Restatement of Condensed Consolidated Financial Statements (Unaudited) | NOTE 3 – RESTATEMENT OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) Subsequent to the filing of its Form 10-Q on August 13, 2020, the Company identified an accounting issue relating to an understatement of prepaid inventory and an overstatement of cost of revenue during the three and six months ended June 30, 2020. The Company evaluated the error and determined that the change resulting in an increase of prepaid expenses, gross profit, and net income of $2,369,369 and a decrease of cost of revenue and accumulated deficit of $2,369,369. Additionally, the change resulted in an increase of net income per common share for basic and diluted of $0.08. As a result, the Company restated its previously issued unaudited consolidated financial statements, included in its Amendment to the Company’s Quarterly Report on Form 10-Q/A for the three and six months ended June 30, 2020, filed on August 13, 2020. The following tables present the effects of the restatement on the Company’s condensed consolidated balance sheet as of June 30, 2020, the condensed consolidated statements of operations for the three and six months ended June 30, 2020 and the condensed consolidated cash flows for the six months ended June 30, 2020. In addition to the tables presented below, the Company’s accumulated deficit per the condensed consolidated statements of stockholders’ equity as of June 30, 2020 decreased from ($13,397,367) to ($11,027,998) as a result of the increase in net income from $12,635,640 to $15,005,009 for the three months ended June 30, 2020. Condensed Consolidated Balance Sheet June 30, 2020 As Previously Reported Adjustments As Restated Assets Current assets Cash and cash equivalents $ 18,550,437 $ - $ 18,550,437 Accounts receivable, net 5,349,876 - 5,349,876 Inventory 10,110,786 - 10,110,786 Prepaid expenses 521,180 2,369,369 2,890,549 Total current assets 34,532,279 2,369,369 36,901,648 Property and equipment, net 473,376 - 473,376 Investment in joint venture 1,416,480 - 1,416,480 Total assets $ 36,422,135 $ 2,369,369 $ 38,791,504 Liabilities and stockholders’ equity Current liabilities Accounts payable $ 1,127,709 $ - $ 1,127,709 Accrued expenses 691,385 - 691,385 Accrued expenses (related party) 120,000 - 120,000 Deferred revenue 1,045,548 - 1,045,548 Total current liabilities 2,984,642 - 2,984,642 Accrued expenses-long-term (related party) 80,000 - 80,000 Total liabilities 3,064,642 - 3,064,642 Commitments and contingencies (Note 1) Stockholders’ equity Convertible preferred stock, $0.001 par value; 5,000,000 shares authorized; 0 and 25,600 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively - - - Common Stock, $0.001 par value; 100,000,000 shares authorized; 27,991,042 and 17,342,922 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively 27,991 - 27,991 Additional paid-in capital 46,726,869 - 46,726,869 Accumulated deficit (13,397,367 ) 2,369,369 (11,027,998 ) Total stockholders’ equity 33,357,493 2,369,369 35,726,862 Total liabilities and stockholders’ equity $ 36,422,135 $ 2,369,369 $ 38,791,504 Condensed Consolidated Statement of Operations Three Months Ended June 30, 2020 As Previously Reported Adjustments As Restated Net revenue $ 24,040,274 $ - $ 24,040,274 Cost of revenue 8,344,674 (2,369,369 ) 5,975,305 Gross profit 15,695,600 2,369,369 18,064,969 Operating expenses Sales and marketing 390,191 - 390,191 Administrative and general 2,191,034 - 2,191,034 Research and development 750,249 - 750,249 Depreciation and amortization 25,218 - 25,218 Total operating expenses 3,356,692 - 3,356,692 Income from operations 12,338,908 2,369,369 14,708,277 Other income Interest income 38,173 - 38,173 Interest expense - - - Gain on disposition of assets - - - Gain (loss) on equity method investment in joint venture 258,559 - 258,559 Total other income 296,732 - 296,732 Income before income taxes 12,635,640 2,369,369 15,005,009 Provision for income taxes - - - Net income $ 12,635,640 $ 2,369,369 $ 15,005,009 Net income per common share: Basic $ 0.46 $ 0.08 $ 0.54 Diluted $ 0.43 $ 0.08 $ 0.51 Weighted average shares outstanding: Basic 27,582,229 27,582,229 27,582,229 Diluted 29,152,222 29,152,222 29,152,222 Condensed Consolidated Statement of Operations Six Months Ended June 30, 2020 As Previously Reported Adjustments As Restated Net revenue $ 25,588,802 $ - $ 25,588,802 Cost of revenue 8,826,414 (2,369,369 ) 6,457,045 Gross profit 16,762,388 2,369,369 19,131,757 Operating expenses Sales and marketing 658,674 - 658,674 Administrative and general 3,650,518 - 3,650,518 Research and development 1,150,271 - 1,150,271 Depreciation and amortization 45,966 - 45,966 Total operating expenses 5,505,429 - 5,505,429 Income (loss) from operations 11,256,959 2,369,369 13,626,328 Other income Interest income 45,748 - 45,748 Interest expense - - - Gain on disposition of assets - - - Gain (loss) on equity method investment in joint venture 267,740 - 267,740 Total other income 313,488 - 313,488 Income before income taxes 11,570,447 2,369,369 13,939,816 Provision for income taxes - - - Net income $ 11,570,447 $ 2,369,369 $ 13,939,816 Net income per common share: Basic $ 0.42 $ 0.08 $ 0.50 Diluted $ 0.40 $ 0.08 $ 0.48 Weighted average shares outstanding: Basic 27,605,137 27,605,137 27,605,137 Diluted 29,094,475 29,094,475 29,094,475 Condensed Consolidated Statement of Cash Flows Six Months Ended June 30, 2020 As Previously Reported Adjustments As Restated Cash flows from operating activities Net income $ 11,570,447 $ 2,369,369 $ 13,939,816 Adjustments to reconcile net income (loss) to cash used in operating activities: Depreciation and amortization 45,966 - 45,966 Stock-based compensation expense 1,124,242 - 1,124,242 Accretion of notes payable discount - - - Gain on disposition of assets - - - Loss (gain) from equity method investment (267,740 ) - (267,740 ) Changes in assets and liabilities: Accounts and other receivable (5,218,494 ) - (5,218,494 ) Prepaid and other assets (158,614 ) (2,369,369 ) (2,527,983 ) Inventory (10,030,838 ) - (10,030,838 ) Deffered revenue 1,044,225 - 1,044,225 Accounts payable and accrued expenses 1,542,347 - 1,542,347 Net cash used in operating activities (348,459 ) - (348,459 ) Cash flows from investing activities Purchase of property and equipment (205,290 ) - (205,290 ) Investment in joint venture (714,500 ) - (714,500 ) Net cash used in investing activities (919,790 ) - (919,790 ) Cash flows from financing activities Proceeds from sale of common stock 19,470,005 - 19,470,005 Proceeds from sale of preferred stock - - - Proceeds from exercise of options and warrants 913,465 - 913,465 Payment of offering costs (1,457,922 ) - (1,457,922 ) Net cash provided by financing activities 18,925,548 - 18,925,548 Net increase in cash and cash equivalents 17,657,299 - 17,657,299 Cash and cash equivalents at beginning of period 893,138 - 893,138 Cash and cash equivalents at end of period $ 18,550,437 $ - $ 18,550,437 |