Item 7. Management’s Discussion and Analysis
ITEM
7.
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with
our consolidated financial statements and the related notes appearing elsewhere in this Annual Report on Form 10-K. This discussion
and analysis includes certain forward-looking statements that involve risks, uncertainties and assumptions. You should review the Risk
Factors sections of this Form 10-K for a discussion of important factors that could cause actual results to differ materially from the
results described in or implied by such forward-looking statements. See Forward-Looking Statement Information at the beginning of this
Form 10-K.
Company
Overview
We
are an emerging leader in enabling precision medicine principally in oncology by offering specialized services along the therapeutic
value chain from early diagnosis and prognostic planning to targeted therapeutic applications through our clinical and pharma services.
Through our clinical services, we enable physicians to personalize the clinical management of each individual patient by providing genomic
information to better diagnose, monitor and inform cancer treatment. Our clinical services provide clinically useful molecular diagnostic
tests, bioinformatics and pathology services for evaluating risk of cancer by leveraging the latest technology in personalized medicine
for improved patient diagnosis and management. Through our pharma services, we develop, commercialize and provide molecular- and biomarker-based
tests and services and provide companies with customized solutions for patient stratification and treatment selection through an extensive
suite of molecular and biomarker-based testing services, DNA- and RNA- extraction and customized assay development and trial design consultation.
Our pharma services provide pharmacogenomics testing, genotyping, biorepository and other specialized services to the pharmaceutical
and biotech industries and advance personalized medicine by partnering with pharmaceutical, academic and technology leaders to effectively
integrate pharmacogenomics into drug development and clinical trial programs with the goals of delivering safer, more effective drugs
to market more quickly, and improving patient care.
Impact
of COVID-19 pandemic
The
COVID-19 pandemic, together with related precautionary measures, continues to impact portions of the regions in which we operate. These
regions are attempting to address the COVID-19 pandemic in varying ways, including stay-at-home orders, temporarily closing businesses,
restricting gatherings, restricting travel, and mandating social distancing and face coverings. The level and nature of the disruption
caused by COVID-19 is unpredictable, may be cyclical and long-lasting and may vary from location to location.
The
continuing impact that the COVID-19 pandemic will have on our operations, including duration, severity and scope, remains highly uncertain
and cannot be fully predicted at this time. While we believe we have generally recovered from the adverse impact that the COVID-19 pandemic
had on our business during 2020, we believe that the COVID-19 pandemic could continue to adversely impact our results of operations,
cash flows and financial condition in the future.
We
continue to monitor the COVID-19 pandemic and the guidance that is being provided by relevant federal, state and local public health
authorities and may take additional actions based upon their recommendations. It is possible that we may have to make adjustments to
our operating plans in reaction to developments that are beyond our control.
69
Lab
closures experienced thus far by the Company have consisted of periodic, temporary work stoppages to clean and disinfect the labs; however,
this could change in the future based upon conditions caused by the pandemic. It is also possible that we could experience supply chain
shortages if the pandemic worsens and if one or more suppliers is unable to continue to provide us with supplies. For the foreseeable
future, however, we do not anticipate supply chain shortages of critical supplies.
We
have developed contingency plans and will continue to monitor and update them in order to mitigate pandemic-related, adverse financial
impacts upon our business.
Clinical
services
Our
clinical services provide clinically useful molecular diagnostic tests, bioinformatics and pathology services for evaluating cancer risk
by leveraging the latest technology in personalized medicine for improved patient diagnosis and management. We develop and commercialize
genomic tests and related first line assays principally focused on early detection of patients with indeterminate biopsies and at high
risk of cancer using the latest technology to help personalized medicine and improve patient diagnosis and management. Our tests and
services provide mutational analysis of genomic material contained in suspicious cysts, nodules and lesions with the goal of better informing
treatment decisions in patients at risk of thyroid, pancreatic, and other cancers. The laboratory developed molecular diagnostic tests
we offer are designed to enable healthcare providers to better assess cancer risk, helping to avoid unnecessary surgical treatment in
patients at low risk. We currently have five commercialized molecular diagnostic tests in the marketplace: PancraGEN ® ,
which is a pancreatic cyst and pancreaticobiliary solid lesion genomic test for the diagnosis and prognosis of pancreatic cancer; PanDNA,
a “molecular only” version of PancraGEN ® that provides physicians a snapshot of a limited number of factors
enabling physicians to better assess risk of pancreaticobiliary cancers using our proprietary PathFinderTG® platform; ThyGeNEXT ® ,
which is an expanded oncogenic mutation panel that helps identify malignant thyroid nodules; ThyraMIR ® , which assesses
thyroid nodules for risk of malignancy utilizing a proprietary microRNA gene expression assay; and RespriDx ® , which is
a genomic test that helps physicians differentiate metastatic or recurrent lung cancer from the presence of newly formed primary lung
cancer and which also utilizes our PathFinderTG® platform to compare the genomic fingerprint of two or more sites of lung cancer.
In addition, BarreGEN ® , a molecular based assay that helps resolve the risk of progression of Barrett’s Esophagus
to esophageal cancer, is currently in a clinical evaluation program (CEP) whereby we gather information from physicians using BarreGEN ®
to assist us in gathering clinical evidence relative to the safety and performance of the test. We currently have a multicenter
study underway to further assess the ability of BarreGEN ® to accurately predict progression to high grade dysplasia or
cancer and to assist us in positioning our product for full launch, partnering, and potentially supporting reimbursement with payers.
Our
mission is to provide personalized medicine through genomics-based diagnostics and innovation to advance patient care based on rigorous
science. Our laboratories are licensed pursuant to federal law under CLIA and are accredited by CAP and New York State.
We
leverage our laboratories to develop and commercialize our assays and products. We aim to provide physicians and patients with diagnostic
options for detecting genomic and other molecular alterations that are associated with gastrointestinal, endocrine, and lung cancers.
Our customers consist primarily of physicians, hospitals and clinics.
The
global molecular diagnostics market is estimated to be $11.77 billion (USD) in 2021 and is expected to grow to $18.1 billion (USD) by
2026 with a CAGR of 9.0% between 2021 and 2026, according to Market Data Forecast’s Molecular Diagnostics Market report (ID: 10293,
published January 2022).
We
believe that the molecular diagnostics market offers significant growth and strong patient value given the substantial opportunity it
affords to lower healthcare costs by helping to reduce unnecessary surgeries and ensuring the appropriate frequency of monitoring. We
are keenly focused on growing our test volumes, securing additional insurance coverage and reimbursement, maintaining and growing our
current reimbursement and supporting revenue growth for our molecular diagnostic tests, introducing related first line product and service
extensions, as well as expanding our business by developing and promoting synergistic products in our markets. We also believe that BarreGEN ®
is a potentially significant pipeline product, and we are providing necessary resources to accelerate our development process.
Further, we believe BarreGEN ® is synergistic with our capabilities in the gastrointestinal market, which is one of the
sectors in which we operate.
In January 2022, we announced
that CMS issued a new billing policy whereby CMS will no longer reimburse for the use of our ThyGeNEXT ® and ThyraMIR ®
tests when billed together by the same provider/supplier for the same beneficiary on the same date of service. On February 28,
2022, we announced that the National Correct Coding Initiative (NCCI) program issued a response on behalf of CMS stating that the January
2022 billing policy reimbursement change for ThyGeNEXT ® (0245U) and ThyraMIR ® (0018U) tests has been retroactively
reversed to January 1, 2022. CMS is currently reimbursing the Company for one of its two thyroid tests, and has agreed to retroactively
reimburse for the second test once they have completed their internal administrative adjustments. We have been notified by CMS/NCCI that processing of claims for dates
of service after January 1, 2022 will be completed beginning July 1, 2022. As of the date of this filing, we have not yet realized the full cash collection
benefit of current and retroactive Thyroid testing and such cash collections may be temporarily reduced or delayed until we resolved
the matter with CMS.
70
Pharma
services
Our
pharma services provide pharmacogenomics testing, genotyping, biorepository and other specialized services to the pharmaceutical and
biotech industries. Laboratory and testing services are performed for pharmaceutical and biotech companies engaged in clinical trials
and focuses on providing these clients with oncology specific and non-oncology genetic testing services for phase I-IV clinical trials
along with critical support of ancillary services. These services include: biorepository, clinical trial logistics, clinical trial design,
bioinformatics analysis, customized assay development, DNA and RNA extraction and purification, genotyping, gene expression and biomarker
analyses. We also seek to apply our expertise in laboratory developed tests to assist in developing and commercializing drug-specific
companion diagnostics. We have established business relationships with key instrument manufacturers to support their platforms in the
market, and to drive acceptance among biopharmaceutical sponsors developing innovative immuno-oncology therapies.
Molecular-
and biomarker-based testing services have been altering the clinical trials landscape by providing biotech and pharmaceutical companies
with information about trial subjects’ genetic profiles that may be able to inform researchers whether or not a subject will benefit
from the trial drug or will experience adverse effects. Streamlined subject selection and stratification, and tailored therapies selected
to maximally benefit each group of subjects may increase the number of trials that result in approved therapies and make conducting clinical
trials more efficient and less costly for biotech and pharmaceutical companies. In 2021, over 50 new drugs were approved by the
FDA, and 20% of these drugs were oncology-focused, highlighting the potential value of incorporating genomic information into
oncology clinical trial design.
In
addition to the tests and services provided to our pharma customers, we custom develop Next Generation Sequencing (NGS) panels for our
customers focused on pharmacogenomics and oncology.
We
also utilize our laboratories to provide clinical trial services to the pharmaceutical and biotech industries to improve the efficiency
and economic viability of clinical trials. Our clinical trials services leverage our knowledge of clinical oncology and molecular diagnostics
and our laboratories’ fully integrated capabilities. We believe our laboratory is one of a few with the capability to combine somatic
and germline mutational analyses in clinical trials. We operate through a CLIA certificated and CAP accredited laboratory located in
Morrisville, North Carolina.
Our
laboratory possesses capabilities in histology, immunohistochemistry (IHC), flow cytometry, cytogenetics and fluorescent in-situ hybridization
(FISH), as well as sophisticated molecular analysis techniques, including next generation sequencing. This allows for comprehensive customized
testing within one lab enterprise, with our CAP-accredited biorepository laboratory serving as a central hub for specimen tracking. Using
this approach, we are able to support demanding clinical trial protocols requiring multiple assays and techniques aimed at capturing
data on multiple biomarkers. Our suite of available testing platforms allows for highly customized clinical trial design which is supported
by our dedicated group of development scientists and technical personnel.
We
also provide genetic testing for drug metabolism to aid biotech and pharmaceutical companies identify subjects’ likely responses
to treatment, allowing these companies to conduct more efficient and safer clinical trials. We believe pharmacogenomics drug metabolism
testing helps deliver the promise of personalized medicine by enabling researchers to tailor therapies in development to differences
in patients’ genomic profiles.
Transition
costs
To
optimize the operations of laboratory operations within our pharma services, we transitioned activities from the Rutherford, NJ facility
to our Morrisville, NC facility. We invested several million dollars to facilitate this relocation which was completed in March 2021,
including but not limited to the transfer of personnel, expansion of the Morrisville facility and validation of transferred processes.
We believe that this investment will result in a reduction in future operating costs; however, it is not certain whether we will fully
realize the anticipated savings. We have also undergone several other cost-cutting initiatives, primarily reductions in headcount, and
those costs are categorized as transition expenses as well.
71
Nasdaq
Delisting
On
February 16, 2021, the Company received a delisting determination letter (the “Letter”) from the Listing Qualifications Department
(the “Staff”) of The Nasdaq Stock Market LLC (“Nasdaq”) stating that the Staff had determined to delist the Company’s
common stock from Nasdaq due to the Company’s failure to regain compliance with the Nasdaq Capital Market’s minimum $2,500,000
stockholders’ equity requirement for continued listing as set forth in Nasdaq Listing Rule 5550(b) (the “Rule”) and
the Company’s failure to timely execute its plan to regain compliance under the Rule.
Nasdaq
commenced with delisting the Company’s common stock from the Nasdaq Capital Market and, suspended trading in the Company’s
common stock effective at the open of business on February 25, 2021.
On
February 24, 2021, the Company was approved to have its common stock quoted on the OTCQX ® Best Market tier of the OTC
Markets Group Inc. (the “OTCQX”), an electronic quotation service operated by OTC Markets Group Inc. The trading of the Company’s
common stock commenced on OTCQX at the open of business on February 25, 2021 under the trading symbol IDXG.
DESCRIPTION
OF REPORTING SEGMENTS
We
operate under one segment which is the business of developing and selling diagnostic clinical and pharma services.
CRITICAL
ACCOUNTING POLICIES
We
prepare our consolidated financial statements in accordance with U.S. generally accepted accounting principles, or (“GAAP”).
The preparation of financial statements and related disclosures in conformity with GAAP requires management to make judgments, estimates
and assumptions at a specific point in time that affect the amounts reported in our consolidated financial statements and disclosed in
the accompanying notes. These assumptions and estimates are inherently uncertain. Outlined below are accounting policies, which are important
to our financial position and results of operations and require our management to make significant judgments in their application. Some
of those judgments can be subjective and complex. Management’s estimates are based on historical experience, information from third-party
professionals, facts and circumstances available at the time and various other assumptions that are believed to be reasonable. Actual
results could differ from those estimates. Additionally, changes in estimates could have a material impact on our consolidated results
of operations in any one period. For a summary of all of our significant accounting policies, including the accounting policies discussed
below, see Note 1, Nature of Business and Significant Accounting Policies , to our consolidated financial statements included in
this Annual Report on Form 10-K.
Revenue
and Cost of Revenue
The
Company’s revenue is primarily generated from the performance of its proprietary molecular diagnostic tests for its clinical customers
and its DNA-based testing services in support of clinical trials for its pharma services customers. The Company’s performance obligation
is fulfilled upon completion, review and release of test results and subsequent billing to the third-party payer, hospital or service
provider, or biopharma companies.
Revenue
Recognition
ASC
606 Revenue Recognition
Clinical
services derive its revenues from the performance of its proprietary assays or tests. The Company’s performance obligation is fulfilled
upon completion, review and release of test results to the customer. The Company subsequently bills third-party payers or direct-bill
payers for the tests performed. Revenue is recognized based on the estimated transaction price or net realizable value (“NRV”),
which is determined based on historical collection rates by each payer category for each proprietary test offered by the Company. To
the extent the transaction price includes variable consideration, for all third party and direct-bill payers and proprietary tests, the
Company estimates the amount of variable consideration that should be included in the transaction price using the expected value method
based on historical experience.
72
For
our clinical services, we regularly review the ultimate amounts received from the third-party and direct-bill payers and related estimated
reimbursement rates and adjust the NRV’s and related contractual allowances accordingly. If actual collections and related NRV’s
vary significantly from our estimates, we adjust the estimates of contractual allowances, which would affect net revenue in the period
such variances become known.
For
our pharma services customers, performance obligations are satisfied at a point in time as the Company processes samples delivered by
the customer. Project level activities, including study setup and project management, are satisfied over the life of the contract. Revenues
are recognized at a point in time when the test results or other deliverables are reported to the customer.
Leases
The
Company determines if an arrangement contains a lease in whole or in part at the inception of the contract. Right-of-use (“ROU”)
assets represent the Company’s right to use an underlying asset for the lease term while lease liabilities represent our obligation
to make lease payments arising from the lease. All leases with terms greater than twelve months result in the recognition of a ROU asset
and a liability at the lease commencement date based on the present value of the lease payments over the lease term. Unless a lease provides
all of the information required to determine the implicit interest rate, we use our incremental borrowing rate based on the information
available at the commencement date in determining the present value of the lease payments. We use the implicit interest rate in the lease
when readily determinable.
Our
lease terms include all non-cancelable periods and may include options to extend (or to not terminate) the lease when it is reasonably
certain that we will exercise that option. Leases with terms of twelve months or less at the commencement date are expensed on a straight-line
basis over the lease term and do not result in the recognition of an asset or liability. See Note 8, Leases .
Long-Lived
Assets, including Finite-Lived Intangible Assets
We
review the recoverability of long-lived assets and finite-lived intangible assets whenever events or changes in circumstances indicate
that the carrying value of such assets may not be recoverable. If the sum of the expected future undiscounted cash flows is less than
the carrying amount of the asset, an impairment loss is recognized by reducing the recorded value of the asset to its fair value measured
by future discounted cash flows. This analysis requires estimates of the amount and timing of projected cash flows and, where applicable,
judgments associated with, among other factors, the appropriate discount rate. Such estimates are critical in determining whether any
impairment charge should be recorded and the amount of such charge if an impairment loss is deemed to be necessary.
As
a result of overall economic conditions related to the coronavirus pandemic, the impact of the coronavirus pandemic on the Company’s
financial results, and the decrease in the price of the Company’s common stock noted during the third quarter of fiscal 2020, the
Company performed an internal review of its long-lived assets. Due to an extended delay in the launch of the Company’s Barrett’s
test, the Company believes there was a triggering event in Fiscal 2016. The Company applied the required procedures under ASC 360 and
assessed the estimated future cash flows related to the Barrett’s intangible asset on an undiscounted basis. It was determined
that the carrying value of the asset was in excess of the undiscounted cash flows as of December 31, 2016. As a result, the Company performed
a formal valuation of the asset on a discounted basis in order to measure the related impairment. Additionally, the Company concluded
that amortization of both the Barrett’s intangible asset and its Thyroid intangible assets should have commenced upon acquisition
of those assets as opposed to the Company’s previously disclosed policy of beginning asset amortization when the product was launched
and generating revenue.
73
Contingencies
In
the normal course of business, we are subject to various contingencies. Contingencies are recorded in the consolidated financial statements
when it is probable that a liability will be incurred and the amount of the loss can be reasonably estimated, or otherwise disclosed,
in accordance with ASC 450, Contingencies. Significant judgment is required in both the determination of probability and the determination
as to whether a loss is reasonably estimable. In the event we determine that a loss is not probable, but is reasonably possible, and
it becomes possible to develop what we believe to be a reasonable range of possible loss, then we will include disclosures related to
such matter as appropriate and in compliance with ASC 450. To the extent there is a reasonable possibility that the losses could exceed
the amounts already accrued, we will, when applicable, adjust the accrual in the period the determination is made, disclose an estimate
of the additional loss or range of loss, indicate that the estimate is immaterial with respect to its financial statements as a whole
or, if the amount of such adjustment cannot be reasonably estimated, disclose that an estimate cannot be made. We are currently a party
to legal proceedings that are incidental to our business. As required, we have accrued our estimate of the probable costs for the resolution
of these claims. These estimates are developed in consultation with outside counsel and are based upon an analysis of potential results,
assuming a combination of litigation and settlement strategies. Predicting the outcome of claims and litigation, and estimating related
costs and exposures, involves substantial uncertainties that could cause actual costs to vary materially from estimates.
Income
Taxes
Income
taxes are based on income for financial reporting purposes calculated using our expected annual effective rate and reflect a current
tax liability or asset for the estimated taxes payable or recoverable on the current year tax return and expected annual changes in deferred
taxes.
We
account for income taxes using the asset and liability method. This method requires recognition of deferred tax assets and liabilities
for expected future tax consequences of temporary differences that currently exist between tax bases and financial reporting bases of
our assets and liabilities based on enacted tax laws and rates. Deferred tax expense (benefit) is the result of changes in the deferred
tax asset and liability. A valuation allowance is established, when necessary, to reduce the deferred income tax assets when it is more
likely than not that all or a portion of a deferred tax asset will not be realized.
We
operate in multiple tax jurisdictions and provide taxes in each jurisdiction where we conduct business and are subject to taxation. The
breadth of our operations and the complexity of the various tax laws require assessments of uncertainties and judgments in estimating
the ultimate taxes we will pay. The final taxes paid are dependent upon many factors, including negotiations with taxing authorities
in various jurisdictions, outcomes of tax litigation and resolution of proposed assessments arising from federal and state audits. We
have established estimated liabilities for uncertain federal and state income tax positions. Uncertain tax positions are recognized in
the financial statements when it is more likely than not (for example, a likelihood of more than fifty percent) that a position taken
or expected to be taken in a tax return would be sustained upon examination by tax authorities that have full knowledge of all relevant
information. A recognized tax position is then measured as the largest amount of benefit that is greater than fifty percent likely to
be realized upon ultimate settlement. We adjust our accruals for unrecognized tax benefits as facts and circumstances change, such as
the progress of a tax audit. We believe that any potential audit adjustments will not have a material adverse effect on our financial
condition or liquidity. However, any adjustments made may be material to our consolidated results of operations or cash flows for a reporting
period. Penalties and interest, if incurred, would be recorded as a component of current income tax expense.
Significant
judgment is also required in evaluating the need for and magnitude of appropriate valuation allowances against deferred tax assets. We
currently have significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences.
The realization of these assets is dependent on generating future taxable income. We perform an analysis quarterly to determine whether
the expected future income will more likely than not be sufficient to realize the deferred tax assets. Our recent operating results and
projections of future income weighed heavily in our overall assessment. The existing and forecasted levels of pretax earnings for financial
reporting purposes are not sufficient to generate future taxable income and realize our deferred tax assets and, as a result, we established
a full federal and state valuation allowance for the net deferred tax assets at December 31, 2021 and 2020, as we determined that it
was more likely than not that these assets would not be realized.
74
The
NOL carry forwards are subject to review and possible adjustment by the Internal Revenue Service and state tax authorities. NOL, and
tax credit carry forwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest
of significant stockholders over a three year period in excess of 50%, as defined under Sections 382 and 383 of the Internal Revenue
Code of 1986, as amended, or the Code, as well as similar state tax provisions. The amount of the annual limitation, if any, will be
determined based on the value of our company immediately prior to an ownership change. Subsequent ownership changes may further affect
the limitation in future years. Additionally, U.S. tax laws limit the time during which these carry forwards may be applied against future
taxes, therefore, we may not be able to take full advantage of these carry forwards for federal income tax purposes. . During 2021, the
Company completed a 382 assessment of the available NOLs under Section 382 and determined that the Company underwent an ownership change
on September 30, 2017 and July 15, 2019, and as a result, NOLs attributable to the pre-ownership change are subject to a substantial
annual limitation under Section 382 of the Internal Revenue Code due to the multiple ownership changes. The Company has adjusted their
NOL carryforwards to address the impact of the 382 ownership change.
Stock
Compensation Costs
The
compensation cost associated with the granting of stock-based awards is based on the grant date fair value of the stock award. We recognize
the compensation cost, net of estimated forfeitures, over the shorter of the vesting period or the period from the grant date to the
date when retirement eligibility is achieved. Forfeitures are initially estimated based on historical information and subsequently updated
over the life of the awards to ultimately reflect actual forfeitures. As a result, changes in forfeiture activity can influence the amount
of stock compensation cost recognized from period-to-period.
We
primarily use the Black-Scholes option pricing model to determine the fair value of stock options. The determination of the fair value
of stock-based payment awards is made on the date of grant and is affected by our stock price as well as assumptions made regarding a
number of complex and subjective variables. These assumptions include: our expected stock price volatility over the term of the awards;
actual and projected employee stock option exercise behaviors; the risk-free interest rate; and expected dividend yield.
Changes
in the valuation assumptions could result in a significant change to the cost of an individual award. However, the total cost of an award
is also a function of the number of awards granted, and as result, we have the ability to manage the cost and value of our equity awards
by adjusting the number of awards granted.
75
CONSOLIDATED
RESULTS OF OPERATIONS
The
following table sets forth the selected statements of operations data ($ in thousands) as a percentage of revenue for the periods indicated.
The trends illustrated in this table may not be indicative of future operating results.
Years Ended December 31,
2021
2021
2020
2020
Revenue, net
$ 41,314
100.0 %
$ 32,398
100.0 %
Cost of revenue
23,369
56.6 %
21,673
66.9 %
Gross profit
17,945
43.4 %
10,725
33.1 %
Operating expenses:
Sales and marketing
10,067
24.4 %
9,254
28.6 %
Research and development
1,882
4.6 %
2,795
8.6 %
General and administrative
13,669
33.1 %
18,192
56.2 %
Transition expense
2,585
6.3 %
2,578
8.0 %
Loss on DiamiR transaction
13
0.0 %
-
0.0 %
Acquisition related amortization expense
4,064
9.8 %
4,461
13.8 %
Change in fair value of contingent consideration
(338 )
-0.8 %
(489 )
-1.5 %
Total operating expenses
31,942
77.3 %
36,791
113.6 %
Operating loss
(13,997 )
-33.9 %
(26,066 )
-80.5 %
Interest accretion expense
(496 )
-1.2 %
(549 )
-1.7 %
Related party interest
(424 )
-1.0 %
-
0.0 %
Other (expense) income, net
(496 )
-1.2 %
467
1.4 %
Loss from continuing operations before tax
(15,413 )
-37.3 %
(26,148 )
-80.7 %
(Benefit) provision for income taxes
(667 )
-1.6 %
53
0.2 %
Loss from continuing operations
(14,746 )
-35.7 %
(26,201 )
-80.9 %
Loss from discontinued operations, net of tax
(197 )
-0.5 %
(250 )
-0.8 %
Net loss
$ (14,943 )
-36.2 %
$ (26,451 )
-81.6 %
Revenue,
net
Consolidated
revenue for the year ended December 31, 2021 increased by $8.9 million, or 28%, to $41.3 million, compared to $32.4 million for the year
ended December 31, 2020. The increase in net revenue was driven by increased reimbursement rates and increased clinical services volume
as the year ended December 31, 2020 was impacted by the pandemic. This increase was partially offset by a fairly significant decrease
in volume within pharma services. The decrease in revenue within pharma services was approximately 32% from the comparable prior year
period.
Cost
of revenue
Consolidated
cost of revenue for the year ended December 31, 2021 increased by $1.7 million, or 8%, to $23.4 million, compared to $21.7 million for
the year ended December 31, 2020. This increase is primarily attributed to the increased volume associated with the clinical services
business.
Gross
Profit
Consolidated
gross profit for the year ended December 31, 2021 increased $7.2 million, or 67%, to $17.9 million, compared to $10.7 million for the
year ended December 31, 2020. The increase can be attributed to increased reimbursement rates as well as the change in the gross profit
mix.
76
Sales
and marketing expense
Consolidated
sales and marketing expense was $10.1 million for the year ended December 31, 2021, as compared to $9.3 million for the year ended December
31, 2020. As a percentage of revenue, sales and marketing expense decreased to 24% from 29% in the comparable prior year period due to
the higher revenue for the year ended December 31, 2021.
Research
and development
Research
and development expense was $1.9 million for the year ended December 31, 2021 and $2.8 million for the year ended December 31, 2020 due
to lower professional services and employee costs. As a percentage of revenue, research and development expense decreased to 5% from
9% in the comparable prior year period.
General
and administrative
General
and administrative expense for the year ended December 31, 2021 was $13.7 million as compared to $18.2 million for the year ended
December 31, 2020. The decrease can be primarily attributed to the closing of the Rutherford, NJ office as well as employee and consulting
costs associated with the closure. The year ended December 31, 2020 also included approximately $1.1 million in executive severance costs.
As a percentage of net revenue, general and administrative expense was 33% for the year ended December 31, 2021 as compared to 56% for
the year ended December 31, 2020.
Transition
expense
Transition
expense was approximately $2.6 million for the year ended December 31, 2021 and $2.6 million for the year ended December 31, 2020. These
expenses are primarily related to the Rutherford, NJ lab closing and subsequent move to North Carolina, as well as other cost-saving
initiatives, primarily reductions in headcount and the implementation of a new laboratory information system.
Loss
on DiamiR transaction
During
the year ended December 31, 2021 there was a loss of $0.01 million on the disposition of New Haven, CT laboratory to DiamiR in April
2021.
Acquisition
related amortization expense
During
the years ended December 31, 2021 and December 31, 2020, we recorded amortization expense of approximately $4.1 million and $4.5
million, respectively, which is related to intangible assets associated with our acquisitions.
Change
in fair value of contingent consideration
During
the year ended December 31, 2021, there was a $0.3 million decrease in the contingent consideration liability. During the year ended
December 31, 2020, there was a $0.5 million decrease in the contingent consideration liability related thereto.
Operating
loss
There
were consolidated operating losses from continuing operations of $14.0 million and $26.1 million during the years ended December 31,
2021 and 2020, respectively.
(Benefit)
provision for income taxes
The
income tax benefit was approximately $0.7 million for the year ended December 31, 2021 and which primarily pertained to the Company’s
sale of NOLs of approximately $0.7 million under the State of New Jersey’s Technology Business Tax Certificate Transfer Program.
Income tax expense of $0.1 million for the year ended December 31, 2020 was primarily driven by minimum state and local taxes.
77
Loss
from discontinued operations, net of tax
We
had a loss from discontinued operations of $0.2 million for the year ended December 31, 2021 as compared to a loss from discontinued
operations of $0.3 million for the year ended December 31, 2020.
Non-GAAP
Financial Measures
In
addition to the United States generally accepted accounting principles, or GAAP, results provided throughout this document, we have provided
certain non-GAAP financial measures to help evaluate the results of our performance. We believe that these non-GAAP financial measures,
when presented in conjunction with comparable GAAP financial measures, are useful to both management and investors in analyzing our ongoing
business and operating performance. We believe that providing the non-GAAP information to investors, in addition to the GAAP presentation,
allows investors to view our financial results in the way that management views financial results.
In
this 10-K, we discuss Adjusted EBITDA, a non-GAAP financial measure. Adjusted EBITDA is a metric used by management to measure cash flow
of the ongoing business. Adjusted EBITDA is defined as income or loss from continuing operations, plus depreciation and amortization,
acquisition related expenses, transition expenses, non-cash stock based compensation, interest and taxes, and other non-cash expenses
including asset impairment costs, bad debt expense, loss on extinguishment of debt, goodwill impairment and change in fair value of contingent
consideration, and warrant liability. The table below includes a reconciliation of this non-GAAP financial measure to the most directly
comparable GAAP financial measure.
Reconciliation
of Adjusted EBITDA (Unaudited)
($
in thousands)
Years Ended
December 31,
2021
2020
Loss from continuing operations (GAAP Basis)
$ (14,746 )
$ (26,201 )
Bad debt (recovery) expense
(140 )
585
Loss on DiamiR transaction
13
-
Receipt of HHS stimulus grant
-
(650 )
Transition expenses
2,585
2,578
Legal and professional services
-
495
Depreciation and amortization
5,374
5,501
Stock-based compensation
1,368
2,242
Taxes (benefit)/expense
(667 )
53
Interest accretion expense
496
549
Financing interest and related costs
950
-
Mark to market on warrant liability
50
(61 )
Change in fair value of note payable
(58 )
-
Change in fair value of contingent consideration
(338 )
(489 )
Adjusted EBITDA
$ (5,113 )
$ (15,398 )
LIQUIDITY
AND CAPITAL RESOURCES
For
the fiscal year ended December 31, 2021, we had an operating loss of $14.0 million. As of December 31, 2021, we had cash, cash
equivalents and restricted cash of $3.3 million, total current assets of $12.2 million and current liabilities of $15.7 million.
As of March 18, 2022, we had approximately $2.7 million of cash on hand, excluding restricted cash.
78
During
the year ended December 31, 2021, net cash used in operating activities was $8.7 million. The main component of cash used in operating
activities was our net loss of $14.9 million which was partially offset by non-cash depreciation, amortization and stock compensation
expenses of $6.6 million. During the year ended December 31, 2020, net cash used in operating activities was $14.0 million. The main
component of cash used in operating activities was our net loss of $26.5 million which was partially offset by non-cash expenses of $7.7
million.
For
the year ended December 31, 2021, cash provided from financing activities was $9.0 million, of which $7.7 million were the net proceeds
from the BroadOak loan and $1.5 million borrowed under our line of credit. See Note 13, Notes Payable, for more details.
For the year ended December 31, 2020, cash provided from financing activities was $16.6 million, $19.2 million which resulted from the
issuance of preferred stock in January 2020 and $0.4 million from sales of Common Stock, partially offset by the repayment of $3.0 million
of borrowed funds under our now terminated revolving line of credit with Silicon Valley Bank.
For
the year ended December 31, 2021, cash used in investing activities was $0.4 million, primarily related to the purchase of lab equipment.
For the year ended December 31, 2020, cash used in investing activities was $1.6 million, primarily related to capital expenditures associated
with the moving of our Rutherford, New Jersey lab to North Carolina.
On
January 7, 2021, the Company entered into secured promissory notes in the amount of $3 million and $2 million with Ampersand and 1315
Capital, respectively. See Note 13, Notes Payable of the notes to the financial statements. On May 10, 2021, the Company amended
the Ampersand Note to increase the principal amount to $4.5 million and amended the 1315 Capital Note to increase the principal amount
to $3.0 million. The maturity dates of the Notes were the earlier of (a) June 30, 2021 and (b) the date on which all amounts become due
upon the occurrence of any event of default as defined in the Notes. On June 24, 2021, the Company and Ampersand amended the Ampersand
Note to change its maturity date to the earlier of (a) August 31, 2021 and (b) the date on which all amounts become due upon the occurrence
of any event of default as defined in the Ampersand Note. On June 25, 2021, the Company and 1315 Capital amended the 1315 Capital Note
to change its maturity date in a similar manner. On August 31, 2021, the Company and Ampersand amended the Ampersand Note to change its
maturity date to the earlier of (a) September 30, 2021 and (b) the date on which all amounts become due upon the occurrence of any event
of default as defined in the Ampersand Note. On August 31, 2021, the Company and 1315 Capital amended the 1315 Capital Note to change
its maturity date in a similar manner.
On
September 29, 2021, the Company and Ampersand amended the Ampersand Note to change its maturity date to the earlier of (a) October 31,
2021 and (b) the date on which all amounts become due upon the occurrence of any event of default as defined in the Ampersand Note. On
September 29, 2021, the Company and 1315 Capital amended the 1315 Capital Note to change its maturity date in a similar manner.
In
October 2021, the Company and its subsidiaries entered into a Loan and Security Agreement (the “Comerica Loan Agreement”)
with Comerica Bank (“Comerica”), providing for a revolving credit facility of up to $7,500,000 (the “Credit Facility”).
The Company may use the proceeds of the Credit Facility for working capital and other general corporate purposes.
The
amount that may be borrowed under the Credit Facility is the lower of (i) the revolving limit of $7,500,000 (the “Revolving Line”)
and (ii) 80% of the Company’s eligible accounts receivable plus an applicable non-formula amount consisting of $2,000,000 of additional
availability at close not based upon the Company’s eligible accounts receivable, with such additional availability reducing by
$250,000 per quarter beginning with the quarter ending June 30, 2022. Borrowings on the Credit Facility are limited to $5,000,000 until
80% of the Company’s and its subsidiaries’ customers are paying into a collection account or segregated governmental account
with Comerica. The Revolving Line can also include, at the Company’s option, credit card services with a sublimit of $300,000.
Borrowings on the Revolving Line are subject to an interest rate equal to prime plus 0.50%, with prime being the greater of (x) Comerica’s
stated prime rate or (y) the sum of (A) the daily adjusting LIBOR rate plus (B) 2.5% per annum. The Company is also required to pay an
unused facility fee quarterly in arrears in an amount equal to 0.25% per annum on the average unused but available portion of the Revolving
Line for such quarter. See Note 19, Line of Credit ,
for more details. Comerica has a first priority security interest in substantially all of the Company’s and its subsidiaries’
assets.
In
addition, also in October 2021, the Company entered into a Loan and Security Agreement (the “BroadOak Loan Agreement”)
with BroadOak, providing for a term loan in the aggregate principal amount of $8,000,000 (the “Term Loan”). Funding of the
Term Loan took place on November 1, 2021. The Term Loan matures upon the earlier of (i) October 31, 2024 or (ii) the occurrence of a
change in control, and bears interest at the rate of 9% per annum. The Term Loan is secured by a security interest in substantially all
of the Company’s and its subsidiaries’ assets and is subordinate to the Company’s recently established $7,500,000 revolving
credit facility with Comerica Bank. The Term Loan has an origination fee of 3% of the Term Loan amount, and a terminal payment equal
to (i) 15% of the original principal amount of the Term Loan if the change of control occurs on or prior to the first anniversary of
the funding of the Term Loan, (ii) 20% of the original principal amount of the Term Loan if the change of control occurs after the first
anniversary but on or prior to the second anniversary of the funding of the Term Loan and (iii) 30% of the original principal amount
of the Term Loan if the change of control occurs after the second anniversary of the funding of the Term Loan, or if the Term Loan is
repaid on its maturity date. Upon receipt of the term loan, the proceeds were used to repay in full at their maturity the notes extended
by Ampersand and 1315 Capital discussed above. See Note 13, Notes Payable, for more details. As of the date of this Report, the
Company currently anticipates that current cash and cash equivalents and availability on the revolving credit facility with Comerica
will be sufficient to meet its anticipated operating cash requirements through at least the end of the first quarter of fiscal 2023.
The BroadOak Loan Agreement
contains affirmative and negative restrictive covenants, including restrictions on certain mergers, acquisitions, investments and encumbrances
which could adversely affect our ability to conduct our business. The BroadOak Loan Agreement also contains customary events of default.
The Comerica Loan Agreement contains affirmative and negative restrictive covenants that are applicable whether or not any amounts are
outstanding under the Comerica loan agreement. These restrictive covenants, which include restrictions on certain mergers, acquisitions,
investments, encumbrances, etc., could adversely affect our ability to conduct our business. The Comerica Loan Agreement also contains
financial covenants requiring specified minimum liquidity and minimum revenue thresholds and also contains customary events of default.
However, if we are unable to meet the financial covenants under the Comerica Loan Agreement, the revolving line of credit and notes payable
will become due and payable immediately.
As
of December 31, 2021, contractual obligations with terms exceeding one year and estimated minimum future rental payments required by
non-cancelable operating leases with initial or remaining lease terms exceeding one year are as follows:
Less than
1 to 3
3 to 5
After
Total
1 Year
Years
Years
5 Years
Operating lease obligations
$ 5,085
$ 1,295
$ 1,464
$ 816
$ 1,510
Total
$ 5,085
$ 1,295
$ 1,464
$ 816
$ 1,510
79
Although
the Company is targeting to achieve adjusted EBITDA and cash flow breakeven during Fiscal 2022, we may not generate positive cash flows
from operations for the year ending December 31, 2022. We intend to meet our ongoing capital needs by using our available cash and availability
under the Comerica Loan Agreement, as well as through revenue growth and margin improvement; collection of accounts receivable; containment
of costs; and the potential use of other financing options.
The
Company is exploring various dilutive and non-dilutive sources of funding, including equity and debt financings, strategic alliances,
business development and other sources in order to provide additional liquidity and expand the business through acquisitions or other
strategic transactions. With the Company’s delisting from Nasdaq in February 2021, its ability to raise additional capital on terms
acceptable to the Company may be adversely impacted. In January 2022, the Company’s registration statement for a rights offering
become effective. The rights offering was subsequently terminated in January 2022. There can be no assurance that the Company will be
successful in obtaining such funding on terms acceptable to the Company or at all.
As
of the date of this Report, the Company currently anticipates that current cash and cash equivalents will be insufficient to meet its
anticipated cash requirements through the next twelve months. These factors raise substantial doubt about the Company’s ability
to continue as a going concern.
ITEM
7A.
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We
are a “smaller reporting company” for purposes of the disclosure requirements of Item 305 of Regulation S-K and, therefore,
we are not required to provide this information.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.