RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS | 2. RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS The Company has restated its consolidated financial statements as of and for the years ended June 30, 2022 and 2021 and as of and for the first three quarters of fiscal 2021, 2022 and 2023. The restatement corrects the error related to the fair value of the Monogram Warrant which had been understated (See Note 5). The restatement records the investment at its estimated fair value for all restated periods, records the unrealized gain on investments for each restated period, and records the deferred income tax expense associated with the corresponding unrealized gain on investments. The restatement does not impact previously reported revenues, operating income, cash or cash flows for any previous periods. Presented below are the changes to each financial statement line item which changed as a result of the restatement. June 30, 2022 Balance Sheet Schedule of changes to each financial statement line item which changed as a result of restatement As Previously Reported Restatement As Restated Deferred income taxes, net $ 797 $ (541 ) (a) $ 256 Investments 1,779 2,304 (b) 4,083 Total assets 47,326 1,763 49,089 Retained earnings 15,986 1,763 17,749 Total liabilities and shareholders’ equity 47,326 1,763 49,089 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at June 30, 2022. Fiscal 2022 Income Statement As Previously Reported Restatement As Restated Unrealized gain (loss) on investments $ (57 ) $ 988 (a) $ 931 Total other income (loss) (417 ) 988 571 Income before income taxes 4,706 988 5,694 Income tax expense 851 271 (b) 1,122 Net income 3,855 717 4,572 Basic income per share $ 1.06 $ 0.20 $ 1.26 Diluted income per share $ 1.02 $ 0.19 $ 1.21 (a) This amount represents the unrealized gain on the Monogram Warrant for the fiscal year 2022. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the fiscal year 2022. Fiscal 2021 Income Statement As Previously Reported Restatement As Restated Unrealized gain on investments $ 1,371 $ 619 (a) $ 1,990 Total other income 2,472 619 3,091 Income before income taxes 6,997 619 7,616 Income tax expense 1,176 270 (b) 1,446 Net income 5,821 349 6,170 Basic income per share $ 1.53 $ 0.10 $ 1.63 Diluted income per share $ 1.48 $ 0.09 $ 1.57 (a) This amount represents the unrealized gain on the Monogram Warrant for the fiscal year 2021. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the fiscal year 2021. Fiscal 2023 Unaudited Quarterly Periods September 30, 2022 December 31, 2022 March 31, 2023 Net income, as previously reported $ 1,076 $ 879 $ 1,313 Adjustments to net income: Unrealized gain on investments (a) 175 2,582 419 Income tax expense (b) 48 709 115 Net income, as restated $ 1,203 $ 2,752 $ 1,617 Basic & Diluted income per share as previously reported: Basic net income per share $ 0.30 $ 0.25 $ 0.37 Diluted net income per share $ 0.29 $ 0.24 $ 0.36 Basic & Diluted income per share as restated: Basic net income per share $ 0.33 $ 0.80 $ 0.46 Diluted net income per share $ 0.33 $ 0.79 $ 0.45 Weighted-average common shares outstanding: Basic 3,616,000 3,574,000 3,548,000 Diluted 3,695,000 3,652,000 3,623,000 (a) This amount represents the unrealized gain on the Monogram Warrant. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant. Fiscal 2022 Unaudited Quarterly Periods September 30, 2021 December 31, 2021 March 31, 2022 June 30, 2022 Net income as previously reported $ 1,064 $ 925 $ 462 $ 1,405 Adjustments to net income: Unrealized gain on investments (a) 22 216 155 595 Income tax expense (b) 6 59 43 163 Net income as restated $ 1,080 1,082 $ 574 1,837 Basic & Diluted income per share as previously reported Basic net income per share $ 0.29 $ 0.25 $ 0.13 $ 0.39 Diluted net income per share $ 0.28 $ 0.25 $ 0.12 $ 0.38 Basic & Diluted income per share as restated Basic net income per share $ 0.30 $ 0.30 $ 0.16 $ 0.51 Diluted net income per share $ 0.29 $ 0.29 $ 0.15 $ 0.49 Weighted-average common shares outstanding: Basic 3,651,000 3,657,000 3,626,000 3,609,000 Diluted 3,777,000 3,767,000 3,749,000 3,731,000 (a) This amount represents the unrealized gain on the Monogram Warrant. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant. Fiscal 2021 Unaudited Quarterly Periods September 30, 2020 December 31, 2020 March 31, 2021 June 30, 2021 Net income as previously reported $ 1,158 $ 1,750 $ 2,131 $ 782 Adjustments to net income: Unrealized loss on investments (a) (59 ) 51 42 585 Income tax (benefit) expense (b) (16 ) 14 12 260 Net income as restated $ 1,115 1,787 $ 2,161 1,107 Basic & Diluted income per share as previously reported Basic net income per share $ 0.30 $ 0.45 $ 0.56 $ 0.23 Diluted net income per share $ 0.29 $ 0.44 $ 0.54 $ 0.22 Basic & Diluted income per share as restated Basic net income per share $ 0.29 $ 0.46 $ 0.57 $ 0.29 Diluted net income per share $ 0.28 $ 0.45 $ 0.54 $ 0.28 Weighted-average common shares outstanding: Basic 3,851,000 3,861,000 3,817,000 3,656,000 Diluted 3,975,000 4,012,000 3,966,000 3,796,000 (a) This amount represents the unrealized gain on the Monogram Warrant. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant. September 30, 2020 Unaudited Balance Sheet (First Quarter Fiscal 2021) As Previously Reported Restatement As Restated Deferred income taxes, net $ 259 $ 16 (a) $ 275 Investments 2,309 638 (b) 2,947 Total assets 30,797 654 31,451 Retained earnings 7,468 654 8,122 Total liabilities and shareholders’ equity 30,797 654 31,451 (a) This amount represents the income tax benefit associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at September 30, 2020. First Quarter Fiscal 2021 Unaudited Income Statement – Three months ended September 30, 2020 As Previously Reported Restatement As Restated Unrealized gain (loss) on investments $ (107 ) $ (59 ) (a) $ (166 ) Total other income (expense) (108 ) (59 ) (167 ) Income before income taxes 1,441 (59 ) 1,382 Income tax expense 283 (16 ) (b) 267 Net income 1,158 (43 ) 1,115 Basic income per share $ 0.30 $ (0.01 ) $ 0.29 Diluted income per share $ 0.29 $ (0.01 ) $ 0.28 (a) This amount represents the unrealized loss on the Monogram Warrant for the three months ended September 30, 2020. (b) This amount represents the income tax benefit related to the unrealized loss on the Monogram Warrant for the three months ended September 30, 2020. December 31, 2020 Unaudited Balance Sheet (Second Quarter Fiscal 2021) As Previously Reported Restatement As Restated Deferred income taxes, net $ 259 $ 2 (a) $ 261 Investments 3,238 689 (b) 3,927 Total assets 38,372 691 39,063 Retained earnings 9,218 691 9,909 Total liabilities and shareholders’ equity 38,372 691 39,063 (a) This amount represents the income tax benefit associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at December 31, 2020. Three months ended December 31, 2020 Unaudited Income Statement (Second Quarter Fiscal 2021) As Previously Reported Restatement As Restated Unrealized gain (loss) on investments $ 1,413 $ 51 (a) $ 1,464 Total other income (expense) 1,358 51 1,409 Income before income taxes 1,879 51 1,930 Income tax expense 129 14 (b) 143 Net income 1,750 37 1,787 Basic income per share $ 0.45 $ 0.01 $ 0.46 Diluted income per share $ 0.44 $ 0.01 $ 0.45 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended December 31, 2020. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended December 31, 2020. March 31, 2021 Unaudited Balance Sheet (Third Quarter Fiscal 2021) As Previously Reported Restatement As Restated Deferred income taxes, net $ 259 $ (9 ) (a) $ 250 Investments 3,026 731 (b) 3,757 Total assets 42,315 722 43,037 Retained earnings 11,349 722 12,071 Total liabilities and shareholders’ equity 42,315 722 43,037 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at March 31, 2021. Three months ended March 31, 2021 Unaudited Income Statement (Third Quarter Fiscal 2021) As Previously Reported Restatement As Restated Unrealized gain (loss) on investments $ 136 $ 42 (a) $ 178 Total other income (expense) 858 42 900 Income before income taxes 2,723 42 2,765 Income tax expense 592 12 (b) 604 Net income 2,131 30 2,161 Basic income per share $ 0.56 $ 0.01 $ 0.57 Diluted income per share $ 0.54 $ 0.01 $ 0.54 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended March 31, 2021. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended March 31, 2021. September 30, 2021 Unaudited Balance Sheet (First Quarter Fiscal 2022) As Previously Reported Restatement As Restated Deferred income taxes, net $ 463 $ (276 ) (a) $ 187 Investments 1,656 1,338 (b) 2,994 Total assets 41,865 1,062 42,927 Retained earnings 13,195 1,062 14,257 Total liabilities and shareholders’ equity 41,865 1,062 42,927 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at September 30, 2021. First Quarter Fiscal 2022 Unaudited Income Statement – Three months ended September 30, 2021 As Previously Reported Restatement As Restated Unrealized gain(loss) on investments $ 149 $ 22 (a) $ 171 Total other income (expense) 53 22 75 Income before income taxes 1,371 22 1,393 Income tax expense 307 6 (b) 313 Net income 1,064 16 1,080 Basic income per share $ 0.29 $ 0.01 $ 0.30 Diluted income per share $ 0.28 $ 0.01 $ 0.29 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended September 30, 2021. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended September 30, 2021. December 31, 2021 Unaudited Balance Sheet (Second Quarter Fiscal 2022) As Previously Reported Restatement As Restated Deferred income taxes, net $ 463 $ (335 ) (a) $ 128 Investments 1,940 1,554 (b) 3,494 Total assets 42,114 1,219 43,333 Retained earnings 14,119 1,219 15,338 Total liabilities and shareholders’ equity 42,114 1,219 43,333 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at December 31, 2021. Three months ended December 31, 2021 Unaudited Income Statement (Second Quarter Fiscal 2022) As Previously Reported Restatement As Restated Unrealized gain(loss) on investments $ (300 ) $ 216 (a) $ (84 ) Total other income (expense) (392 ) 216 (176 ) Income before income taxes 1,210 216 1,426 Income tax expense 285 59 (b) 344 Net income 925 157 1,082 Basic income per share $ 0.25 $ 0.05 $ 0.30 Diluted income per share $ 0.25 $ 0.04 $ 0.29 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended December 31, 2021. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended December 31, 2021. March 31, 2022 Unaudited Balance Sheet (Third Quarter Fiscal 2022) As Previously Reported Restatement As Restated Deferred income taxes, net $ 463 $ (378 ) (a) $ 85 Investments 1,778 1,709 (b) 3,487 Total assets 43,884 1,331 45,215 Retained earnings 14,581 1,331 15,912 Total liabilities and shareholders’ equity 43,884 1,331 45,215 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at March 31, 2022. Three months ended March 31, 2022 Unaudited Income Statement (Third Quarter Fiscal 2022) As Previously Reported Restatement As Restated Unrealized gain(loss) on investments $ (275 ) $ 155 (a) $ (120 ) Total other income (expense) (387 ) 155 (232 ) Income before income taxes 634 155 789 Income tax expense 172 43 (b) 215 Net income 462 112 574 Basic income per share $ 0.13 $ 0.03 $ 0.16 Diluted income per share $ 0.12 $ 0.03 $ 0.15 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended March, 31, 2022. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended March 31, 2022. September 30, 2022 Unaudited Balance Sheet (First Quarter Fiscal 2023) As Previously Reported Restatement As Restated Deferred income taxes, net $ 764 $ (589 ) (a) $ 175 Investments 1,889 2,479 (b) 4,368 Total assets 47,965 1,890 49,855 Retained earnings 17,062 1,890 18,952 Total liabilities and shareholders’ equity 47,965 1,890 49,855 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at September 30, 2022. First Quarter Fiscal 2023 Unaudited Income Statement – Three months ended September 30, 2022 As Previously Reported Restatement As Restated Unrealized gain(loss) on investments $ 250 $ 175 (a) $ 425 Total other income (expense) 344 175 519 Income before income taxes 1,294 175 1,469 Income tax expense 218 48 (b) 266 Net income 1,076 127 1,203 Basic income per share $ 0.30 $ 0.03 $ 0.33 Diluted income per share $ 0.29 $ 0.04 $ 0.33 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended September 30, 2022. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended September 30, 2022. December 31, 2022 Unaudited Balance Sheet (Second Quarter Fiscal 2023) As Previously Reported Restatement As Restated Deferred income taxes, net $ 764 $ (764 ) (a) $ — Investments 1,726 5,061 (b) 6,787 Total assets 47,579 4,297 51,876 Deferred income taxes — 534 534 Total liabilities 23,105 534 23,639 Retained earnings 17,941 3,763 21,704 Total liabilities and shareholders’ equity 47,579 4,297 51,876 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at December 31, 2022. Three months ended December 31, 2022 Unaudited Income Statement (Second Quarter Fiscal 2023) As Previously Reported Restatement As Restated Unrealized gain(loss) on investments $ 158 $ 2,582 (a) $ 2,740 Total other income (expense) 37 2,582 2,619 Income before income taxes 1,174 2,582 3,756 Income tax expense 295 709 (b) 1,004 Net income 879 1,873 2,752 Basic income per share $ 0.25 $ 0.55 $ 0.80 Diluted income per share $ 0.24 $ 0.55 $ 0.79 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended December 31, 2022. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended December 31, 2022. March 31, 2023 Unaudited Balance Sheet (Third Quarter Fiscal 2023) As Previously Reported Restatement As Restated Deferred income taxes, net $ 764 $ (764 ) (a) $ — Investments 1,534 5,480 (b) 7,014 Total assets 46,975 4,716 51,691 Deferred income taxes — 649 649 Total liabilities 21,136 649 21,785 Retained earnings 19,254 4,067 23,321 Total liabilities and shareholders’ equity 46,975 4,716 51,691 (a) This amount represents the income tax expense associated with the Monogram Warrant. (b) This amount represents the estimated fair value of the Monogram Warrant at March 31, 2023. Three months ended March 31, 2023 Unaudited Income Statement (Third Quarter Fiscal 2023) As Previously Reported Restatement As Restated Unrealized gain(loss) on investments $ (177 ) $ 419 (a) $ 242 Total other income (expense) (297 ) 419 122 Income before income taxes 1,768 419 2,187 Income tax expense 455 115 (b) 570 Net income 1,313 304 1,617 Basic income per share $ 0.37 $ 0.09 $ 0.46 Diluted income per share $ 0.36 $ 0.09 $ 0.45 (a) This amount represents the unrealized gain on the Monogram Warrant for the three months ended March 31, 2023. (b) This amount represents the income tax expense related to the unrealized gain on the Monogram Warrant for the three months ended March 31, 2023. |