Exhibit 99.1
NeoGenomics, Inc.
CONSOLIDATED BALANCE SHEET AS OF
December 31, 2008 and December 31, 2007
(unaudited)
| | | | | | |
ASSETS | | December 31, 2008 | | | December 31, 2007 | |
| | | | | | |
Cash and cash equivalents | | $ | 468,171 | | | $ | 210,573 | |
| | | | | | | | |
Accounts Receivable (net of allowance for doubtful accounts of $358,642 and $414,548, respectively) | | | 2,913,531 | | | | 3,236,751 | |
| | | | | | | | |
Other Current Assets | | | 973,867 | | | | 704,918 | |
| | | | | | | | |
TOTAL CURRENT ASSETS | | | 4,355,569 | | | | 4,152,242 | |
| | | | | | | | |
PROPERTY AND EQUIPMENT (net of accumulated depreciation of $1,602,594 and $862,030, respectively) | | | 2,875,297 | | | | 2,108,083 | |
| | | | | | | | |
OTHER ASSETS | | | 64,509 | | | | 260,575 | |
| | | | | | | | |
TOTAL | | $ | 7,295,375 | | | $ | 6,520,900 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
| | | | | | | | |
CURRENT LIABILITIES | | $ | 4,390,994 | | | $ | 3,361,705 | |
| | | | | | | | |
LONG TERM LIABILITIES | | | 1,403,271 | | | | 837,081 | |
| | | | | | | | |
TOTAL LIABILITIES | | | 5,794,265 | | | | 4,198,786 | |
| | | | | | | | |
STOCKHOLDERS’ EQUITY | | | 1,501,110 | | | | 2,322,114 | |
| | | | | | | | |
TOTAL | | $ | 7,295,375 | | | $ | 6,520,900 | |
| | | | | | | | |
NeoGenomics, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
| | | | | | | | | | | | |
| | For the Twelve- Months Ended December 31, 2008 | | | For the Twelve- Months Ended December 31, 2007 | | | For the Three- Months Ended December 31, 2008 | | | For the Three- Months Ended December 31, 2007 | |
| | | | | | | | | | | | |
REVENUE | | $ | 20,015,319 | | | $ | 11,504,725 | | | $ | 5,920,360 | | | $ | 3,795,316 | |
| | | | | | | | | | | | | | | | |
COST OF REVENUE | | | 9,353,852 | | | | 5,522,775 | | | | 2,776,302 | | | | 1,898,914 | |
| | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 10,661,467 | | | | 5,981,950 | | | | 3,144,058 | | | | 1,896,402 | |
| | | | | | | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | 11,545,456 | | | | 9,122,922 | | | | 3,839,172 | | | | 3,458,869 | |
Total operating expenses | | | 11,545,456 | | | | 9,122,922 | | | | 3,839,172 | | | | 3,458,869 | |
| | | | | | | | | | | | | | | | |
Income (loss) from operations | | | (883,989 | ) | | | (3,140,972 | ) | | | (695,114 | ) | | | (1,562,467 | ) |
| | | | | | | | | | | | | | | | |
Other income (loss) | | | | | | | | | | | | | | | | |
Interest income/(expense), net | | | (298,597 | ) | | | (239,200 | ) | | | (99,261 | ) | | | (33,395 | ) |
Loss on investments | | | (200,000 | ) | | | - | | | | (200,000 | ) | | | - | |
Other Income (loss) | | | (498,597 | ) | | | (239,200 | ) | | | (299,261 | ) | | | (33,395 | ) |
| | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | $ | (1,382,586 | ) | | $ | (3,380,172 | ) | | $ | (994,375 | ) | | $ | (1,595,862 | ) |
| | | | | | | | | | | | | | | | |
NET INCOME (LOSS) PER SHARE - Basic and Diluted | | $ | (0.04 | ) | | $ | (0.11 | ) | | $ | (0.03 | ) | | $ | (0.05 | ) |
| | | | | | | | | | | | | | | | |
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING – Basic and Diluted | | | 31,506,824 | | | | 29,764,289 | | | | 31,870,605 | | | | 31,374,096 | |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
| | For the Twelve-Months Ended December 31, 2008 | | | For the Twelve-Months Ended December 31, 2007 | |
| | | | | | |
NET CASH USED IN OPERATING ACTIVITIES | | $ | (138,306 | ) | | $ | (2,642,591 | ) |
| | | | | | | | |
NET CASH USED IN INVESTING ACTIVITIES | | | (501,781 | ) | | | (716,144 | ) |
| | | | | | | | |
NET CASH PROVIDED BY FINANCING ACTIVITIES | | | 897,685 | | | | 3,443,042 | |
| | | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | | 257,598 | | | | 84,307 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | | | 210,573 | | | | 126,266 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | | $ | 468,171 | | | $ | 210,573 | |
| | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | |
| | | | | | | | |
Interest paid | | $ | 256,323 | | | $ | 204,670 | |
| | | | | | | | |
Income taxes paid | | $ | - | | | $ | - | |
| | | | | | | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |
| | | | | | | | |
Equipment leased under capital lease | | $ | 1,207,863 | | | $ | 703,145 | |
| | | | | | | | |