Restatement of Previously Issued Consolidated Financial Statements And Previously Issued Unaudited Interim Condensed Consolidated Financial Statements | 11. Restatement of Previously Issued Consolidated Financial Statements And Previously Issued Unaudited Interim Condensed Consolidated Financial Statements In January of 2025, the Board of Directors and management, upon the recommendation of the Audit Committee of the Board of Directors concluded that the Company’s previously issued financial statements as of and for the year ended December 31, 2023, and unaudited condensed consolidated financial statements as of and for each of the interim quarterly periods ended June 30, 2023 and September 30, 2023 should no longer be relied upon due to misstatements that are described below and that we would restate such financial statements to make the necessary accounting corrections. The Company evaluated the materiality of these errors both qualitatively and quantitatively in accordance with Staff Accounting Bulletin (“SAB”) No. 99, Materiality, and SAB No. 108, Considering the Effects of Prior Year Misstatements on Currently Issued Financial Statements Accounting Changes and Error Corrections The restatements for the Company’s previously issued financial statements as of and for the year ended December 31, 2023, and for each of the quarterly periods ended June 30, 2023 and September 30, 2023, include the following: 1. The original Convertible Notes – Units Private Placement were modified. The modification resulted in: ● A difference between the reacquisition price of the debt and the net carrying amount of the extinguished debt. ● In the original filing, this difference was incorrectly recorded as part of the convertible debt discount to be amortized over the remaining life of the notes. ● In this Amendment No. 1, the difference has been correctly recognized in the other income/expense of the period of extinguishment as loss and identified as a separate line item. 2. Additionally, following the recalculation of the carrying value of the notes after extinguishment, the fair market value of the warrants attached to the Convertible Notes – Units Private Placement increased. This adjustment impacted the Company’s additional paid-in capital and contributed to the loss on extinguishment recognized in the period. The restatement had no impact on total net cash flows from operating, investing or financing activities. Schedule of Restatement Financial Statements Consolidated Balance Sheet Originally Reported Restatement Adjustment As Restated As of December 31, 2023 Originally Reported Restatement Adjustment As Restated LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT Current portion of Convertible Notes - Units Private Placement $ 14,288,335 $ 2,040,141 $ 16,328,476 Total current liabilities $ 20,602,582 $ 2,040,141 $ 22,642,723 Total liabilities $ 26,675,711 $ 2,040,141 $ 28,715,852 Stockholders’ equity (deficit): Additional paid-in capital $ 146,543,921 $ 2,152,279 $ 148,696,200 Accumulated deficit $ (151,336,349 ) $ (4,192,420 ) $ (155,528,769 ) Consolidated Statement of Operations and Comprehensive Loss Originally Reported Restatement Adjustment As Restated Year ended December 31, 2023 Originally Reported Restatement Adjustment As Restated Interest and accretion expenses $ (30,224,223 ) $ 16,969,891 $ (13,254,332 ) Gain (loss) on debt extinguishment $ 755,364 $ (21,162,311 ) $ (20,406,947 ) Total other income (expense) $ (31,260,400 ) $ (4,192,420 ) $ (35,452,820 ) Net loss $ (65,346,916 ) $ (4,192,420 ) $ (69,539,336 ) Loss per share – basic and diluted $ (1.44 ) $ (0.09 ) $ (1.53 ) Consolidated Statements of Stockholders’ Equity (Deficit) Originally Reported Restatement Adjustment As As of December 31, 2023 Originally Reported Restatement Adjustment As Issuance of shares $ 587,086 $ 117,511 $ 704,597 Increase of fair value of warrants in debt extinguishment $ - $ 12,666,268 $ 12,666,268 Issuance of warrants on debt extinguishment $ 19,058,426 $ (19,058,426 ) $ - Warrants cancelled in debt extinguishment $ (8,426,927 ) $ 8,426,927 $ - Net loss $ (65,346,916 ) $ (4,192,420 ) $ (69,539,336 ) Total stockholders’ deficit $ (4,660,636 ) $ (2,040,141 ) $ (6,700,777 ) Consolidated Statements of Cash Flows Originally Reported Restatement Adjustment As Year ended December 31, 2023 Originally Reported Restatement Adjustment As Net loss $ (65,346,916 ) $ (4,192,420 ) $ (69,539,336 ) Interest and accretion on convertible notes and notes payable $ 30,224,223 $ (16,969,891 ) $ 13,254,332 Loss (gain) on debt extinguishment $ (755,364 ) $ 21,162,311 $ 20,406,947 Consolidated Balance Sheet – at September 30, 2023 Originally Reported Restatement Adjustment As Restated As of September 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Restated LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT Current portion of Convertible Notes - Units Private Placement $ 19,124,357 $ 7,451,776 $ 26,576,133 Total current liabilities $ 48,669,274 $ 7,451,776 $ 56,121,050 Total liabilities $ 58,869,642 $ 7,451,776 $ 66,321,418 Stockholders’ equity (deficit): Additional paid-in capital $ 119,574,221 $ 2,152,280 $ 121,726,501 Accumulated deficit $ (141,570,688 ) $ (9,604,056 ) $ (151,174,744 ) Consolidated Statement of Operations and Comprehensive Loss – Nine Months Ended September 30, 2023 Originally Reported Restatement Adjustment As Restated Nine months ended September 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Restated Interest and accretion expenses $ (22,527,538 ) $ 11,489,138 $ (11,038,400 ) Loss on debt extinguishment $ (764,683 ) $ (21,093,194 ) $ (21,857,877 ) Total other income (expense) $ (43,787,180 ) $ (9,604,056 ) $ (53,391,236 ) Net loss $ (55,581,255 ) $ (9,604,056 ) $ (65,185,311 ) Loss per share – basic and diluted $ (1.28 ) $ (0.23 ) $ (1.51 ) Consolidated Statement of Operations and Comprehensive Loss – Three Months Ended September 30, 2023 Originally Reported Restatement Adjustment As Restated Three months ended September 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Restated Interest and accretion expenses $ (7,405,668 ) $ 5,903,581 $ (1,502,087 ) Total other income (expense) $ (27,593,059 ) $ 5,903,581 $ (21,689,478 ) Net loss $ (32,450,269 ) $ 5,903,581 $ (26,546,688 ) Loss per share – basic and diluted $ (0.71 ) $ 0.13 $ (0.58 ) Consolidated Statements of Stockholders’ Equity (Deficit) – Nine Months Ended September 30, 2023 Originally Reported Restatement Adjustment As As of September 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Issuance of shares $ 587,087 $ 117,510 $ 704,597 Increase of fair value of warrants in debt extinguishment $ - $ 12,666,268 $ 12,666,268 Issuance of warrants on debt extinguishment $ 19,058,426 $ (19,058,426 ) $ - Warrants cancelled in debt extinguishment $ (8,426,927 ) $ 8,426,927 $ - Net loss $ (55,581,255 ) $ (9,604,056 ) $ (65,185,311 ) Total stockholders’ deficit $ (21,949,801 ) $ (7,451,776 ) $ (29,401,577 ) Consolidated Statements of Stockholders’ Equity (Deficit) – Three Months Ended September 30, 2023 Originally Reported Restatement Adjustment As As of September 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Net loss $ (32,450,269 ) $ (5,903,581 ) $ (26,546,688 ) Total stockholders’ deficit $ (21,949,801 ) $ (7,451,776 ) $ (29,401,577 ) Consolidated Statements of Cash Flows – Nine Months Ended September 30, 2023 Originally Reported Restatement Adjustment As Nine months ended September 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Net loss $ (55,581,255 ) $ (9,604,056 ) $ (65,185,311 ) Interest and accretion on convertible notes and notes payable $ 22,527,538 $ (11,489,138 ) $ 11,038,400 Loss on debt extinguishment $ 764,683 $ 21,093,194 $ 21,857,877 Consolidated Balance Sheet – at June 30, 2023 Originally Reported Restatement Adjustment As Restated As of June 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Restated LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT Current portion of Convertible Notes - Units Private Placement $ 12,316,495 $ 13,355,358 $ 25,671,853 Total current liabilities $ 20,821,718 $ 13,355,358 $ 34,177,076 Total liabilities $ 29,711,796 $ 13,355,358 $ 43,067,154 Stockholders’ equity (deficit): Additional paid-in capital $ 116,344,709 $ 2,152,279 $ 118,496,988 Accumulated deficit $ (109,120,419 ) $ (15,507,637 ) $ (124,628,056 ) Consolidated Statement of Operations and Comprehensive Loss – Six Months Ended June 30, 2023 Originally Reported Restatement Adjustment As Restated Six months ended June 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Restated Interest and accretion expenses $ (15,121,870 ) $ 5,585,558 $ (9,536,312 ) Loss on debt extinguishment $ (684,682 ) $ (21,093,195 ) $ (21,777,877 ) Total other income (expense) $ (16,194,121 ) $ (15,507,637 ) $ (31,701,758 ) Net loss $ (23,130,986 ) $ (15,507,637 ) $ (38,638,623 ) Loss per share – basic and diluted $ (0.55 ) $ (0.37 ) $ (0.92 ) Consolidated Statement of Operations and Comprehensive Loss – Three Months Ended June 30, 2023 Originally Reported Restatement Adjustment As Restated Three months ended June 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Restated Interest and accretion expenses $ (13,424,169 ) $ 5,585,558 $ (7,838,611 ) Loss on debt extinguishment $ (684,682 ) $ (21,093,195 ) $ (21,777,877 ) Total other income (expense) $ (15,772,420 ) $ (15,507,637 ) $ (31,280,057 ) Net loss $ (20,576,402 ) $ (15,507,637 ) $ (36,084,039 ) Loss per share – basic and diluted $ (0.48 ) $ (0.36 ) $ (0.84 ) Consolidated Statements of Stockholders’ Equity (Deficit) – Six Months Ended June 30, 2023 Originally Reported Restatement Adjustment As As of June 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Issuance of shares $ 377,085 $ 117,511 $ 494,596 Increase of fair value of warrants in debt extinguishment $ - $ 12,666,268 $ 12,666,268 Issuance of warrants on debt extinguishment $ 19,058,426 $ (19,058,426 ) $ - Warrants cancelled in debt extinguishment $ (8,426,927 ) $ 8,426,927 $ - Net loss $ (23,130,986 ) $ (15,507,637 ) $ (38,638,623 ) Total stockholders’ deficit $ 7,269,656 $ (13,355,358 ) $ (6,085,702 ) Consolidated Statements of Stockholders’ Equity (Deficit) – Three Months Ended June 30, 2023 Originally Reported Restatement Adjustment As As of June 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Issuance of shares $ 223,485 $ 117,511 $ 340,996 Increase of fair value of warrants in debt extinguishment $ - $ 12,666,268 $ 12,666,268 Issuance of warrants on debt extinguishment $ 19,058,426 $ (19,058,426 ) $ - Warrants cancelled in debt extinguishment $ (8,426,927 ) $ 8,426,927 $ - Net loss $ (20,576,402 ) $ (15,507,637 ) $ (36,084,039 ) Total stockholders’ deficit $ 7,269,656 $ (13,355,358 ) $ (6,085,702 ) Consolidated Statements of Cash Flows – Six Months Ended June 30, 2023 Originally Reported Restatement Adjustment As Six months ended June 30, 2023 (Unaudited) Originally Reported Restatement Adjustment As Net loss $ (23,130,986 ) $ (15,507,637 ) $ (38,638,623 ) Interest and accretion on convertible notes and notes payable $ 15,121,870 $ (5,585,558 ) $ 9,536,312 Loss on debt extinguishment $ 684,682 $ 21,093,195 $ 21,777,877 |