Organization | 1. Organization Oragenics, Inc. (the “Company” or “we”) is focused on the development of the NT-CoV2-1 intranasal vaccine candidate to combat the novel Severe Acute Respiratory Syndrome coronavirus (“SARS-CoV-2”) and further development of effective treatments for novel antibiotics against infectious disease. 1A: Amendment To Previously Reported Quarterly Financial Statements The Management reviewed the terms and conditions of the contracts and the payments and concluded that during the three- and six-month period ended June 30, 2022 amounts were paid as part of a prepayment arrangement. Management reviewed Accounting Standards Codification Topic 730 Research and Development guidance related to recording initial upfront payments to vendors and determined that the unaudited consolidated financial statements originally reported for the three- and six- month periods ended June 30, 2022 classified research and development expense on the unaudited consolidated statement of operations that should be classified as prepaid expense on the Company’s unaudited consolidated balance sheet. The Company has restated its accounting for these prepaid research and development expenses and recorded them as prepaid assets on its unaudited consolidated balance sheet with changes to the amount of research and development expense recorded on its unaudited consolidated statement of operations for the three-and six- month periods ended June 30, 2022. As a result of these adjustments, net loss for the three and six months ended June 30, 2022 was reduced by approximately $ 0.4 million and $ 1.9 million respectively. The total assets reported for the six-month period ended June 30, 2022 increased by approximately $ 1.9 million. Total accumulated deficit for the six-month period ending June 30, 2022 was reduced by approximately $ 1.9 million. The Company has reported an amended net loss of $ 3.6 million and $ 8.2 million for the three and six months ended June 30, 2022 respectively; versus the previously reported net loss of approximately $ 4 million and $ 10 million . For the same six-month period ended June 30, 2022 the Company has also reported amended total assets of $ 20 million and accumulated deficit of $ 179 million versus $ 18 million and $ 181 million respectively. The following table summarizes the effect of the restatement on the Company’s unaudited consolidated financial statements for the three- and six- months ended June 30, 2022: Schedule of Effect of Restatement on Financial Statements Oragenics, Inc. Consolidated Balance Sheets June 30, 2022 As Previously Reported Adjustment As Restated (Unaudited) Assets Current assets: Cash and cash equivalents $ 17,867,483 $ 17,867,483 Other receivables - - Prepaid expenses and other current assets 102,498 1,887,551 1,990,049 Total current assets 17,969,981 19,857,532 Property and equipment, net 109,780 109,780 Operating lease right-of-use assets 385,361 385,361 Total assets $ 18,465,122 $ 20,352,673 Liabilities and Shareholders’ Equity Current liabilities: Accounts payable and accrued expenses $ 1,279,598 $ 1,279,598 Short-term notes payable - - Operating lease liabilities 180,824 180,824 Total current liabilities 1,460,422 1,460,422 Long-term liabilities: Operating lease liabilities 217,353 217,353 Total long-term liabilities 217,353 217,353 Shareholders’ equity: Preferred stock, no par value; 50,000,000 shares authorized; 9,417,000 Series A shares, 6,600,000 Series B shares, issued and outstanding at June 30, 2022 and December 31, 2021, respectively 2,656,713 2,656,713 Preferred stock, no par value; 50,000,000 shares authorized; 9,417,000 Series A shares, 6,600,000 Series B shares, issued and outstanding at June 30, 2022 and December 31, 2021, respectively 2,656,713 2,656,713 Common stock, $ 0.001 250,000,000 200,000,000 116,394,806 116,395 116,395 Additional paid-in capital 195,356,454 195,356,454 Accumulated deficit (181,342,215 ) 1,887,551 (179,454,664 ) Total shareholders’ equity 16,787,347 18,674,898 Total liabilities and shareholders’ equity $ 18,465,122 $ 20,352,673 Oragenics, Inc. Consolidated Statements of Operations (Unaudited) As Previously Reported Adjustment As Restated For the Three Months Ended June 30, 2022 As Previously Reported Adjustment As Restated Grant revenue $ 30,391 $ 30,391 Operating expenses: Research and development 3,033,182 (443,150 ) 2,590,032 General and administrative 1,044,334 1,044,334 Total operating expenses 4,077,516 3,634,366 Loss from operations (4,047,125 ) (3,603,975 ) Other income (expense): Interest income 15,369 15,369 Interest expense (816 ) (816 ) Local business tax (490 ) (490 ) Miscellaneous income 369 369 Total other income, net 14,432 14,432 Loss before income taxes (4,032,693 ) (3,589,543 ) Income tax benefit - - Net loss $ (4,032,693 ) $ (3,589,543 ) Basic and diluted net loss per share $ (0.03 ) $ (0.03 ) Shares used to compute basic and diluted net loss per share 116,394,806 116,394,806 Oragenics, Inc. Consolidated Statements of Operations (Unaudited) As Previously Reported Adjustment As Restated For the Six Months Ended June 30, 2022 As Previously Reported Adjustment As Restated Grant revenue $ 45,474 $ 45,474 Operating expenses: Research and development 7,771,244 (1,887,551 ) 5,883,693 General and administrative 2,375,883 2,375,883 Total operating expenses 10,147,127 8,259,576 Loss from operations (10,101,653 ) (8,214,102 ) Other income (expense): Interest income 27,275 27,275 Interest expense (4,062 ) (4,062 ) Local business tax (980 ) (980 ) Miscellaneous income 11,333 11,333 Total other income, net 33,566 33,566 Loss before income taxes (10,068,087 ) (8,180,536 ) Income tax benefit - - Net loss $ (10,068,087 ) $ (8,180,536 ) Basic and diluted net loss per share $ (0.09 ) $ (0.07 ) Shares used to compute basic and diluted net loss per share 116,394,806 116,394,806 Oragenics, Inc. Consolidated Statements of Cash Flows (Unaudited) As Previously Reported Adjustment As Restated For the Six Months Ended June 30, 2022 As Previously Reported Adjustment As Restated Cash flows from operating activities: Net loss $ (10,068,087 ) 1,887,551 $ (8,180,536 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 18,847 18,847 Gain on sale of property and equipment (10,964 ) (10,964 ) Stock-based compensation expense 369,235 369,235 Changes in operating assets and liabilities: - Other receivables 6,987 6,987 Prepaid expenses and other current assets 332,201 (1,887,551 ) (1,555,350 ) Accounts payable and accrued expenses 332,024 332,024 Net cash used in operating activities (9,019,757 ) (9,019,757 ) Cash flows from investing activities: Proceeds from sale of property and equipment 12,000 12,000 Purchase of property and equipment (87,047 ) (87,047 ) Net cash used in investing activities (75,047 ) (75,047 ) Cash flows from financing activities: Payments on short-term notes payable (303,416 ) (303,416 ) Redemption of Series C Preferred stock - - Proceeds from issuance of common stock for option exercise - - Proceeds from issuance of common stock for warrant exercise - - Net proceeds from issuance of common stock - - Net cash provided by (used in) financing activities (303,416 ) (303,416 ) Net increase (decrease) in cash and cash equivalents (9,398,220 (9,398,220 ) Cash and cash equivalents at beginning of period 27,265,703 - 27,265,703 Cash and cash equivalents at end of period $ 17,867,483 $ 17,867,483 Supplemental disclosure of cash flow information: Interest paid $ 4,062 $ 4,062 Non-cash investing and financing activities: - - Stock dividend on Series C Preferred stock $ - $ - |