.

~~Sales and Marketing Expenses~~

Sales and marketing expenses increased approximately $384,000, or 29%, from approximately $1,306,000 for the nine months ended September 30, 2020 to approximately $1,690,000 for the nine months ended September 30, 2021. The increase was primarily attributable to an increase in payroll and related expenses of approximately $292,000, an increase to external marketing efforts of approximately $66,000, an increase in general operating expenses related to sales and marketing of approximately $45,000, partially offset by a reduction in general expenses related to sales and marketing of approximately $17,000.

~~Supply Development~~

Supply development expenses decreased approximately $11,000, or 3%, from approximately $395,000 for the nine months ended September 30, 2020 to approximately $384,000 for the nine months ended September 30, 2021. The decrease was primarily attributable to a decrease in operating and regulatory compliance costs of approximately $50,000 and a decrease in general operating expenses related to supply development of approximately $5,000, partially offset by an increase in payroll and related expenses of approximately $45,000 for personnel engaged in supply development activities and travel-related expenses.

~~Fulfillment~~

Fulfillment costs increased approximately $313,000, or 49%, from approximately $642,000 for the nine months ended September 30, 2020 to approximately $956,000 for the nine months ended September 30, 2021. The increase was primarily attributable to an increase in payroll and related expenses of approximately $302,000 for personnel engaged in pre-sales feasibility assessments and post-sales fulfillment activities.

~~General and Administrative Expenses~~

General and administrative expenses increased approximately $2,714,000 or 190%, from approximately $1,431,000 for the nine months ended September 30, 2020 to approximately $4,145,000 for the nine months ended September 30, 2021. The increase was primarily attributable to an increase in cost related to becoming a public company including an increase of general and administrative expenses of approximately $359,000, an increase in payroll related costs for the chief financial officer of approximately $144,000, an increase in legal and accounting expenses of approximately $225,000, and an increase in director and officer insurance of approximately $280,000. There was also an increase in utilities and facilities of approximately $35,000 and an increase in stock compensation expense of $371,000. Additionally, the remaining increase is related to costs not expected to recur in the future, such as payroll expenses of approximately $555,000 for a special IPO bonus provided to all employees and increased legal, accounting and consulting expenses of approximately $744,000 that did not qualify as offering costs.

~~Other Expense, net~~

Other expense, net increased approximately $1,395,000, or 88%, from approximately $1,587,000 for the nine months ended September 30, 2020 to approximately $2,981,000 for the nine months ended September 30, 2021. The increase in other income (expense), net was primarily the result of a loss on the extinguishment of Bridge Notes and Related Party Bridge Notes of approximately $2,740,000, an increase in interest expense of approximately $545,000 related to accrued interest on the issuance of additional Bridge Notes, a loss on extinguishment of Convertible Notes of approximately $260,000, a difference in the change in fair value of the derivative liability related to the Convertible Notes of approximately $195,000, and a decrease in other income of approximately $28,000, partially offset by a change in fair value of the derivative liability related to the Bridge Notes and Related Party Bridge Notes of approximately $1,583,000 and a gain on the extinguishment of note payable of approximately $788,000 due to the forgiveness of the total outstanding balance of the Paycheck Protection Program Loan.

~~Table of Contents~~

Liquidity and Capital Resources


						Change
	September 30, 2022		December 31, 2021		Dollars		Percentage
	(unaudited)
Balance Sheet Data:
Cash	$	20,657,719	$	27,738,979		(7,081,260)		(26)	%
Working capital		21,402,836		30,442,955		(9,040,119)		(30)	%
Total assets		27,939,939		35,719,598		(7,779,659)		(22)	%
Accrued interest		7,778		8,167		(389)		(5)	%
Term loan, net of debt discount		3,431,823		3,422,616		9,207		—	%
Total stockholders' equity		22,423,460		29,791,588		(7,368,128)		(25)	%


	Nine Months Ended September 30,				Change
	2022		2021		Dollars		Percentage

Statement of Cash Flow Data:
Net cash flows used in operating activities	$	(5,610,366)	$	(9,348,701)	$	3,738,335	40	%
Net cash flows used in investing activities		(1,549,281)		(733,722)		(815,559)	(111)	%
Net cash flows provided by financing activities		78,387		19,177,246		(19,098,859)	100	%
Net change in cash	$	(7,081,260)	$	9,094,823	$	(16,176,083)

Capital Resources

As of September 30, ~~2021,~~2022, our available cash totaled approximately ~~$9,791,000~~$20,700,000, which represented ~~an increase~~a decrease of approximately ~~$9,095,000~~$7,100,000 compared to December 31, ~~2020.~~2021. As of September 30, ~~2021,~~2022, we had working capital of approximately ~~$12,796,000 which represents an increase of approximately $31,459,000 compared to December 31, 2020.~~$21,400,000. Since inception, we have relied upon raising capital to finance our operations. On June 21, 2021, we completed our IPO in which we issued and sold 2,250,000 shares of our common stock at a public offering price of $8.00 per share, for aggregate gross proceeds of $18 million. The net proceeds from the IPO were $15.7 million after deducting underwriting discounts of $1.7 million and other offering costs of $0.6 million. On July 1, 2021, we sold an additional 337,500 shares of our common stock, pursuant to the underwriters' partial exercise of its overallotment option, at a public offering price of $8.00 per share, for aggregate gross proceeds of $2.7 million. The net proceeds from the overallotment were $2.5 million after deducting underwriting discounts of $0.2 million.In aggregate, we received approximately $18.2 million after deducting underwriting discounts of $1.9 million and other offering costs of $0.6 million. We intend to use ~~the net proceeds from this offering~~our existing cash to further develop our technology, grow our supply network, increase our marketing and sales presence, scale our operations, and for working capital and general corporate purposes.

On August 13, 2021, we received proceeds of $3.5 million from the Term Loan and paid the remaining balance of $3.0 million on the Bridge Notes. As of September 30, 2021, there were no Bridge Notes outstanding.

~~Management believes that the Company's existing~~We believe our cash and cash equivalents, ~~which include the net proceeds~~together with anticipated cash flow from ~~the IPO~~operations will be sufficient to meet our working capital, and ~~from the proceeds of the Term Loan, will allow the Company to continue its operations~~capital expenditure requirements for at least the next 12 months. During the nine months ~~from~~ended September 30, 2022, our revenue was negatively impacted because of a shutdown of our Ukrainian and Russian supply network at the ~~date these financial statements~~start of the war between Russia and Ukraine. Additionally, we are ~~issued and therefore~~continuing to experience a reduction in COVID-19 revenue that has not been more than the ~~conditions raising substantial doubt raised~~offset by increases in ~~prior periods has been alleviated. As~~non-COVID-19 revenue. In the event that revenue, during the next 12 months, continues to fall short of our projections or if our plans or assumptions change, including as a result of ~~recurring losses,~~ the ~~continued viability~~war between Russia and Ukraine or the impact of ~~the Company beyond August 2022~~COVID-19 or if inflation begins to have a greater impact on our business or if we decide to move forward with any activities that require more outlays of cash than originally planned, we may ~~be dependent on its ability to continue~~need to raise additional capital sooner than expected. Our ability to ~~finance its operations.~~

~~Factoring Agreement~~

~~On January 1, 2021, we entered into~~obtain capital to implement our growth strategy over the longer term will depend on our future operating performance, financial condition and, more broadly, on the availability of equity and debt financing. Capital availability will be affected by prevailing conditions in our industry, the global economy, the global financial markets, and other factors, many of which are beyond our control. Specifically, as a ~~factoring agreement with Versant Funding, LLC (“Versant”), pursuant~~result of recent volatility and weakness in the public markets, due to, ~~which we agreed~~among other factors, uncertainty in the global economy and financial markets, it may be much more difficult to ~~sell a minimum of $1.2 million of our accounts receivable without recourse. We have sold, without recourse, total net receivables of approximately $2.3 million under~~raise additional capital, if and when, it is needed, unless the ~~Factoring Agreement to Versant. Without recourse indicates~~public markets become less volatile and stronger at such time that we ~~assign and transfer our rights, title, and interest in and~~seek to ~~the accounts receivable to Versant, meaning that~~raise additional capital. In addition, any additional debt service requirements we are not liable to repay all or any portion of the advance amount if any portion of the accounts receivable is not paid by our customer(s). Information on accounts receivable identified for factoring are provided and verified by Versant prior to being accepted for factoring. Pursuant to the Factoring Agreement, we receive an advance of 75% of the value of the purchased accounts receivable upfront. Upon receipt of the payment from the customer, Versant calculates the applicable factoring fee from invoice date through the actual collection date, and remits the remaining 25% holdback of the value of the factored accounts receivable, less their factoring fees, to us. The factoring fees range from 2.5% to 15% of the purchase price of the accounts receivable based on the age of the accounts receivable when collected. We are also charged for certain reimbursable administrative fees incurred on our behalf for the management of the program. In connection with the Factoring Agreement, we entered into a Security Agreement, granting to Versant a security interest in substantially all of our assets to secure our obligations under the Factoring Agreement.

Upon termination of the Factoring Agreement on June 30, 2021, the Company paid Versant $139,374 in settlement of its balance payable to Versant pursuant to the Factoring Agreement. Upon termination of the Factoring Agreement, all future payments of accounts receivable shall be made directly to the Company.

~~Note Payable Loan Forgiveness~~

~~On January 13, 2021, the Paycheck Protection Program Loan and related interest of $788,156 was fully forgiven by the U.S. Small Business Administration.~~take

3730

Table of Contents

~~Cash Flows~~

~~Nine Months Ended September 30, 2021~~on could be based on higher interest rates and ~~2020~~shorter maturities and could impose a significant burden on our results of operations and financial condition, and the issuance of additional equity securities could result in significant dilution to stockholders.

Nine months ended September 30,

Change


2021

2020

Dollars

Percentage

Net cash flows used in operating activities

$
(9,348,701)

$
(263,728)

$
(9,084,973)

3445
%
Net cash flows used in investing activities

(733,722)

(865,927)

132,205

(15)
%
Net cash flows provided by financing activities

19,177,246

2,033,008

17,144,248

843
%
Net increase in cash and cash equivalents

$
9,094,823

$
903,353

$
8,191,470

Cash Flows

Operating Activities

For the nine months ended September 30, 2022, net cash used in operating activities was approximately $5,610,000, which consisted of a net loss of approximately $8,086,000 offset by non-cash charges of approximately $1,829,000, which included $826,000 related to amortization of internally developed software, $633,000 in stock-based compensation, $341,000 in bad debt expense, $14,000 related to depreciation and amortization of property and equipment, $9,000 of amortization of debt issuance cost on the Term Loan, and $6,000 of proceeds from issuance of common stock in exchange for services. Total changes in assets and liabilities of approximately $647,000 were attributable to a $877,000 decrease in accounts receivable-unbilled, a $443,000 decrease in accounts receivable, a $135,000 increase in accounts payable, offset by a $655,000 decrease in deferred revenue, a $124,000 decrease in accrued expenses, and a $15,000 increase in prepaid expenses and other current assets.

For the nine months ended September 30, 2021, net cash used in operating activities was ~~$9,348,701,~~$9,349,000, which consisted of a net loss of ~~$6,911,428~~$6,911,000 offset by non-cash charges of approximately $3,019,000, which primarily includes a ~~$2,740,425~~$2,740,000 loss on extinguishment of ~~Bridge Notes, $869,600~~bridge notes, $870,000 of amortization of discount on ~~Amended Bridge Notes, $714,444~~amended bridge notes, $714,000 related to amortization of internally developed software, a ~~$260,185~~$260,000 loss on extinguishment of ~~Convertible Notes, $450,231~~convertible notes, $450,000 in stock based compensation, ~~$33,856~~$34,000 in bad debt expense, ~~$33,390~~$33,000 related to depreciation and amortization of property and equipment, $13,000 proceeds from issuance of common stock in exchange for services, $3,000 of amortization of debt issuance cost on the Term Loan, and ~~$1,088~~$1,000 of amortization of discount and debt issuance costs on ~~Convertible Notes,~~convertible notes, partially offset by a ~~$1,311,700~~$1,312,000 loss on derivative liabilities, and a ~~$788,156~~$788,000 gain on the extinguishment of the note payable. Total changes in assets and liabilities of approximately $5,456,000 were primarily driven by a ~~$1,709,579~~$1,710,000 decrease in accrued interest, a ~~$1,441,012~~$1,441,000 decrease in accounts payable, a ~~$1,226,146~~$1,226,000 increase in accounts receivable, a ~~$1,097,983~~$1,098,000 increase in accounts receivable-unbilled, a ~~$154,531~~$155,000 decrease in deferred revenue, and a ~~$41,392~~$41,000 increase in prepaid expenses and other current assets, partially offset by an increase in accrued expenses of ~~$214,226.~~$214,000.

For the nine months ended September 30, 2020 net cash used in operating activities was $263,728 which consisted of a net loss of $3,058,540, offset by non-cash charges of approximately $931,000, which primarily includes $599,425 related to amortization of internally developed software, $141,628 of amortization of discount and debt issuance costs on Convertible Notes, $80,598 of share-based compensation, a change in fair value of derivative liabilities of $76,000, and $33,563 of depreciation and amortization of property and equipment. Total changes in working capital assets and liabilities of approximately $1,864,000 were primarily driven by an increase in accrued interest of $1,374,139, an increase in deferred revenue of $581,912, an increase in accounts payable of $474,263, a $130,813 decrease in accounts receivable-unbilled, an increase in accrued expenses of $129,644, a decrease in tax credit receivable of $104,624, and a decrease of $28,174 in inventory, partially offset by a $924,827 increase in accounts receivable, and a $6,970 increase in prepaid expenses and other current assets.

Investing Activities

Net cash used in investing activities was ~~$733,722~~approximately $1,549,000 and ~~$865,927~~$734,000 for the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, respectively. Net cash used in investing activities for the nine months ended September 30, 2022 consisted of $1,549,281 of capitalization of internally developed software. Net cash used in investing activities for the nine months ended September 30, 2021 consisted of $731,172 of capitalization of internally developed software and $2,550 for purchases of property and equipment.

Financing Activities

Net cash ~~used in investing~~provided by financing activities was approximately $78,000 and $19,200,000 for the nine months ended September 30, 2022 and 2021, respectively. Net cash provided by financing activities for the nine months ended September 30, ~~2020 consisted~~2022 consist of ~~$864,921~~$78,387 received from the exercise of ~~capitalization of internally developed software, and $1,006 for purchases of property and equipment.~~

~~Financing Activities~~

~~Net cash provided by financing activities was $19,177,246 and $2,033,008 for the nine months ended September 30, 2021 and 2020, respectively.~~stock options. Net cash provided by financing activities for the nine months ended September 30, 2021 consisted of $18,000,000 of proceeds received from the issuance of common stock in connection with the IPO, $3,500,000 of proceeds received from the issuance of note payable, ~~$2,497,638~~$2,498,000 of proceeds from the issuance of over-allotment shares of common stock, $500,000 of proceeds received from the issuance of ~~Bridge Notes~~bridge notes payable, ~~$44,394~~$44,000 of proceeds received from the exercise of stock options, and ~~$992~~$1,000 of proceeds received from the exercise of warrants, partially offset by the $3,000,000 payment of principal to the holders of the ~~Bridge Notes, $2,339,816~~bridge notes, $2,340,000 for the payment of offering costs in connection with the issuance of common stock in connection with the IPO, and ~~$25,825~~$26,000 for the payment of debt issuance costs in connection with the note payable. ~~Net cash provided~~

Effects of Inflation and Supply Chain Shortages

Our operations are heavily reliant on specimen availability, and as a result, we often receive more requests than we can fulfill. While the Company is subject to these types of supply chain constraints that are specific to the specimen industry, we have not been affected by ~~financing activities for~~the more common supply chain issues currently affecting the economy, specifically surrounding transportation. Due to the small size of the packages that we ship, our carriers were able to continue making timely deliveries during the nine months ended September 30, ~~2020 consisted of proceeds received from the issuance of Bridge Notes payable totaling $1,250,000 and proceeds received from the Paycheck Protection Program of $783,008.~~2022.

3831

Table of Contents

We have experienced negative effects of inflation in certain areas of our business due to the high rates of inflation in the world’s current economy. This inflation is affecting employee salaries, which account for a significant portion of our operating costs. Additionally, costs of supplies have been affected by inflation; however, these costs are not significant to the Company’s results.

Inflation has not had a significant impact on the cost of specimens due to our long-term contracts maintained with vendors, which include revenue sharing plans.

Non-GAAP Financial Measure

To supplement our financial statements, which are prepared and presented in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), we use adjusted earnings before interest, taxes, depreciation, and amortization (“Adjusted EBITDA”), a non-GAAP financial measure, to understand and evaluate our core operating performance. This non-GAAP financial measure, which may be different than similarly titled measures used by other companies, is presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We define our non-GAAP financial measure of Adjusted EBITDA as net loss, excluding income tax benefit, change in fair value of derivative liabilities, loss on extinguishment of ~~Bridge Notes~~bridge notes and ~~Related Party Bridge Notes,~~related party bridge notes, gain on extinguishment of note payable, interest expense, depreciation and amortization, non-cash impact of severance accruals and share-based compensation expense.

We believe that Adjusted EBITDA provides useful information about our financial performance, enhances the overall understanding of our past performance and future prospects, and allows for greater transparency with respect to a key metric used by our management for financial and operational decision-making. We believe that Adjusted EBITDA helps identify underlying trends in our business that otherwise could be masked by the effect of the expenses that we exclude in Adjusted EBITDA. In particular, we believe the exclusion of the change in fair value of derivative liabilities on the ~~Bridge Notes~~bridge notes and ~~Convertible Notes~~convertible notes provides a useful supplemental measure in evaluating the performance of our operations and provides better transparency into our results of operations.

We are presenting the non-GAAP measure of Adjusted EBITDA to assist investors in seeing our financial performance through the eyes of management, and because we believe this measure provides an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.

Adjusted EBITDA should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. There are a number of limitations related to the use of Adjusted EBITDA compared to net loss, the closest comparable GAAP measure. Some of these limitations are that:

ØAdjusted EBITDA excludes the change in fair value of the derivative liability, which represents a non-cash charge related to the change in fair value for the embedded features on the ~~Convertible Notes, Bridge Notes,~~convertible notes, bridge notes, and ~~Related Party Bridge Notes;~~related party bridge notes;

ØAdjusted EBITDA excludes the loss on the extinguishment of ~~Bridge Notes~~bridge notes and ~~Relates Party Bridge Notes;~~related party bridge notes;

ØAdjusted EBITDA excludes the loss on the extinguishment of ~~Convertible Notes~~convertible notes;

ØAdjusted EBITDA excludes the gain on the extinguishment of note payable;

ØAdjusted EBITDA excludes amortization of debt issuance costs and discounts on ~~Convertible Notes~~convertible notes which are components to interest expense;

ØAdjusted EBITDA excludes certain recurring, non-cash charges such as depreciation of leasehold improvements, property and equipment and amortization of internally developed software and, although these are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future; and

ØAdjusted EBITDA excludes share-based compensation expense which has been, and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of our compensation strategy.

3932

Table of Contents

The following table presents a reconciliation of Adjusted EBITDA to net loss, the most comparable GAAP financial measure, for each of the periods presented:

Three months ended September 30,

Nine months ended September 30,


2021

2020

2021

2020

(unaudited)

(unaudited)
Net loss

$
(1,553,023)

$
(1,246,469)

$
(6,911,428)

$
(3,058,540)
Change in fair value of derivative liability on convertible notes

—

54,000

271,000

76,000
Change in fair value of derivative liability on bridge notes and bridge notes, relates parties

—

—

(1,582,700)

—
Loss on extinguishment of bridge notes and bridge notes, related parties

—

—

2,740,425

—
Loss on extinguishment of convertible notes and convertible notes, related parties

—

—

260,185

—
Gain on extinguishment of note payable

—

—

(788,156)

—
Interest expense

75,922

469,477

2,062,548

1,517,697
Depreciation & amortization

253,990

184,051

747,834

632,988
Share-based compensation

399,821

29,266

450,231

80,598
Adjusted EBITDA

$
(823,290)

$
(509,675)

$
(2,750,061)

$
(751,257)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021

	(unaudited)				(unaudited)
Net loss	$	(3,095,690)	$	(1,553,023)	$	(8,086,241)	$	(6,911,428)
Depreciation and amortization		293,920		253,990		839,391		747,834
Accrued severance costs		350,000		—		350,000		—
Share-based compensation		219,936		399,821		633,475		450,231
Interest expense		58,591		75,922		138,912		2,062,548
Loss on extinguishment of bridge notes and bridge notes, related parties		—		—		—		2,740,425
Loss on extinguishment of convertible notes and convertible notes, related parties		—		—		—		260,185
Gain on extinguishment of note payable		—		—		—		(788,156)
Change in fair value of derivative liability on convertible notes		—		—		—		271,000
Change in fair value of derivative liability on bridge notes and bridge notes, relates parties		—		—		—		(1,582,700)
Adjusted EBITDA	$	(2,173,243)	$	(823,290)	$	(6,124,463)	$	(2,750,061)

Critical Accounting Policies

A summary of the significant accounting policies is provided in Note 2 of our unaudited condensed financial statements included in this Quarterly Report.

Discussion and analysis of our financial condition and results of operations are based on our financial statements, which have been prepared in accordance with GAAP. The preparation of these unaudited condensed financial statements requires us to make estimates and judgments that affect the reported amounts of assets and liabilities and related disclosure of contingent assets and liabilities, revenue, and expenses at the date of the unaudited condensed financial statements. Generally, we base our estimates on historical experience and on various other assumptions in accordance with GAAP that we believe to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.

Critical accounting policies and estimates are those that we consider the most important to the portrayal of our financial condition and results of operations because they require our most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. The following accounting policies involve estimates that are considered critical due to the level of subjectivity and judgment involved, as well as the impact on our financial position and results of operations.

Revenue Recognition

We recognize revenue using the ~~five step~~five-step approach as follows: (1) identify the contract with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when (or as) we satisfy the performance obligations.

Table of Contents

We generate revenue by procuring various specimens from hospitals, laboratories, and other supply sites, for our medical research customers using our proprietary software, the iSpecimen Marketplace, to identify, locate, and ultimately validate the required specimens to our customers’ requested specifications. The Company’s performance obligation is to procure a specimen meeting the customer specification(s) from a supplier, on a “best efforts” basis, for our customer at the agreed price per specimen as indicated in the customer contract with the Company. We do not currently charge suppliers or customers for the use of our proprietary software. Each customer will execute a material and data use agreement with the Company or agrees to online purchase terms, each of which includes terms such as specimen and data use, shipment terms, payment, and cancellation terms. These are then supplemented by purchase orders that specify specimen requirements including detailed inclusion/exclusion criteria, quantities to be collected, and pricing. Collectively, these customer agreements represent the Company’s contracts with its customer. Generally, contracts have fixed unit pricing. For certain specimen orders, a refundable customer deposit may be required prior to order fulfillment depending on project set-up requirements, presented as deferred revenue. The Company expects to recognize the deferred revenue within the next twelve months.

~~Table of Contents~~

Specimen collections occur at supply sites within our network. “Collection” is when the specimen has been removed, or “collected” from the patient or donor. A specimen is often collected specifically for a particular Company order. Once collected, the specimen is assigned by the supplier to the Company and control of the specimen passes to the Company. “Accession” is the process whereby a collected specimen and associated data are registered and assigned in the iSpecimen Marketplace to a particular customer order, can occur while a specimen is at the supplier site or while at the Company site and is when control of the specimen passes to the customer. Suppliers may ship specimens to the Company or directly to the customer if specimens must be delivered within a short time period (less than 24 hours after collection) or shipping to the Company is not practical.

We have evaluated principal versus agent considerations as part of our revenue recognition policy. We have concluded that we act as principal in the arrangement as we manage the procurement process from beginning to end and determine which suppliers will be used to fulfill an order, usually take physical possession of the specimens, set prices for the specimens, and bear the responsibility for customer credit risk.

We recognize revenue over time, as we have created an asset with no alternative use, and we have an enforceable right to payment for performance completed to date. At contract inception, we review a contract and related order upon receipt to determine if the specimen ordered has an alternative use by us. In the rare circumstances where specimens do have an alternative future use, our performance obligation is satisfied at the time of shipment. Generally, specimens ordered do not have an alternative future use to us and our performance obligation is satisfied when the related specimens are accessioned. We use an output method to recognize revenue for specimens with no alternative future use. The output is measured based on the number of specimens accessioned.

Once a specimen, that has no alternative future use, and for which we have an enforceable right to payment, has been accessioned, we record the offset to revenue in accounts receivable --- unbilled. Once the specimen has been shipped and invoiced, a reclassification is made from accounts receivable --- unbilled to accounts receivable.

Customers are generally given fourteen days from the receipt of specimens to inspect the specimens to ensure compliance with specifications set forth in the purchase order documentation. Customers are entitled to either receive replacement specimens or receive reimbursement of payments made for such specimens. We have a nominal history of returns for nonacceptance of specimens delivered. When this has occurred, we have given the customer a credit for the returns. We have not recorded a returns allowance.

Internally Developed Software

We capitalize certain internal and external costs incurred during the application development stage of internal use software projects until the software is ready for its intended use. Amortization of the asset commences when the software is complete and placed into service and is recorded in operating expenses. We amortize completed internal-use software over its estimated useful life of five years on a straight-line basis. Costs incurred during the planning, training and post-implementation stages of the software development life cycle are classified as technology costs and expensed to operations as incurred. Costs that do not meet the capitalization criteria are expensed as incurred.

~~Derivative Liability for Embedded Conversion Features~~

~~We do not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks.~~

We evaluate convertible notes to determine if those contracts or embedded components of those contracts qualify as derivatives to be accounted for separately. In circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument. The result of this accounting treatment is that the fair value of the embedded derivative is recorded as a liability and marked-to-market each balance sheet date, with the change in fair value recorded in the statements of operations as other income or expense. Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity.

4134

Table of Contents

The fair value of the embedded conversion features is estimated using a scenario-based analysis that estimates the fair value of the convertible promissory notes based on the probability-weighted present value of expected future investment returns, considering each of the possible outcomes available to the noteholders, including various initial public offering, or IPO, settlement, equity financing, corporate transaction and dissolution scenarios. Estimating fair values of embedded conversion features requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Because the embedded conversion features are initially and subsequently carried at fair values, our income will reflect the volatility in these estimate and assumption changes.

~~Share-based~~Stock-based Compensation

We record ~~share-based~~stock-based compensation for options granted to employees, non-employees, and to members of the board of directors for their services on the board of directors based on the grant date fair value of awards issued, and the expense is recorded on a straight-line basis over the requisite service period. Forfeitures are recognized when they occur.

We use the Black-Scholes-Merton option pricing model to determine the fair value of stock options. The use of the Black-Scholes-Merton ~~option-pricing~~option pricing model requires management to make assumptions with respect to the expected term of the option, the expected volatility of the common stock consistent with the expected life of the option, risk-free interest rates and expected dividend yields of the common stock. We have concluded that its historical share option exercise experience does not provide a reasonable basis upon which to estimate expected term. Therefore, the expected term was determined according to the simplified method, which is the average of the vesting tranche dates and the contractual term. Due to the lack of ~~company specific~~Company-specific historical and implied volatility data, the estimate of expected volatility is primarily based on the historical volatility of a group of similar companies that are publicly traded. For these analyses, companies with comparable characteristics are selected, including enterprise value and position within the industry, and with historical share price information sufficient to meet the expected life of the ~~share-based~~stock-based awards. We compute the historical volatility data using the daily closing prices for the selected companies’ shares during the equivalent period of the calculated expected term of its ~~share-based~~stock-based awards. The risk-free interest rate is determined by reference to U.S. Treasury zero-coupon issues with remaining maturities similar to the expected term of the options. We have not paid, and do not anticipate paying, cash dividends on shares of ~~its~~our common stock.

The Company recognizes share-based compensation expense from restricted stock units (RSUs) ratably over the specified vesting period. The fair value of RSUs is determined to be the closing share price of the Company's common stock on the grant date.

Common Stock Valuations

For all periods prior to our initial public offering, there was no public market for our common stock, and, as a result, the fair value of the shares of common stock underlying our share-based awards was estimated on each grant date by our board of directors. To determine the fair value of our common stock underlying option grants, our board of directors considered, among other things, input from management, valuations of our common stock prepared by unrelated third-party valuation firms in accordance with the guidance provided by the American Institute of Certified Public Accountants 2013 Practice Aid, Valuation of Privately-Held-Company Equity Securities Issued as Compensation, and our board of directors’ assessment of additional objective and subjective factors that it believed were relevant, and factors that may have changed from the date of the most recent valuation through the date of the grant. These factors included, but were not limited to:

Øour results of operations and financial position, including our levels of available capital resources;

Øour stage of development and material risks related to our business;

Øour business conditions and projections;

Øthe valuation of publicly traded companies in the life sciences and ~~Scientific Research & Development~~scientific research and development sectors, as well as recently completed mergers and acquisitions of peer companies;

Øthe lack of marketability of our common ~~stock as a private company;~~stock;

Øthe prices at which we sold shares of our convertible preferred stock to outside investors in arm’s length transactions;

~~Table of Contents~~

Øthe rights, preferences, and privileges of our convertible preferred stock relative to those of our common stock;

Øthe likelihood of achieving a liquidity event for our securityholders, such as an initial public offering or a sale of ~~our company,~~the Company, given prevailing market conditions;

Øthe hiring of key personnel and the experience and expertise of management;

Øtrends and developments in our industry; and

Øexternal market conditions affecting the life sciences and ~~Scientific Research & Development~~scientific research and development industry sectors.

Table of Contents

For our valuations of common stock performed, we used a hybrid method of the Option Pricing Method (“OPM”) and the Probability-Weighted Expected Return Method (“PWERM”). PWERM considers various potential liquidity outcomes. Our approach included the use of an initial public offering scenario and a scenario assuming continued operation as a private entity. Under the hybrid OPM and PWERM, the per share value calculated under the OPM and PWERM are weighted based on expected exit outcomes and the quality of the information specific to each allocation methodology to arrive at a final estimated fair value per share of the common stock before a discount for lack of marketability is applied.

To determine the fair value of our common stock, we first determined our enterprise value using accepted valuation approaches; adjusted these valuation approaches with relevant discounts; weighted the results appropriately; and then allocated the equity value to our common stock and common stock equivalents. Our enterprise value was estimated using two generally accepted approaches: the income approach and the market approach. The income approach estimates enterprise value based on the estimated present value of future cash flows the business is expected to generate over its remaining life. The estimated present value is calculated using a discount rate reflective of the risks associated with an investment in a similar company in a similar industry or having a similar history of revenue growth. The market approach measures the value of a business through an analysis of recent sales or offerings of comparable investments or assets, and in our case, focused on comparing us to a group of our peer companies. In applying this method, valuation multiples are derived from historical and projected operating data of the peer company group. We then apply the selected multiples to our operating data to arrive at a range of indicated enterprise values of the Company. We then subtracted the net debt to determine equity value.

As a result of ~~the IPO~~our initial public offering in June 2021, it is not necessary to determine the fair value of our common stock, as our shares are traded in the public market.

~~Income Taxes~~

We provide for income taxes using the asset and liability method. We provide deferred tax assets and liabilities for the expected future tax consequences of temporary differences between our financial statement carrying amounts and the tax bases of assets and liabilities using enacted tax rates expected to be in effect in the years in which the differences are expected to reverse. A valuation allowance is provided to reduce the deferred tax assets to the amount that will more likely than not be realized.

~~We do not have any material uncertain tax positions for which reserves would be required. We will recognize interest and penalties related to uncertain tax positions, if any, in income tax expense.~~

Recent Accounting Standards

For information on recent accounting standards, see Note 2 to our audited financial statements included in our ~~final prospectus~~Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on ~~June 21, 2021.~~March 22, 2022.

JOBS Act Transition Period

On April 5, 2012, the Jumpstart Our Business Startups Act of 2012 ~~or the JOBS Act,~~(the “JOBS Act”) was enacted. Section 107 of the JOBS Act provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of ~~the Securities Act of 1933, as amended, or~~ the Securities Act for complying with new or revised accounting standards. In other words, an “emerging growth company” can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies.

~~Table of Contents~~

We have elected not to “opt out” of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, we will adopt the new or revised standard at the time private companies adopt the new or revised standard and will do so until such time that we either (i) irrevocably elect to “opt out” of such extended transition period or (ii) no longer qualify as an emerging growth company.

We are in the process of evaluating the benefits of relying on other exemptions and reduced reporting requirements provided by the JOBS Act. Subject to certain conditions set forth in the JOBS Act, as an “emerging growth company,” we intend to rely on certain of these exemptions, including without limitation, (i) providing an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002 and (ii) complying with any requirement that may be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements, known as the auditor discussion and analysis. We will remain an “emerging growth company” until the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of ~~$1.07~~$1.235 billion or more; (ii) ~~the last day of our fiscal year following the fifth anniversary of the date of the completion of this offering;~~December 31, 2026; (iii) the date on which we have issued more than $1 billion in nonconvertible debt during the previous three years; or (iv) the date on which we are deemed to be a large accelerated filer under the rules of the SEC.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not applicable for smaller reporting companies.

Table of Contents

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the fiscal quarter ended September 30, ~~2021,~~2022, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that during the period covered by this ~~report,~~Quarterly Report, our disclosure controls and procedures were effective at a reasonable assurance level and, accordingly, provided reasonable assurance that the information required to be disclosed by us in reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Changes in Internal Control Over Financial Reporting

There ~~was~~were no ~~change~~changes in our internal control over financial reporting that occurred during the ~~three~~nine months ended September 30, ~~2021~~2022 covered by this Quarterly Report ~~on Form 10-Q~~ that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

4437

Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

None.

Item 1A. Risk Factors.

~~As a smaller reporting company, we are not required~~There have been no material changes with respect to ~~provide~~risk factors previously disclosed in the ~~information required by this item.~~Company’s Form 10-K for the year ended December 31, 2021, filed with the SEC on March 22, 2022.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

~~IPO~~

On June 21, 2021, we completed our IPO in which we issued and sold 2,250,000 shares of our common stock at a public offering price of $8.00 per share, for aggregate gross proceeds of $18 million. The net proceeds from the IPO were $15.7 million after deducting underwriting discounts of $1.7 million and other offering costs of $0.6 million. On July 1, 2021, we sold an additional 337,500 shares of our common stock, pursuant to the underwriters’ partial exercise of their overallotment option, at a public offering price of $8.00 per share, for aggregate gross proceeds of $2.7 million. In aggregate, we received approximately $18.2 million after deducting for all underwriting discounts of $1.9 million and other offering costs of $0.6 million.

~~Conversion of Convertible Promissory Notes~~

We previously issued an aggregate of $5.5 million principal amount of convertible promissory notes (collectively, the “Convertible Notes”) in several private placements. Pursuant to the terms of the Convertible Notes, upon the completion of the IPO on June 21, 2021, the outstanding principal and accrued interest of $6,757,066 of the Convertible Notes were automatically converted into an aggregate of 1,206,614 shares of our common stock (the “Conversion Shares”) at a conversion price of $5.60 per share.

~~Conversion of Bridge Notes~~

We previously issued an aggregate of $7.0 million principal amount of bridge promissory notes (collectively, the “Bridge Notes”) in several private placements. Pursuant to the terms of the Bridge Notes, upon the completion of the IPO on June 21, 2021, the outstanding principal of $4,000,000 and accrued interest of $717,646 of the Bridge Notes were automatically converted into an aggregate of 842,429 shares of our common stock (the “Bridge Shares”) at a conversion price of $5.60 per share.

The Conversion Shares and Bridge Shares were issued in reliance on the exemption from registration provided by Section 4(2) of the Securities Act, since the issuance did not involve a public offering. The Convertible Notes and Bridge Notes were originally issued in private offerings in reliance on Rule 506 of Regulation D and Section 4(2) of the Securities Act.

~~Conversion of Preferred Stock~~

In connection with the IPO, on June 21, 2021, all of the outstanding shares of Series A Preferred Stock, Series A-1 Preferred Stock and Series B Preferred Stock were converted into 1,291,012 shares of common stock. The conversion of the Series A Preferred Stock, Series A-1 Preferred Stock and Series B Preferred Stock into shares of common stock was exempt from registration pursuant to Section 3(a)(9) of the Securities Act.

~~Use of Proceeds~~

For a description of the use of the proceeds generated in our IPO, see Part I, Item 2 of this Quarterly Report on Form 10-Q. There has been no material change in the planned use of the proceeds from our IPO as is described in our final prospectus related to the IPO.

~~Table of Contents~~

~~Bridge Bank Loan and Lender Warrant~~

On August 13, 2021, we entered into a Loan and Security Agreement (the “Loan and Security Agreement”) with Bridge Bank, a division of Western Alliance Bank (“Bridge Bank”). Pursuant to the Loan and Security Agreement, Bridge Bank agreed to provide us with a term loan facility in the maximum principal amount of $5,000,000, including (i) a $3,500,000 term loan advanced on August 13, 2021 and (ii) a $1,500,000 term loan available upon our request, subject to certain conditions for the 18-month period following August 13, 2021. Amounts outstanding under the Loan and Security Agreement bear interest at a per annum rate equal to the prime rate plus 0.75%.

In connection with the Loan and Security Agreement, we issued Bridge Bank a warrant to purchase up to 12,500 shares of our common stock at an exercise price of $8.00 per share (the “Lender Warrant”). The Lender Warrant contains standard and customary anti-dilution provisions, may be exercised on a cashless basis, and expires ten years from the issuance date.

~~For descriptions and copies of the Loan and Security Agreement and Lender Warrant, see our Current Report on Form 8-K that was filed with the SEC on August 16, 2021.~~

~~RedChip Compensation Shares~~

On August 1, 2021, we entered into an investor relations agreement (the “Investor Relations Agreement”) with RedChip Companies, Inc. (“RedChip”) for certain investor relations services to be provided from July 15, 2021 to January 15, 2022 with the option to extend. Pursuant to the Investor Relations Agreement, the compensation to the RedChip will be paid (i) in cash of $9,500 per month, and (ii) by issuing 2,000 shares of our common stock with restrictive legends (the “Initial Shares”) for the initial term, and (a) in cash of $7,500 per month and (b) by issuing 2,000 shares of our common stock with restrictive legends (the “Extension Shares”, and together with the Initial Shares, the “Compensation Shares”) for the extended term. The Initial Shares were issued to RedChip on August 1, 2021. Such issuance was made in reliance on Section 4(2) of the Securities Act.

Employee Stock Grant

~~On June 23, 2021,~~In the nine months period ended September 30, 2022, our ~~Board~~board of ~~Directors~~directors approved the grant of an aggregate of ~~90,750~~175,261 restricted stock units ~~(the “RSUs”~~(“RSUs”) to our employees under the iSpecimen Inc. 2021 Stock Incentive Plan (the “2021 Plan”).

~~On July 30, 2021, our Board of Directors approved the grant of an aggregate of 23,500 RSUs to our employees under the 2021 Plan and 4,050 RSUs to our employees under our 2013 Stock Incentive Plan.~~

~~On August 30, 2021, our Board of Directors approved the grant of an aggregate of 1,950 RSUs to our employees under the 2021 Plan.~~

~~On October 5, 2021, our Board of Directors approved the grant of an aggregate of 8,500 RSUs to our employees under the 2021 Plan.~~

~~On October 29, 2021, our Board of Directors approved the grant of an aggregate of 3,500 RSUs to our employees under the 2021 Plan.~~

Unless the above-mentioned RSUs are forfeited pursuant to the 2021 Plan, the RSUs vest quarterly over four years with a one-year cliff. The RSUs and the underlying shares ~~common stock are issued to our employees in reliance on Section 4(a)(2) of the Securities Act.~~

~~Director and Executive Compensation~~

On July 8, 2021, our Board of Director approved the grant of 13,525 nonqualified stock options (“NSOs”) to each of Margaret H. Lawrence and John L. Brooks III, our independent directors, with a strike price of $6.34 per share (the closing price of our common stock on July 8, 2021) and vesting commencing as of the June 21, 2021, which is our IPO closing date.

On July 8, 2021, our Board of Directors approved the grant of an aggregate of 189,396 RSUs and 47,349 performance share units (“PSUs”) to our four executive officers. 20% of the RSUs shall vest on June 21, 2021 and the remaining 80% shall vest annually over four years. The PSUs shall vest pursuant to the performance terms of the executive officers’ employment agreements.

~~Table of Contents~~

On July 30, 2021, our Board of Directors adopted and approved a director compensation policy, which provides to each of the non-employee directors (i) an annual retainer of $20,000, payable quarterly, (ii) equity compensations (including NSOs with a vesting schedule of three year to purchase 13,525 shares of common stock at the fair market value and annual RSUs that have a grant date value of $20,000 and will vest in four equal quarterly tranches) under the 2021 Plan, and (iii) travel expense reimbursement. In addition, our Board of Directors approved the grant of an aggregate of 39,550 RSUs to our directors.

~~The RSUs, PSUs and their underlying shares~~ of common stock are issued to our ~~directors and executive officers~~employees in reliance on Section 4(a)(2) of the Securities Act.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

None.

Item 6. Exhibits

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly ~~Report on Form 10-Q.~~Report.


No.	Description of Exhibit
~~3.1~~	~~Fourth Amended and Restated Certificate of Incorporation. (1)~~
~~3.2~~	~~Second Amended and Restated Bylaws. (1)~~
~~10.1~~	~~Loan and Security Agreement. (2)~~
~~10.2~~	~~Lender Warrant. (2)~~
31.1*	Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**	Certification of Principal Executive Officer ~~Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002~~
32.2**	~~Certification of~~and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*	Inline XBRL Instance Document
101.CAL*	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH*	Inline XBRL Taxonomy Extension Schema Document
101.DEF*	Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*	Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*	Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*	Cover Page Interactive Data File––the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

Table of Contents

*	Filed herewith.

**	Furnished.

~~(1)~~

~~Previously filed as an exhibit to our Current Report on Form 8-K filed on June 22, 2021 and incorporated by reference herein.~~

~~(2)~~

~~Previously filed as an exhibit to our Current Report on Form 8-K filed on August 16, 2021 and incorporated by reference herein.~~

4739

Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	iSpecimen Inc.

~~Date: November 4, 2021~~	~~By:~~	~~/s/ Christopher Ianelli~~
	~~Name:~~	~~Christopher Ianelli~~
	~~Title:~~	~~Chief Executive Officer and President (Principal Executive Officer)~~

Date: November ~~4, 2021~~8, 2022	By:	/s/ Tracy Curley
	Name:	Tracy Curley
	Title:	Interim Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer ~~and Treasurer~~ (Principal Financial and Accounting Officer)

4840


Write off of derivative liability relating to the Convertible Notes	$	2,644,000
Extinguishment of Convertible Notes principal		5,486,199
Accrued and unpaid interest on the Convertible Notes		1,257,066
Accumulated amortization on debt issuance costs		33,035
Loss on extinguishment of Convertible Notes		260,185
Write off of debt issuance costs		(27,573)
Write off of derivative liability relating to the Bridge Notes		2,031,300
Extinguishment of Bridge Notes principal		4,000,000
Accrued and unpaid interest on the Bridge Notes		717,646
Gain on extinguishment of Bridge Notes		(9,514)
Total conversion of Convertible Notes and Bridge Notes into common stock	$	16,392,344


	Fair Value at September 30, 2021
	Total		Level 1		Level 2		Level 3
Liabilities:
Derivative liability on convertible notes payable, related parties	$	0	$	0	$	0	$	0
Derivative liability on bridge notes payable and bridge notes payable, related parties		0		0		0	$	0
Total liabilities	$	0	$	0	$	0	$	0


	Fair value at December 31, 2020
	Total		Level 1		Level 2		Level 3
Liabilities:
Derivative liability on convertible notes payable, related parties	$	2,373,000	$	0	$	0	$	2,373,000
Total liabilities	$	2,373,000	$	0	$	0	$	2,373,000


	2021		2020
Balance, beginning of period	$	2,373,000	$	2,214,000
Derivative liability on bridge notes payable and bridge notes payable, related parties		3,614,000		0
(Gain) loss included in earnings		(1,311,700)		76,000
Write off of derivative liabilities in connection with debt conversion		(4,675,300)		0
Balance, end of period (unaudited)	$	0	$	2,290,000


Year Ending December 31,	Operating Leases
2021 (remaining)	$	40,353
2022		163,158
2023		165,254
2024		27,601
Total	$	396,366


				Weighted Average
				Remaining
	Options	Weighted Average		Contractual Term
	Outstanding	Exercise Price		in Years
Balance at December 31, 2020	23,309	$	0.06	0.75
Granted	102,500	$	9.76	5.34
Exercised	(17,889)	$	0.06	—
Expired	(5,420)	$	0.06	—
Balance at September 30, 2021	102,500	$	9.76	5.34


		Weighted Average
	Shares	Grant Date Fair Value
Unvested balance at January 1, 2020	—	$	—
Granted	322,146		6.40
Vested	(37,879)		(6.34)
Unvested balance at December 31, 2020	284,267	$	6.41