Revenue of Interim Financial Statements | Revision of Interim Financial StatementsAs noted in Note 1 - Overview and Summary of Significant Accounting Policies, the Company recorded certain revisions related to previously issued unaudited condensed consolidated financial statements. The Company considered the errors identified in accordance with the SEC's Staff Accounting Bulletin No. 99 and determined the impact was immaterial to the previously issued consolidated interim financial statements. Nonetheless, the Company has revised the previously reported interim financial information for the quarterly periods ended March 31, 2021, June 30, 2021, and September 30, 2021. There is no cumulative impact to the Company’s full-year 2021 financial statements as a result of these revisions. The following is a comprehensive list of those errors which have all been recast to the correct periods in the table below: Classification of Expense During the third quarter of 2021, the Company identified that stock compensation for a single individual was incorrectly charged to cost of sales instead of general and administrative expense. The total amount of stock compensation incorrectly charged to cost of sales was $0.3 million, of which $0.1 million related to the first quarter of 2021 and $0.2 million related to the second quarter of 2021. The Company initially corrected the error during the third quarter of 2021. During the third quarter of 2021, the Company identified that the allocation of stock compensation for two of the Company’s overhead cost pools were incorrectly charged to cost of sales instead of general and administrative expense during the second quarter of 2021. The total amount of stock compensation incorrectly charged to cost of sales was $0.7 million which the Company initially corrected during the third quarter of 2021. Revenue Recognition In the third quarter of 2021, the Company identified $1.1 million in revenue related to the stub period of a newly awarded contract that should have been recognized as income during the second quarter of 2021. The Company initially corrected the error during the third quarter of 2021. Additionally, and related to this contract, in the fourth quarter of 2021 the Company identified $0.3 million of products revenue for the second quarter of 2021 and $0.4 million of products revenue for the third quarter of 2021 that should be classified in the Consolidated Statements of Operations as services revenue. The table below reflects the correction of the classification error previously reported during the second and third quarters of 2021. In the third quarter of fiscal year 2021, the Company erroneously recorded an $0.9 million expense related to a contract that had not yet begun. In the fourth quarter of 2021 the Company reversed the expense previously recorded and does not plan to record the expense until the start of the period of performance. Software Capitalization In the third quarter of fiscal year 2021, the Company erroneously recorded a $0.5 million expense related to a software project whose development milestones were achieved and therefore costs associated with the software should have been capitalized. The table below reflects the correction of the error previously reported during Q3 2021. Cash Flow In the first three quarters of fiscal year 2021, the Company erroneously presented the $2.4 million payment to fully acquire all membership interest of Telos ID as an operating activity on the statement of cash flow. In the fourth quarter of 2021 the Company corrected the presentation to properly reflect the payment within financing activities on the statement of cash flows. Stock Compensation In the fourth quarter of fiscal year 2021, the Company identified that a third quarter RSU was awarded to an individual, but that award was erroneously excluded from its calculation of compensation expense causing compensation expense to be understated by $0.2 million in the third quarter of 2021. The table below reflects the correction of the error previously reported during Q3 2021. Valuation of Acquired Assets In the fourth quarter of fiscal year 2021, the Company identified a necessary update to a previously established assumption related to the valuation of its 2021 acquisition. The change in assumption resulted in additional goodwill of $1.3 million and a reduction of the intangible asset for the same amount that should have been reported during Q3 2021. The impact of the correction on the Company's previously issued quarterly consolidated financial statements was as follows (in thousands, except per share data): Adjustments to the period ended March 31, 2021 Three Months Ended March 31, 2021 Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Operations Cost of sales - Services 39,602 (112) 39,490 Costs and expenses 41,400 (112) 41,288 General and administrative 19,964 112 20,076 Selling, general and administrative expenses 27,851 112 27,963 Condensed Consolidated Statement of Cash Flows Changes in other operating assets and liabilities $ (9,584) $ 2,436 $ (7,148) Cash used in operating activities (9,318) 2,436 (6,882) Distribution to Telos ID Class B member - non-controlling interest — (2,436) (2,436) Cash used in financing activities (321) (2,436) (2,757) Adjustments to the period ended June 30, 2021 Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 Previously Reported Error Correction As Adjusted Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Operations Revenue - Services $ 47,618 $ 1,385 $ 49,003 $ 99,676 $ 1,385 $ 101,061 Revenue - Products 4,941 (300) 4,641 8,641 (300) $ 8,341 Revenue 52,559 1,085 53,644 108,317 1,085 $ 109,402 Cost of sales - Services 29,501 (892) 28,609 69,103 (1,004) $ 68,099 Costs and expenses 32,002 (892) 31,110 73,402 (1,004) $ 72,398 General and administrative 28,743 892 29,635 48,708 1,004 $ 49,712 Selling, general and administrative expenses 39,113 892 40,005 66,965 1,004 $ 67,969 Operating loss (18,556) 1,085 (17,471) (32,050) 1,085 $ (30,965) Loss before income taxes (18,716) 1,085 (17,631) (33,460) 1,085 $ (32,375) Net loss (18,729) 1,085 (17,644) (33,507) 1,085 $ (32,422) Net loss attributable to Telos Corporation (18,729) 1,085 (17,644) (33,507) 1,085 $ (32,422) Net loss per share attributable to Telos Corporation Basic $ (0.28) $ 0.02 $ (0.26) $ (0.51) $ 0.02 $ (0.49) Diluted $ (0.28) $ 0.02 $ (0.26) $ (0.51) $ 0.02 $ (0.49) Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 Previously Reported Error Correction As Adjusted Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Comprehensive Loss Net loss $ (18,729) $ 1,085 $ (17,644) $ (33,507) $ 1,085 $ (32,422) Comprehensive loss attributable to Telos Corporation (18,724) 1,085 (17,639) (33,534) 1,085 (32,449) June 30, 2021 Previously Reported Error Correction As Adjusted Condensed Consolidated Balance Sheet Accounts receivable, net of reserve $ 39,412 $ 1,085 $ 40,497 Total current assets 178,403 1,085 179,488 Total assets 220,094 1,085 221,179 Accumulated deficit (177,350) 1,085 (176,265) Total stockholders' equity 164,700 1,085 165,785 Total liabilities and stockholders' equity 220,094 1,085 221,179 Six Months Ended June 30, 2021 Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Cash Flows Net loss $ (33,507) $ 1,085 (32,422) Changes in other operating assets and liabilities (10,074) 1,351 (8,723) Cash used in operating activities (5,790) 2,436 (3,354) Distribution to Telos ID Class B member - non-controlling interest — (2,436) (2,436) Cash provided by financing activities 35,474 (2,436) 33,038 Three Months Ended June 30, 2021 Six Months Ended June 30, 2021 Previously Reported Error Correction As Adjusted Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Changes in Stockholders' Equity Net loss $ (18,729) $ 1,085 $ (17,644) $ (33,507) $ 1,085 $ (32,422) Accumulated deficit (177,350) 1,085 (176,265) (177,350) 1,085 (176,265) Total Stockholders' equity 164,700 1,085 165,785 164,700 1,085 165,785 Adjustments to the period ended September 30, 2021 Three Months Ended September 30, 2021 Nine Months Ended September 30, 2021 Previously Reported Error Correction As Adjusted Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Operations Revenue - Services 63,690 (735) 62,955 $ 163,366 $ 650 $ 164,016 Revenue - Products 6,376 (350) 6,026 15,017 (650) 14,367 Revenue 70,066 (1,085) 68,981 178,383 — 178,383 Cost of sales - Services 40,031 106 40,137 109,134 (898) 108,236 Costs and expenses 43,998 106 44,104 117,400 (898) 116,502 Research and development 5,396 (533) 4,863 14,783 (533) 14,250 General and administrative 20,562 (823) 19,739 69,271 181 69,452 Selling, general and administrative expenses 31,321 (1,356) 29,965 98,287 (352) 97,935 Operating loss (5,253) 165 (5,088) (37,304) 1,250 (36,054) Loss before income taxes (5,428) 165 (5,263) (38,888) 1,250 (37,638) Net loss (5,387) 165 (5,222) (38,894) 1,250 (37,644) Net loss attributable to Telos Corporation (5,387) 165 (5,222) (38,894) 1,250 (37,644) Net loss per share attributable to Telos Corporation Basic $ (0.08) — $ (0.08) $ (0.59) $ 0.02 $ (0.57) Diluted $ (0.08) — $ (0.08) $ (0.59) $ 0.02 $ (0.57) Three Months Ended September 30, 2021 Nine Months Ended September 30, 2021 Previously Reported Error Correction As Adjusted Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Comprehensive Loss Net loss $ (5,387) $ 165 $ (5,222) $ (38,894) $ 1,250 $ (37,644) Comprehensive loss attributable to Telos Corporation (5,400) 165 (5,235) (38,934) 1,250 (37,684) September 30, 2021 Previously Reported Error Correction As Adjusted Condensed Consolidated Balance Sheet Accounts receivable, net of reserve $ 49,759 $ (1,085) $ 48,674 Total current assets 192,300 (1,085) 191,215 Goodwill 16,642 1,280 17,922 Intangible assets, net 17,102 (747) 16,355 Total assets 242,667 (552) 242,115 Accounts payable and other accrued liabilities 35,102 (898) 34,204 Total current liabilities 54,410 (898) 53,512 Total liabilities 71,176 (898) 70,278 Additional paid-in capital 354,119 181 354,300 Accumulated deficit (182,737) 165 (182,572) Total stockholders' equity 171,491 346 171,837 Total liabilities and stockholders' equity 242,667 (552) 242,115 Nine Months Ended September 30, 2021 Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Cash Flows Net loss $ (38,894) $ 1,250 $ (37,644) Stock-based compensation 47,197 181 47,378 Changes in other operating assets and liabilities (5,900) 1,538 (4,362) Cash used in operating activities 6,668 2,969 9,637 Capitalized software development costs (6,139) (533) (6,672) Cash used in investing activities (13,709) (533) (14,242) Distribution to Telos ID Class B member - non-controlling interest — (2,436) (2,436) Cash provided by financing activities 35,131 (2,436) 32,695 Three Months Ended September 30, 2021 Nine Months Ended September 30, 2021 Previously Reported Error Correction As Adjusted Previously Reported Error Correction As Adjusted Condensed Consolidated Statement of Changes in Stockholders' Equity Net loss $ (5,387) $ 165 $ (5,222) $ (38,894) $ 1,250 $ (37,644) Additional paid-in capital 354,119 181 354,300 354,119 181 354,300 Accumulated deficit - beginning balance (177,350) 1,085 (176,265) (143,843) — (143,843) Accumulated deficit - ending balance (182,737) 165 (182,572) (182,737) 165 (182,572) Total Stockholders' Equity 171,491 346 171,837 171,491 346 171,837 |