Quarterly Financial Information [Text Block] | NOTE 11. LY FINANCIAL DATA (UNAUDITED) As described in our Form 8 September 21, 2022, 10 December 31, 2019 2020, 2019, 2020 2021 10 March 31, 2019, June 30, 2019, September 30, 2019, March 31, 2020, June 30, 2020, September 30, 2020, March 31, 2021, June 30, 2021 ( Restated Periods no Restatement In this comprehensive Annual Report on Form 10 December 31, 2021 ( 2021 10 three March 31, 2021, three six June 30, 2021. Restatement of Previously Issued Consolidated Financial Statements In connection with the Restatement, the Company restated the financial information as of and for the fiscal year December 31, 2020 December 31, 2019, September 30, 2020, June 30, 2020, March 31, 2020, September 30, 2019, June 30, 2019, March 31, 2019 2020 10 See Supplemental Unaudited Quarterly Financial Information 7, Management s Discussion and Analysis of Financial Condition and Results of Operations 2020 Description of misstatements (a) Timing of recognition of revenue We recorded adjustments for the revenues that were incorrectly recognized at the time of shipment instead of the time the products were received by the customers. The correction changed the timing of the revenue recognition for these deliveries, which results in recognizing such revenue when the Company is entitled to receive such revenue upon satisfaction of performance obligations in accordance with the requirements of ASC 606. 606 (b) Other adjustments We recorded adjustments to correct other identified out-of-period and uncorrected misstatements that were not The following tables represent our restated unaudited condensed consolidated financial statements for the three March 31, 2021, three six June 30, 2021. March 31, 2021 June 30, 2021 10 May 14, 2021 August 16, 2021, FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) As Restated June 30, 2021 March 31, 2021 ASSETS: CURRENT ASSETS: Cash $ 8,425,000 $ 6,625,000 Accounts receivable, net of allowance of doubtful accounts, $ 59,000 60,000 1,250,000 1,580,000 Inventories, net of allowance for obsolescence of $ 28,000 25,000 5,094,000 5,143,000 Income tax receivable 40,000 40,000 Prepaid expenses and other current assets 228,000 22,000 Total current assets 15,037,000 13,410,000 Property and equipment, net 85,000 90,000 Right of use asset, net of amortization of $ 296,000 285,000 183,000 195,000 Intangibles, net of amortization of $ 10,000 0 212,000 225,000 Goodwill 358,000 - Deferred tax asset 3,615,000 4,014,000 TOTAL ASSETS $ 19,490,000 $ 17,934,000 LIABILITIES AND STOCKHOLDERS’ EQUITY: CURRENT LIABILITIES: Accounts payable $ 3,542,000 $ 3,410,000 Accrued expense and other liabilities 679,000 614,000 Product returns 326,000 304,000 Lease liability – current portion 53,000 52,000 Total current liabilities 4,600,000 4,380,000 Long-term lease liability, net of current portion 131,000 144,000 TOTAL LIABILITIES 4,731,000 4,524,000 STOCKHOLDERS’ EQUITY: Preferred stock, $ 0.01 10,000,000 none Common stock, $ .01 60,000,000 4,442,760 4,363,272 42,000 42,000 Treasury stock, 878,616 842,524 (2,050,000 ) (1,790,000 ) Additional paid-in capital 32,282,000 32,305,000 Accumulated deficit (15,515,000 ) (17,147,000 ) TOTAL STOCKHOLDERS’ EQUITY 14,759,000 13,410,000 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 19,490,000 $ 17,934,000 FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) As Restated June 30, 2021 March 31, 2021 Three Months Ended Six Months Ended Three Months Ended Revenue $ 8,406,000 $ 14,005,000 $ 5,599,000 Cost of goods sold 4,725,000 7,529,000 2,804,000 Gross profit 3,681,000 6,476,000 2,795,000 OPERATING EXPENSES: General and administrative 917,000 1,774,000 857,000 Selling and marketing 716,000 1,385,000 669,000 Depreciation and amortization 15,000 23,000 8,000 Total operating expenses 1,648,000 3,182,000 1,534,000 OPERATING INCOME 2,033,000 3,294,000 $ 1,261,000 OTHER EXPENSES (INCOME) Interest income (5,000 ) (11,000 ) (6,000 ) Gain on settlement - (453,000 ) (453,000 ) Total other expenses (income) (5,000 ) (464,000 ) (459,000 ) PRE-TAX NET INCOME 2,038,000 3,758,000 1,720,000 PROVISION FOR INCOME TAXES 406,000 721,000 315,000 NET INCOME $ 1,632,000 $ 3,037,000 $ 1,405,000 NET INCOME PER SHARE Basic $ 0.37 $ 0.70 $ 0.33 Diluted $ 0.34 $ 0.64 $ 0.30 Basic weighted average common shares 4,392,000 4,349,540 4,306,604 Diluted weighted average common shares 4,779,520 4,756,276 4,698,664 FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY (UNAUDITED) As Restated For the Six Months Ended June 30, 2021 Common Stock Treasury Additional Paid- Accumulated Shares Amount Stock In capital Deficit Total Balance at December 31, 2020 4,243,272 $ 42,000 (1,790,000 ) $ 32,174,000 $ (18,552,000 ) $ 11,874,000 Repurchase of common stock (36,092 ) - (260,000 ) - - (260,000 ) Exercise of stock options 15,580 - - 54,000 - 54,000 Repurchase of options - - - (184,000 ) - (184,000 ) Stock-based compensation 200,000 - - 238,000 - 238,000 Net income - - - - 3,037,000 3,037,000 Balance at June 30, 2021 4,422,760 $ 42,000 (2,050,000 ) $ 32,282,000 $ (15,515,000 ) $ 14,759,000 As Restated For the Three Months Ended March 31, 2021 Common Stock Treasury Additional Paid- Accumulated Shares Amount Stock In capital Deficit Total Balance at December 31, 2020 4,243,272 $ 42,000 $ (1,790,000 ) $ 32,174,000 $ (18,552,000 ) $ 11,874,000 Stock-based compensation 120,000 - - 131,000 - 131,000 Net income - - - - 1,405,000 1,405,000 Balance at March 31, 2021 4,363,272 $ 42,000 $ (1,790,000 ) $ 32,305,000 $ (17,147,000 ) $ 13,410,000 FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) As Restated June 30, 2021 March 31, 2021 Six months ended Three months ended Net income $ 3,037,000 $ 1,405,000 Adjustments to reconcile net income to net cash used in operating activities: Depreciation and amortization 23,000 8,000 Right of use asset amortization 24,000 14,000 Allowance for doubtful accounts 8,000 9,000 Allowance for inventory obsolescence (27,000 ) (31,000 ) Fair value of stock and options issued for services 238,000 131,000 Forgiveness of PPP loan (453,000 ) (453,000 ) Changes in operating assets and liabilities: Accounts receivable – trade 666,000 208,000 Inventories (1,490,000 ) (1,584,000 ) Deferred tax asset 724,000 325,000 Prepaid expense (176,000 ) 30,000 Accounts payable 296,000 164,000 Lease liability (24,000 ) (12,000 ) Accrued liabilities and other liabilities 171,000 106,000 Product returns (9,000 ) (31,000 ) Net cash provided by operating activities 3,008,000 289,000 Cash paid for acquisition (529,000 ) - Net cash provided by investing activities (529,000 ) - Proceeds from exercise of stock options 54,000 - Repurchases of common stock and options (444,000 ) - Net cash provided by (used in) financing activities (390,000 ) - CHANGE IN CASH 2,089,000 289,000 CASH, BEGINNING OF PERIOD 6,336,000 6,336,000 CASH, END OF PERIOD $ 8,425,000 $ 6,625,000 FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED) June 30, 2021 As Previously Reported Restatement Impacts Restatement Reference As Restated ASSETS: CURRENT ASSETS Cash $ 8,425,000 $ - $ 8,425,000 Accounts receivable, net of allowance of doubtful accounts of $ 59,000 1,757,000 (507,000 ) (a) 1,250,000 Inventories, net of allowance for obsolescence of $28,000 4,834,000 260,000 (a) 5,094,000 Income tax receivable 40,000 - 40,000 Prepaid expenses and other current assets 228,000 - 228,000 Total current assets 15,284,000 (247,000 ) 15,037,000 Property and equipment, net 85,000 - 85,000 Right of use asset, net of amortization of $ 296,000 183,000 - 183,000 Intangibles, net of amortization of $ 10,000 212,000 - 212,000 Goodwill 358,000 - 358,000 Deferred tax asset 3,639,000 (24,000 ) (a) 3,615,000 TOTAL ASSETS $ 19,761,000 $ (271,000 ) $ 19,490,000 LIABILITIES AND STOCKHOLDERS’ EQUITY: CURRENT LIABILITIES: Accounts payable $ 3,542,000 $ - $ 3,542,000 Accrued expense and other liabilities 635,000 44,000 (b) 679,000 Product returns 326,000 - 326,000 Lease liability – current portion 53,000 - 53,000 Total current liabilities 4,556,000 44,000 4,600,000 Long-term lease liability, net of current portion 131,000 - 131,000 TOTAL LIABILITIES 4,687,000 44,000 4,731,000 STOCKHOLDERS’ EQUITY: Preferred stock, $0.01 10,000,000 none Common stock, $ .01 60,000,000 4,422,760 12,000 30,000 * 42,000 Treasury stock, 878,616 (2,050,000 ) - (2,050,000 ) Additional paid-in capital 32,312,000 (30,000 ) * 32,282,000 Accumulated deficit (15,200,000 ) (315,000 ) (a)(b) (15,515,000 ) TOTAL STOCKHOLDERS’ EQUITY 15,074,000 (315,000 ) 14,759,000 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 19,761,000 $ (271,000 ) $ 19,490,000 (a) Revenue Recognition – The correction of these misstatements resulted in a decrease to accounts receivable of $507,000, an increase to inventory of $260,000, and an increase to accumulated deficit of $247,000. (b) Other adjustments – The correction of these misstatements resulted in a decrease to deferred tax asset of $24,000, an increase to accrued expense and other liabilities of $44,000, and an increase to accumulated deficit of $68,000. * Stock Split – Share values previously reported have been adjusted retroactively between Common stock and Additional paid-in capital to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED) March 31, 2021 As Previously Reported Restatement Impacts Restatement Reference As Restated ASSETS: CURRENT ASSETS Cash $ 6,625,000 $ - $ 6,625,000 Accounts receivable, net of allowance of doubtful accounts of $ 60,000 2,372,000 (792,000 ) (a) 1,580,000 Inventories, net of allowance for obsolescence of $ 25,000 4,738,000 405,000 (a) 5,143,000 Income tax receivable 40,000 - 40,000 Prepaid expenses and other current assets 22,000 - 22,000 Total current assets 13,797,000 (387,000 ) 13,410,000 Property and equipment, net 90,000 - 90,000 Right of use asset, net of amortization of $285,000 and $272,000, respectively 195,000 - 195,000 Goodwill 225,000 - 225,000 Deferred tax asset 4,042,000 (28,000 ) (b) 4,014,000 TOTAL ASSETS $ 18,349,000 $ (415,000 ) $ 17,934,000 LIABILITIES AND STOCKHOLDERS' EQUITY: CURRENT LIABILITIES: Accounts payable $ 3,410,000 $ - $ 3,410,000 Accrued expense and other liabilities 590,000 24,000 (b) 614,000 Product returns 304,000 - 304,000 Lease liability - current portion 52,000 - 52,000 Total current liabilities 4,356,000 24,000 4,380,000 Long-term lease liability, net of current portion 144,000 144,000 TOTAL LIABILITIES 4,500,000 24,000 4,524,000 STOCKHOLDERS' EQUITY: Preferred stock, $ 0.01 10,000,000 none Common stock, $ .01 60,000,000 4,363,272 12,000 30,000 * 42,000 Treasury stock, 842,524 (1,790,000 ) - (1,790,000 ) Additional paid-in capital 32,335,000 (30,000 ) * 32,305,000 Accumulated deficit (16,708,000 ) (439,000 ) (a)(b) (17,147,000 ) TOTAL STOCKHOLDERS' EQUITY 13,849,000 (439,000 ) 13,410,000 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 18,349,000 $ (415,000 ) $ 17,934,000 (a) Revenue Recognition – The correction of these misstatements resulted in a decrease to accounts receivable of $792,000, an increase to inventory of $405,000, and an increase to accumulated deficit of $387,000. (b) Other adjustments – The correction of these misstatements resulted in a decrease to deferred tax asset of $28,000, an increase of $24,000 to accrued expenses and other liabilities and an increase to accumulated deficit of $52,000. * Stock Split - Share values previously reported have been restated retroactively between Common stock and Additional paid-in capital to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) For the Six Months Ended June 30, 2021 As Previously Reported Restatement Impacts Restatement Reference As Restated Revenue $ 14,299,000 $ (294,000 ) (a)(b) $ 14,005,000 Cost of goods sold 7,661,000 (132,000 ) (a) 7,529,000 Gross profit 6,638,000 (162,000 ) 6,476,000 OPERATING EXPENSES: General and administrative 1,774,000 - 1,774,000 Selling and marketing 1,385,000 - 1,385,000 Depreciation and amortization 23,000 - 23,000 Total operating expenses 3,182,000 - 3,182,000 OPERATING INCOME (LOSS) 3,456,000 (162,000 ) 3,294,000 OTHER EXPENSES (INCOME) Interest expense (income) (11,000 ) - (11,000 ) Gain on debt forgiveness (453,000 ) - (453,000 ) Total other expenses (income) (464,000 ) - (464,000 ) PRE-TAX NET INCOME 3,920,000 (162,000 ) 3,758,000 PROVISION FOR INCOME TAXES 728,000 (7,000 ) (b) 721,000 NET INCOME $ 3,192,000 $ (155,000 ) (a)(b) $ 3,037,000 NET INCOME PER SHARE Basic $ 0.73 (0.03 ) ** $ 0.70 Diluted $ 0.67 (0.03 ) ** $ 0.64 Basic weighted average common shares 4,349,540 - 4,349,540 Diluted weighted average common shares 4,756,276 - 4,756,276 (a) Revenue Recognition – The correction of these misstatements resulted in a decrease to revenue of $260,000, a decrease of cost of goods sold of $132,000, and a decrease to net income of $128,000 (b) Other adjustments – The correction of these misstatements resulted in a decrease to revenue of $34,000 a decrease to provision for income taxes of $7,000, and a decrease to net income of $27,000. ** Net income per share values previously reported have been adjusted to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) For the Three Months Ended June 30, 2021 As Previously Reported Restatement Impacts Restatement Reference As Restated Revenue $ 8,141,000 $ 265,000 (a)(b) $ 8,406,000 Cost of goods sold 4,580,000 145,000 (a) 4,725,000 Gross profit 3,561,000 120,000 3,681,000 OPERATING EXPENSES: General and administrative 917,000 - 917,000 Selling and marketing 716,000 - 716,000 Depreciation and amortization 15,000 - 15,000 Total operating expenses 1,648,000 - 1,648,000 OPERATING INCOME (LOSS) 1,913,000 120,000 2,033,000 OTHER EXPENSES (INCOME) Interest expense (income) (5,000 ) - (5,000 ) Total other expenses (income) (5,000 ) - (5,000 ) PRE-TAX NET INCOME 1,918,000 120,000 2,038,000 PROVISION FOR INCOME TAXES 410,000 (4,000 ) (b) 406,000 NET INCOME $ 1,508,000 $ 124,000 (a)(b) $ 1,632,000 NET INCOME PER SHARE Basic $ 0.34 0.03 ** $ 0.37 Diluted $ 0.32 0.02 ** $ 0.34 Basic weighted average common shares 4,392,000 - 4,392,000 Diluted weighted average common shares 4,779,520 - 4,779,520 (a) Revenue Recognition – The correction of these misstatements resulted in an increase to revenue of $285,000, an increase of cost of goods sold of $145,000, and an increase to net income of $140,000. (b) Other adjustments – The correction of these misstatements resulted in a decrease to revenue of $20,000 and a decrease to provision for income taxes of $4,000, and a decrease of $16,000 to net income. ** Net income per share values previously reported have been adjusted to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) For the Three Months Ended March 31, 2021 As Previously Reported Restatement Impacts Restatement Reference As Restated Revenue $ 6,158,000 $ (559,000 ) (a)(b) $ 5,599,000 Cost of goods sold 3,081,000 (277,000 ) (a) 2,804,000 Gross profit 3,077,000 (282,000 ) 2,795,000 OPERATING EXPENSES: General and administrative 857,000 - 857,000 Selling and marketing 669,000 - 669,000 Depreciation and amortization 8,000 - 8,000 Total operating expenses 1,534,000 - 1,534,000 OPERATING INCOME 1,543,000 (282,000 ) 1,261,000 OTHER EXPENSES (INCOME) Interest expense (income) (6,000 ) - (6,000 ) Gain on settlement - - - Gain on debt forgiveness (453,000 ) - (453,000 ) Total other expenses (income) (459,000 ) - (459,000 ) PRE-TAX NET INCOME 2,002,000 (282,000 ) 1,720,000 PROVISION FOR INCOME TAXES 318,000 (3,000 ) (b) 315,000 NET INCOME 1,684,000 (279,000 ) (a)(b) 1,405,000 NET INCOME PER SHARE Basic $ 0.39 (0.06 ) ** $ 0.33 Diluted $ 0.36 (0.03 ) ** $ 0.30 Basic weighted average common shares 4,306,604 - 4,306,604 Diluted weighted average common shares 4,698,664 - 4,698,664 (a) Revenue Recognition – The correction of these misstatements resulted in a decrease to revenue of $545,000, a decrease of cost of goods sold of $277,000, and a decrease to net income of $268,000. (b) Other adjustments – The correction of these misstatements resulted in a decrease to revenue of $14,000, and a decrease to provision for income taxes of $3,000, and a decrease of $11,000 to net income. ** Net income per share values previously reported have been adjusted to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED) Additional Restatement Common Stock Treasury Paid-in Accumulated Reference Shares Amount Stock Capital Deficit Total SIX MONTHS ENDED JUNE 30, 2021 DECEMBER 31, 2020 (AS PREVIOUSLY REPORTED) 4,243,272 $ 12,000 $ (1,790,000 ) $ 32,204,000 $ (18,392,000 ) $ 12,034,000 Repurchase of common stock (36,092 ) - (260,000 ) - - (260,000 ) Exercise of stock options 15,580 - - 54,000 - 54,000 Repurchase of options - - - (184,000 ) - (184,000 ) Fair value of common stock and options issued for services 200,000 - - 238,000 - 238,000 Net income - - - - 3,192,000 3,192,000 JUNE 30, 2021 4,422,760 $ 12,000 $ (2,050,000 ) $ 32,312,000 $ (15,200,000 ) $ 15,074,000 SIX MONTHS ENDED JUNE 30, 2021 DECEMBER 31, 2020 (RESTATEMENT IMPACT) * - $ 30,000 $ - $ (30,000 ) $ (160,000 ) $ (160,000 ) Repurchase of common stock - - - - - - Exercise of stock options - - - - - - Repurchase of options - - - - - - Fair value of vested common shares and options issued for services - - - - - - Net income (a)(b) - - - - (155,000 ) (155,000 ) JUNE 30, 2021 - $ 30,000 $ - $ (30,000 ) $ (315,000 ) (315,000 ) SIX MONTHS ENDED JUNE 30, 2021 DECEMBER 31, 2020 (AS RESTATED) 4,243,272 $ 42,000 $ (1,790,000 ) $ 32,174,000 $ (18,552,000 ) $ 11,874,000 Repurchase of common stock (36,092 ) - (260,000 ) - - (260,000 ) Exercise of stock options 15,580 - - 54,000 - 54,000 Repurchase of options - - - (184,000 ) - (184,000 ) Fair value of vested common shares and options issued for services 200,000 - - 238,000 - 238,000 Net income - - - - 3,037,000 3,037,000 JUNE 30, 2021 4,422,760 $ 42,000 $ (2,050,000 ) $ 32,282,000 $ (15,515,000 ) $ 14,759,000 See descriptions of the net income impacts in the condensed consolidated statement of operations for the six June 30, 2021 * Stock Split - Share values previously reported have been restated retroactively between Common stock and Additional paid-in capital to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED) Additional Restatement Common Stock Treasury Paid-in Accumulated Reference Shares Amount Stock Capital Deficit Total THREE MONTHS ENDED MARCH 31, 2021 DECEMBER 31, 2020 (AS PREVIOUSLY REPORTED) 4,243,272 $ 12,000 $ (1,790,000 ) $ 32,204,000 $ (18,392,000 ) $ 12,034,000 Fair value of common stock and options issued for services 120,000 - - 131,000 - 131,000 Net income - - - - 1,684,000 1,684,000 MARCH 31, 2021 4,363,272 $ 12,000 $ (1,790,000 ) $ 32,335,000 $ (16,708,000 ) $ 13,849,000 THREE MONTHS ENDED JUNE 30, 2021 DECEMBER 31, 2020 (RESTATEMENT IMPACT) - $ 30,000 - (30,000 ) $ (160,000 ) $ (160,000 ) Fair value of vested common shares and options issued for services - - - - - - Net income (a)(b) - - - - (279,000 ) (279,000 ) MARCH 31, 2021 - $ 30,000 $ - $ (30,000 ) $ (439,000 ) $ (439,000 ) THREE MONTHS ENDED MARCH 31, 2021 DECEMBER 31, 2020 (AS RESTATED) 4,243,272 $ 42,000 $ (1,790,000 ) $ 32,174,000 $ (18,552,000 ) $ 11,874,000 Fair value of vested common shares and options issued for services 120,000 - - 131,000 - 131,000 Net income - - - - 1,405,000 1,405,000 MARCH 31, 2021 4,363,272 $ 42,000 $ (1,790,000 ) $ 32,305,000 (17,147,000 ) $ 13,410,000 See descriptions of the net income impacts in the condensed consolidated statement of operations for the three March 31, 2021 * Stock Split - Share values previously reported have been restated retroactively between Common stock and Additional paid-in capital to reflect the 4:1 December 2021. FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) Six months ended June 30, 2021 As Previously Reported Restatement Impact Restatement Reference As Restated CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 3,192,000 $ (155,000 ) (a) $ 3,037,000 Adjustments to reconcile net income to net cash used in operating activities: Depreciation and amortization 23,000 - 23,000 Right of use asset amortization 24,000 - 24,000 Allowance for doubtful accounts 8,000 - 8,000 Allowance for inventory obsolescence (27,000 ) - (27,000 ) Fair value of stock and options issued for services 238,000 - 238,000 Forgiveness of PPP loan (453,000 ) - (453,000 ) Changes in operating assets and liabilities: Accounts receivable - trade 406,000 260,000 (a) 666,000 Inventories (1,358,000 ) (132,000 ) (a) (1,490,000 ) Deferred tax asset 731,000 (7,000 ) (b) 724,000 Prepaid expense (176,000 ) - (176,000 ) Accounts payable 296,000 - 296,000 Lease liability (24,000 ) - (24,000 ) Accrued liabilities and other liabilities 137,000 35,000 (b) 172,000 Product returns (9,000 ) - (9,000 ) Net cash provided by operating activities 3,008,000 - 3,008,000 CASH FLOWS FROM INVESTING ACTIVITIES: Cash paid for acquisition (529,000 ) - (529,000 ) Net cash used in investing activities (529,000 ) - (529,000 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from exercise of stock options 54,000 - 54,000 Repurchases of common stock and options (444,000 ) - (444,000 ) Net cash provided by (used in) financing activities (390,000 ) - (390,000 ) CHANGE IN CASH 2,089,000 - 2,089,000 CASH, BEGINNING OF PERIOD 6,336,000 - 6,336,000 CASH, END OF PERIOD $ 8,425,000 $ - $ 8,425,000 See Note 11, Restatement of Previously Issued Consolidated Financial Statements See description of the net income impacts in the Condensed Consolidated Statement of Operations for the six June 30, 2021 None FITLIFE BRANDS, INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) Three months ended March 31, 2021 As Previously Reported Restatement Impact Restatement Reference As Restated CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 1,684,000 $ (279,000 ) (a) $ 1,405,000 Adjustments to reconcile net income to net cash used in operating activities: Depreciation and amortization 8,000 - 8,000 Right of use asset amortization 14,000 - 14,000 Allowance for doubtful accounts 9,000 - 9,000 Allowance for inventory obsolescence (31,000 ) - (31,000 ) Fair value of stock and options issued for services 131,000 - 131,000 Forgiveness of PPP loan (453,000 ) - (453,000 ) Changes in operating assets and liabilities: Accounts receivable - trade (337,000 ) 545,000 (a) 208,000 Inventories (1,307,000 ) (277,000 ) (a) (1,584,000 ) Deferred tax asset 328,000 (3,000 ) (b) 325,000 Prepaid expense 30,000 - 30,000 Accounts payable 164,000 - 164,000 Lease liability (12,000 ) - (12,000 ) Accrued liabilities and other liabilities 92,000 15,000 (b) 107,000 Product returns (31,000 ) - (31,000 ) Net cash provided by operating activities 289,000 - 289,000 CASH FLOWS FROM INVESTING ACTIVITIES: Net cash provided by investing activities - - - CASH FLOWS FROM FINANCING ACTIVITIES: Net cash provided by (used in) financing activities - - - CHANGE IN CASH 289,000 - 289,000 CASH, BEGINNING OF PERIOD 6,336,000 - 6,336,000 CASH, END OF PERIOD $ 6,625,000 - $ 6,625,000 See Note 11, Restatement of Previously Issued Consolidated Financial Statements See description of the net income impacts in the Consolidated Statement of Operations for the three March 31, 2021 None |