UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2026
OR
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _______________ to _______________
Commission
File Number: 000-24249
Interpace
Biosciences, Inc.
(Exact
name of registrant as specified in its charter)
Delaware
22-2919486
(State or other jurisdiction
of
(I.R.S. Employer
incorporation or organization)
Identification No.)
Waterview
Plaza , Suite 310 , 2001 Route 46 , Parsippany , NJ 07054
(Address of principal executive
offices and zip code)
(855)
776-6419
(Registrant’s telephone
number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
None
N/A
N/A
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”,
“smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated
filer ☐
Accelerated
filer ☐
Non-accelerated filer ☒
Smaller reporting company
☒
Emerging Growth Company
☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
Class
Shares
Outstanding July 31, 2026
Common Stock, par value
$ 0.01 per share
27,700,904
INTERPACE
BIOSCIENCES, INC.
FORM
10-Q FOR PERIOD ENDED JUNE 30, 2026
TABLE
OF CONTENTS
Page
No.
PART I - FINANCIAL INFORMATION
Item 1.
Unaudited Interim Condensed
Consolidated Financial Statements
Condensed Consolidated Balance Sheets at June 30, 2026 (unaudited) and December 31, 2025
3
Condensed Consolidated Statements of Operations for the three and six-month periods ended June 30, 2026 and 2025 (unaudited)
4
Condensed Consolidated Statements of Stockholders’ Equity for the three and six-month periods ended June 30, 2026 and 2025 (unaudited)
5
Condensed Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2026 and 2025 (unaudited)
6
Notes to Unaudited Condensed Consolidated Financial Statements
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
16
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
24
Item 4.
Controls and Procedures
24
PART II - OTHER INFORMATION
Item 1.
Legal Proceedings
25
Item 1A.
Risk Factors
25
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
25
Item 3.
Defaults Upon Senior Securities
25
Item 4.
Mine Safety Disclosures
25
Item 5.
Other Information
25
Item 6.
Exhibits
25
Signatures
26
2
PART
I. FINANCIAL INFORMATION
INTERPACE
BIOSCIENCES, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(in
thousands, except share and per share data)
June 30,
December 31,
2026
2025
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$ 2,688
$ 2,505
Accounts receivable
6,311
5,649
Other current assets
1,969
1,746
Total current assets
10,968
9,900
Property and equipment, net
1,621
1,423
Operating lease right of use assets
1,001
1,217
Deferred tax asset
20,915
21,254
Other long-term assets
44
44
Total assets
$ 34,549
$ 33,838
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 1,555
$ 983
Accrued salary and bonus
952
1,886
Other accrued expenses
1,784
1,574
Current liabilities of discontinued operations
660
660
Total current liabilities
4,951
5,103
Operating lease liabilities, net of current portion
516
752
Other long-term liabilities
5,838
5,620
Total liabilities
11,305
11,475
Commitments and contingencies (Note 7)
-
-
Stockholders’ equity:
Redeemable preferred stock, $ .01 par value; 5,000,000 shares authorized, 0 and 47,000 shares Series C issued and outstanding, respectively
-
-
Common stock, $ .01 par value; 100,000,000 shares authorized; 27,844,994 and 4,569,333 shares issued, respectively; 27,700,904 and 4,428,539 shares outstanding, respectively
640
407
Additional paid-in capital
234,608
234,833
Accumulated deficit
( 209,926 )
( 210,805 )
Treasury stock, at cost ( 144,090 and 140,794 shares, respectively)
( 2,078 )
( 2,072 )
Total stockholders’ equity
23,244
22,363
Total liabilities and stockholders’ equity
$ 34,549
$ 33,838
The
accompanying notes are an integral part of these condensed consolidated financial statements
3
INTERPACE
BIOSCIENCES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited,
in thousands, except for per share data)
2026
2025
2026
2025
For The Three Months
For The Six Months
Ended June 30,
Ended June 30,
2026
2025
2026
2025
Revenue, net
$ 9,131
$ 9,232
$ 18,163
$ 20,747
Cost of revenue
3,478
3,956
6,606
8,101
Gross profit
5,653
5,276
11,557
12,646
Operating expenses:
Sales and marketing
2,207
2,910
4,384
5,723
Research and development
149
173
301
350
General and administrative
2,976
2,661
5,427
5,211
Total operating expenses
5,332
5,744
10,112
11,284
Operating income (loss) from continuing operations
321
( 468 )
1,445
1,362
Note payable interest
-
( 49 )
-
( 127 )
Other income (expense), net
9
( 16 )
18
4
Income (loss) from continuing operations before tax
330
( 533 )
1,463
1,239
Provision for income taxes
64
-
366
18
Income (loss) from continuing operations
266
( 533 )
1,097
1,221
Loss from discontinued operations, net of tax
( 108 )
( 107 )
( 218 )
( 214 )
Net income (loss)
$ 158
$ ( 640 )
$ 879
$ 1,007
Basic income (loss) per share of common stock:
From continuing operations
$ 0.01
$ ( 0.12 )
$ 0.04
$ 0.28
From discontinued operations
( 0.00 )
( 0.02 )
( 0.01 )
( 0.05 )
Net income (loss) per basic share of common stock
$ 0.01
$ ( 0.14 )
$ 0.04
$ 0.23
Diluted income (loss) per share of common stock:
From continuing operations
$ 0.01
$ ( 0.12 )
$ 0.04
$ 0.04
From discontinued operations
( 0.00 )
( 0.02 )
( 0.01 )
( 0.01 )
Net income (loss) per diluted share of common stock
$ 0.01
$ ( 0.14 )
$ 0.03
$ 0.04
Weighted average number of common shares and common share equivalents outstanding:
Basic
27,701
4,423
24,792
4,422
Diluted
27,713
4,423
27,245
27,697
The
accompanying notes are an integral part of these condensed consolidated financial statements
4
INTERPACE
BIOSCIENCES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(unaudited,
in thousands)
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Additional
Preferred Stock
Common Stock
Treasury Stock
Paid in
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Balance -December 31, 2024
47,000
$ -
4,539,663
$ 406
130,340
$ ( 2,054 )
$ 234,811
$ ( 235,380 )
$ ( 2,217 )
Issuance of common stock
-
-
21,336
1
-
-
-
-
1
Treasury stock purchased
-
-
-
-
7,566
( 15 )
-
-
( 15 )
Series C issuance costs
-
-
-
-
-
-
( 13 )
-
( 13 )
Stock-based compensation expense
-
-
-
-
-
-
15
-
15
Net income
-
-
-
-
-
-
-
1,647
1,647
Balance -March 31, 2025
47,000
$ -
4,560,999
$ 407
137,906
$ ( 2,069 )
$ 234,813
$ ( 233,733 )
$ ( 582 )
Stock-based compensation expense
-
-
-
-
-
-
9
-
9
Net loss
-
-
-
-
-
-
-
( 640 )
( 640 )
Balance -June 30, 2025
47,000
$ -
4,560,999
$ 407
137,906
$ ( 2,069 )
$ 234,822
$ ( 234,373 )
$ ( 1,213 )
Balance -December 31, 2025
47,000
$ -
4,569,333
$ 407
140,794
$ ( 2,072 )
$ 234,833
$ ( 210,805 )
$ 22,363
Issuance of common stock
-
-
8,334
-
-
-
-
-
-
Treasury stock purchased
-
-
-
-
3,296
( 6 )
-
-
( 6 )
Series C conversion into common stock
( 47,000 )
-
23,267,327
233
-
-
( 233 )
-
-
Stock-based compensation expense
-
-
-
-
-
-
4
-
4
Net income
-
-
-
-
-
-
-
721
721
Balance -March 31, 2026
-
-
27,844,994
640
144,090
( 2,078 )
234,604
( 210,084 )
23,082
Balance
-
-
27,844,994
640
144,090
( 2,078 )
234,604
( 210,084 )
23,082
Stock-based compensation expense
-
-
-
-
-
-
4
-
4
Net income
-
-
-
-
-
-
-
158
158
Net income (loss)
-
-
-
-
-
-
-
158
158
Balance -June 30, 2026
-
$ -
27,844,994
$ 640
144,090
$ ( 2,078 )
$ 234,608
$ ( 209,926 )
$ 23,244
Balance
-
$ -
27,844,994
$ 640
144,090
$ ( 2,078 )
$ 234,608
$ ( 209,926 )
$ 23,244
The
accompanying notes are an integral part of these condensed consolidated financial statements.
5
INTERPACE
BIOSCIENCES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited,
in thousands)
2026
2025
For The Six Months Ended June 30,
2026
2025
Cash Flows From Operating Activities
Net income
$ 879
$ 1,007
Adjustments to reconcile net income to net cash
provided by operating activities:
Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation and amortization
245
196
Amortization of deferred financing fees
-
26
Stock-based compensation
8
24
Deferred taxes
339
-
Asset impairment - lab supplies
-
198
Lab supplies write-off
217
-
Change in fair value of note payable
-
( 18 )
Amortization on operating lease right of use asset
216
193
Other changes in operating assets and liabilities:
Accounts receivable
( 662 )
1,313
Other current assets
( 440 )
( 227 )
Accounts payable
327
( 409 )
Accrued salaries and bonus
( 934 )
( 176 )
Other accrued expenses
231
( 401 )
Operating lease liabilities
( 263 )
( 185 )
Other long-term liabilities
218
214
Net cash provided by operating activities
381
1,755
Cash Flows From Investing Activity
Purchase of property and equipment
( 198 )
( 201 )
Net cash used in investing activities
( 198 )
( 201 )
Cash Flows From Financing Activities
Payments made on note payable
-
( 2,500 )
Series C conversion costs
-
( 13 )
Net cash used in financing activities
-
( 2,513 )
Net increase (decrease) in cash and cash equivalents
183
( 959 )
Cash and cash equivalents – beginning
2,505
1,461
Cash and cash equivalents – ending
$ 2,688
$ 502
The
accompanying notes are an integral part of these condensed consolidated financial statements.
6
INTERPACE
BIOSCIENCES, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Tabular
information in thousands, except per share amounts)
1.
OVERVIEW
Nature
of Business
Interpace
Biosciences, Inc. (“Interpace” or the “Company”) is a company that provides esoteric molecular diagnostic testing
and pathology services to aid physicians in their evaluation of cancer risk in patients with indeterminate biopsies and a perceived high
risk of cancer from clinical features. The Company develops and commercializes genomic tests and related first-line assays that can personalize
medicine to help improve patient diagnosis and management.
2.
BASIS OF PRESENTATION
The
accompanying unaudited interim condensed consolidated financial statements and related notes (the “Interim Financial Statements”)
should be read in conjunction with the consolidated financial statements of the Company and its wholly-owned subsidiaries (Interpace
Diagnostics Lab Inc., Interpace Diagnostics Corporation, and Interpace Diagnostics, LLC), and related notes as included in the Company’s
Annual Report on Form 10-K for the year ended December 31, 2025, as filed with the Securities & Exchange Commission (“SEC”)
on March 30, 2026 and as amended on April 30, 2026.
The
Interim Financial Statements of the Company have been prepared in accordance with generally accepted accounting principles in the
United States (“GAAP”) for interim financial reporting and the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The
Interim Financial Statements include all normal recurring adjustments that, in the judgment of management, are necessary for a fair
presentation of such interim financial statements. Discontinued operations include the Company’s wholly owned subsidiaries:
Group DCA, LLC, InServe Support Solutions, and TVG, Inc.; its Commercial Services business unit, which was sold on December 22, 2015
and its Interpace Pharma Solutions business which was sold on August 31, 2022. All significant intercompany balances and
transactions have been eliminated in consolidation. Operating results for the three and six-month periods ended June 30, 2026 are not
necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2026.
3.
LIQUIDITY
For
the six months ended June 30, 2026, the Company had operating income from continuing operations of $ 1.4 million. As of June 30, 2026,
the Company had cash and cash equivalents of $ 2.7 million, total current assets of $ 11.0 million and current liabilities of $ 5.0 million.
As of July 31, 2026, the Company had approximately $ 2.7 million of cash and cash equivalents.
The
Company intends to meet its ongoing capital needs by using its available cash, as well as through targeted margin improvement; collection
of accounts receivable; containment of costs; and the potential use of other financing options and other strategic alternatives.
The
Company continues to explore various strategic alternatives, 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. With the delisting
of its common stock, par value $ 0.01 per share (“Common Stock”), from Nasdaq in February 2021, the Company’s ability
to raise additional capital on terms acceptable to it has been adversely impacted. There can be no assurance that the Company will be
successful in obtaining such funding on terms acceptable to it. The Company is seeking an uplisting of its Common Stock to Nasdaq, but
no assurances can be given that a Nasdaq listing will be achieved.
The
Company anticipates that current cash and cash equivalents and forecasted cash receipts will be sufficient to meet its anticipated cash
requirements through the next twelve months from the date of the filing of this report.
7
4.
DISCONTINUED OPERATIONS
Liabilities
classified as discontinued operations as of both June 30, 2026 and December 31, 2025 consist of accrued expenses which are liabilities
related to the former Commercial Services business unit.
The
table below presents the significant components of its former discontinued operations results included within loss from discontinued
operations, net of tax in the condensed consolidated statements of operations for the three and six-months ended June 30, 2026 and 2025.
SCHEDULE
OF COMPONENTS OF ASSETS AND LIABILITIES AND REVENUE CLASSIFIED AS DISCONTINUED
2026
2025
2026
2025
For The Three Months
For The Six Months
Ended June 30,
Ended June 30,
2026
2025
2026
2025
Income tax expense
108
107
218
214
Loss from discontinued operations, net of tax
$ ( 108 )
$ ( 107 )
$ ( 218 )
$ ( 214 )
There
was no cash flow activity from discontinued operations for the six months ended June 30, 2026 or June 30, 2025. There was no depreciation
and amortization expense for the three or six months ended June 30, 2026 and June 30, 2025, respectively, in discontinued operations.
5.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Accounting
Estimates
The
preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions
that affect the amounts of assets and liabilities reported and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Management’s estimates are based on historical
experience, facts and circumstances available at the time, and various other assumptions that are believed to be reasonable under the
circumstances. Significant estimates include accounting for valuation allowances related to deferred income taxes, allowances for credit
losses, revenue recognition, and unrecognized tax benefits. The Company periodically reviews these matters and reflects changes in estimates
in earnings as appropriate. Actual results could materially differ from those estimates.
Revenue
Recognition
We
derive our revenues from the performance of proprietary assays or tests. The Company’s performance obligation is fulfilled upon
the completion, review and release of test results to the customer. We subsequently bill third-party payers or direct-bill payers for
the tests performed. Under Accounting Standards Codification 606, revenue is recognized based on the estimated transaction price or net
realizable value, 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, we estimate the amount of variable consideration that should be included in the transaction price using the expected value method
based on historical experience.
We
regularly review the ultimate amounts received from the third-party and direct-bill payers and related estimated reimbursement rates
and adjust the net realizable values (“NRVs”) and related contractual allowances accordingly. If actual collections and related
NRVs vary significantly from our estimates, we will adjust the estimates of contractual allowances, which affects net revenue in the
period such variances become known.
8
Financing
and Payment
For
non-Medicare claims, our payment terms vary by payer category. Payment terms for direct-payers in our clinical services are typically
thirty days. Commercial third-party-payers are required to respond to a claim within a time period established by their respective state
regulations, generally between thirty to sixty days. However, payment for commercial third-party claims may be subject to a denial and
appeal process, which could take up to two years in some instances where multiple appeals are submitted. The Company generally appeals
all denials from commercial third-party payers. We bill Medicare directly for tests performed for Medicare patients and must accept Medicare’s
fee schedule for the covered tests as payment in full.
Costs
to Obtain or Fulfill a Customer Contract
Sales
commissions are expensed in the period in which they have been earned. These costs are recorded in sales and marketing expense in the
condensed consolidated statements of operations.
Accounts
Receivable
The
Company’s accounts receivable represent unconditional rights to consideration and are generated using its clinical services. The
Company’s clinical services are fulfilled upon completion of the test, review and release of the test results. In conjunction with
fulfilling these services, the Company bills the third-party payer or direct-bill payer. Contractual adjustments represent the difference
between the list prices and the reimbursement rates set by third-party payers, including Medicare, commercial payers, and amounts billed
to direct-bill payers. Specific accounts may be written off after several appeals, which in some cases may take longer than twelve months.
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 6, Leases .
Other
Current Assets
Other
current assets consisted of the following as of June 30, 2026 and December 31, 2025:
SCHEDULE
OF OTHER CURRENT ASSETS
June 30, 2026
December 31, 2025
Lab supplies
$ 1,085
$ 1,114
Prepaid expenses
696
632
Other
188
-
Total other current assets
$ 1,969
$ 1,746
9
Basic
and Diluted Net Income (Loss) per Share
A
reconciliation of the number of shares of Common Stock used in the calculation of basic and diluted income (loss) per share for the three-
and six-month periods ended June 30, 2026 and 2025 is as follows:
SCHEDULE
OF BASIC AND DILUTED NET LOSS PER SHARE
2026
2025
2026
2025
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Basic weighted average number of common shares
27,701
4,423
24,792
4,422
Potential dilutive effect of stock-based awards
12
-
11
8
Dilutive effect of preferred stock
-
-
2,442
23,267
Diluted weighted average number of common shares
27,713
4,423
27,245
27,697
For
the three- and six-month periods ended June 30, 2026 and 2025, the following outstanding stock-based awards were excluded from the computation
of the effect of dilutive securities on income (loss) per share for the following periods as they would have been anti-dilutive (rounded
to thousands):
SCHEDULE
OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
2026
2025
2026
2025
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Options
246
265
246
265
Restricted stock units (RSUs)
125
158
125
150
Anti-dilutive securities
371
423
371
415
Accounting Pronouncements
Pending
In November 2024, the FASB issued ASU 2024-03, “Income Statement
- Reporting Comprehensive Income - Expense Disaggregation Disclosures”. ASU 2024-03 will require disclosure of specific cost and
expense information in the notes to the financial statements. Disclosure shall include inventory purchases, employee compensation, depreciation
and intangible asset amortization presented in the face of the income statement for continuing operations. It shall also include certain
amounts already disclosed under GAAP in the same disclosure as other disaggregation requirements as well as disclose a qualitative description
and the amount of selling expenses. ASU 2024-03 will be effective for the Company in annual periods beginning after December 15, 2026.
The Company continues to assess the impact of the amendment.
6.
LEASES
The
table below presents the lease-related assets and liabilities recorded in the Condensed Consolidated Balance Sheet:
SCHEDULE
OF LEASE RELATED ASSETS AND LIABILITIES
Classification on the
Balance Sheet
June 30, 2026
December 31, 2025
Assets
Operating lease assets
Operating lease right of use assets
1,001
1,217
Total lease assets
$ 1,001
$ 1,217
Liabilities
Current
Operating lease liabilities
Other accrued expenses
458
431
Total current lease liabilities
$ 458
$ 431
Noncurrent
Operating lease liabilities
Operating lease liabilities, net of current portion
516
752
Total long-term lease liabilities
516
752
Total lease liabilities
$ 974
$ 1,183
10
The
weighted average remaining lease term for the Company’s operating lease was 2.0 years as of June 30, 2026 and the weighted average
discount rate for that lease was 12.0 %. Total operating lease expense from continuing operations under these agreements for the three
months ended June 30, 2026 and 2025 was approximately $ 0.1 million, respectively, and for both the six months ended June 30, 2026 and
2025 was approximately $ 0.3 million, respectively. Total cash paid under these agreements for the six months ended June 30, 2026 and
2025 was approximately $ 0.3 million, respectively. The Company’s operating lease expenses are recorded within “Cost of revenue”
and “General and administrative expenses.”
The
table below reconciles the cash flows to the lease liabilities recorded on the Company’s Condensed Consolidated Balance Sheet as
of June 30, 2026:
SCHEDULE
OF MATURITIES OF OPERATING LEASE LIABILITIES
Operating Leases
2026 - remaining six months
275
2027
550
2028
275
Total minimum lease payments
1,100
Less: amount of lease payments representing effects of discounting
126
Present value of future minimum lease payments
974
Less: current obligations under leases
458
Long-term lease obligations
$ 516
7.
COMMITMENTS AND CONTINGENCIES
Litigation
From
time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business.
When the Company is aware of a claim or potential claim, it assesses the likelihood of any loss or exposure. If it is probable that a
loss will result and the amount of the loss can be reasonably estimated, the Company will record a liability for the loss. In addition
to the estimated loss, the recorded liability includes probable and estimable legal costs associated with the claim or potential claim.
Litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may
harm the Company’s business. There is no pending litigation involving the Company at this time.
Due
to the nature of the businesses in which the Company is engaged, it is subject to certain risks. Such risks include, among others, risk
of liability for personal injury or death to persons using products or services that the Company promotes or commercializes. There can
be no assurance that substantial claims or liabilities will not arise in the future due to the nature of the Company’s business
activities. There is also the risk of employment-related litigation and other litigation in the ordinary course of business.
The
Company could also be held liable for errors and omissions of its employees in connection with the services it performs that are outside
the scope of any indemnity or insurance policy. The Company could be materially adversely affected if it were required to pay damages
or incur defense costs in connection with a claim that is outside the scope of an indemnification agreement; if the indemnity, although
applicable, is not performed in accordance with its terms; or if the Company’s liability exceeds the amount of applicable insurance
or indemnity.
11
8.
OTHER ACCRUED EXPENSES
Other
accrued expenses consisted of the following as of June 30, 2026 and December 31, 2025:
SCHEDULE
OF OTHER ACCRUED EXPENSES
June 30, 2026
December 31, 2025
Operating lease liability
$ 458
$ 431
Accrued sales and marketing
28
32
Accrued lab costs
27
50
Accrued professional fees
553
390
Taxes payable
236
296
All others
482
375
Total other accrued expenses
$ 1,784
$ 1,574
9.
STOCK-BASED COMPENSATION
Historically,
stock options have been granted with an exercise price equal to the market value of the Common Stock on the date of grant, with expiration
10 years from the date they are granted, and generally vest over a one to three-year period for employees and members of the Board. Upon
exercise, new shares will be issued by the Company. The restricted shares and restricted stock units (“RSUs”) granted to
Board members and employees generally have a three-year graded vesting period and are subject to accelerated vesting and forfeiture under
certain circumstances.
There
were no stock option awards issued during the six months ended June 30, 2026 and June 30, 2025.
The
Company recognized approximately $ 4,000 and $ 9,000 of stock-based compensation expense within continuing operations during the three-month
periods ended June 30, 2026 and 2025, respectively, and approximately $ 8,000 and $ 24,000 for the six-month periods ended June 30, 2026
and 2025, respectively. The following table has a breakout of stock-based compensation expense from continuing operations by line item.
SCHEDULE OF SHARE-BASED COMPENSATION ARRANGEMENTS BY SHARE-BASED PAYMENT AWARD
2026
2025
2026
2025
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Sales and marketing
$ 4
$ 6
$ 8
$ 15
General and administrative
-
3
-
9
Total stock compensation expense
$ 4
$ 9
$ 8
$ 24
10.
INCOME TAXES
The
following table summarizes income tax expense on income from continuing operations and the effective tax rate for the three- and six-month
periods ended June 30, 2026 and 2025:
SCHEDULE OF EFFECTIVE INCOME TAX RATE
2026
2025
2026
2025
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Provision for income tax
$ 64
$ -
$ 366
$ 18
Effective income tax rate
19.4 %
0.0 %
25.0 %
1.5 %
Income
tax expense for the three and six-months ended June 30, 2026 was primarily due to the Company’s net income for the six months ended
June 30, 2026 and its deferred tax expense. Income tax expense for the three and six-months ended June 30, 2025 was primarily due to
state and federal income taxes.
Other
long-term liabilities consisted of uncertain tax positions as of June 30, 2026 and December 31, 2025.
12
11.
SEGMENT INFORMATION
The
Company operates and manages its business as a single reporting segment. The business provides esoteric molecular diagnostic testing,
and pathology services to aid physicians in their evaluation of cancer risk in patients with indeterminate biopsies and a perceived high
risk of cancer from clinical features. We develop and commercialize genomic tests and related first-line assays that can personalize
medicine to help improve patient diagnosis and management. The Company’s chief operating decision maker (“CODM”) is
the chief executive officer.
The
CODM assesses performance for the segment and decides how to allocate resources based on consolidated net income that is also reported
on the consolidated statements of operations. The monitoring of budgeted versus actual results is used in assessing performance of the
segment and in establishing resource allocation across the organization.
The
measure of segment assets is reported on the consolidated balance sheet as total consolidated assets. All the Company’s long-lived
assets are located in the United States. The accounting policies of the segment are the same as those described in Note 1, Nature of
Business and Significant Accounting Policies included in our Annual Report on Form 10-K.
The
following table presents reportable segment profit and loss, including significant expense categories, attributable to the Company’s
reportable segment for the periods presented:
SCHEDULE
OF RECONCILIATION OF PROFIT (LOSS) FROM SEGMENTS TO CONSOLIDATED
2026
2025
2026
2025
For The Three Months
For The Six Months
Ended June 30,
Ended June 30,
2026
2025
2026
2025
Revenue, net:
$ 9,131
$ 9,232
$ 18,163
$ 20,747
Less:
Cost of revenue:
Fixed
1,769
1,694
3,466
3,384
Variable
1,709
2,262
3,140
4,717
Operating and other expenses:
Sales and marketing
2,207
2,910
4,384
5,723
Research and development
149
173
301
350
General and administrative
2,976
2,661
5,427
5,211
Interest & other expense, net
( 9 )
65
( 18 )
123
Provision for income taxes
64
-
366
18
Segment net income (loss)
266
( 533 )
1,097
1,221
Reconciliation of profit or loss:
Loss on discontinued operations
( 108 )
( 107 )
( 218 )
( 214 )
Consolidated net income (loss)
$ 158
$ ( 640 )
$ 879
$ 1,007
13
Adjusted
EBITDA, a non-GAAP financial measure, is a metric used by the CODM to measure cash flow of the ongoing business. Adjusted EBITDA is defined
as income or loss from continuing operations, plus depreciation and amortization, non-cash stock-based compensation, non-recurring legal
expenses, severance expense, asset impairment, interest and taxes, and other non-cash expenses including change in fair value of notes
payable. The legal expenses included are related to NASDAQ uplist costs, special proxy and charter work, and an employment dispute. The
table below includes a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure.
SCHEDULE
OF RECONCILIATION OF ADJUSTED EBITDA
2026
2025
2026
2025
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Income (loss) from continuing operations (GAAP Basis)
$ 266
$ ( 533 )
$ 1,097
$ 1,221
Depreciation and amortization
127
101
245
196
Stock-based compensation
4
9
8
24
Non-recurring legal expenses
65
-
380
-
Severance & related expense
-
524
-
692
Asset impairment - lab supplies
-
198
-
198
Lab supplies write-off
217
-
217
-
Taxes expense
64
-
366
18
Note payable interest
-
49
-
127
Other income/expense, net
( 9 )
10
( 18 )
14
Change in fair value of note payable
-
7
-
( 18 )
Adjusted EBITDA
$ 734
$ 365
$ 2,295
$ 2,472
12.
SUPPLEMENTAL CASH FLOW INFORMATION
Supplemental
Disclosures of Non-Cash Activities
(in
thousands)
SUPPLEMENTAL
CASH FLOW INFORMATION
2026
2025
Six Months Ended
June 30,
2026
2025
Taxes accrued for repurchase of restricted shares
$ 6
$ 15
Purchase of property and equipment included in accounts payable
376
-
13.
EQUITY
On
October 10, 2024, the Company, Ampersand 2018 Limited Partnership (“Ampersand”) and 1315 Capital II, L.P. (“1315 Capital”,
and together with Ampersand, the “Investors”) entered into an Exchange Agreement (the “Exchange Agreement”) pursuant
to which the Investors exchanged (the “Exchange”) an aggregate of 47,000 shares of the Company’s Series B Preferred
Stock, comprised of 28,000 shares of Series B Preferred Stock held by Ampersand and 19,000 shares of Series B Preferred Stock held by
1315 Capital, which represented all of the Company’s issued and outstanding Series B Preferred Stock, for 47,000 newly created
shares of Series C Preferred Stock, at an issuance price per share of $ 1,000 . In the Exchange, Ampersand received 28,000 shares of Series
C Preferred Stock and 1315 Capital received 19,000 shares of Series C Preferred Stock. The Company recorded approximately $ 0.2 million
in issuance costs related to this transaction.
14
On
January 20, 2026, the Company announced that all shares of Series C Preferred Stock were converted into Common Stock, resulting in
the issuance of 23,267,327
shares of Common Stock (calculated as $ 1,000
stated value per preferred share divided by the $ 2.02
conversion price).
Of
this amount, 1315 Capital owns 9,405,941 shares of Common Stock, or approximately 34 % of Interpace’s outstanding
Common Stock, and Ampersand owns 13,861,386 shares of Common Stock, or approximately 50 % of Interpace’s outstanding Common Stock,
in both cases subject to change in connection with subsequent issuance activity and public float changes.
14.
RESTRUCTURING EXPENSES
As
a result of the established non-coverage for PancraGEN ® , the Company announced in the first quarter of 2025 that its board
of directors had approved a restructuring and cost-savings plan to reduce operating costs and better align its workforce with the loss
of PancraGEN ® . In connection with this plan, the Company incurred $ 0.7 million in restructuring expenses for the six months
ended June 30, 2025, all of which are severance and related costs. The expenses were paid in the quarter that they were incurred, and
the Company had no restructuring liability accrued for as of June 30, 2025. For the three months ended June 30, 2025, the Company recorded
$ 0.5 million in severance costs that were charged to sales and marketing expense in the Company’s statement of operations. For
the six months ended June 30, 2025, the Company recorded $ 0.5 million in severance costs that were charged to sales and marketing and
$ 0.2 million that were charged to general and administrative expenses in the Company’s consolidated statement of operations. The
Company has not recorded any restructuring expenses for the six months ended June 30, 2026.
15
INTERPACE
BIOSCIENCES, INC
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
FORWARD-LOOKING
STATEMENTS
This
quarterly report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act
of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”). Statements that are not historical facts, including statements about our plans, objectives, beliefs and expectations, are
forward-looking statements. Forward-looking statements include statements preceded by, followed by or that include the words “believes,”
“expects,” “anticipates,” “plans,” “estimates,” “intends,” “projects,”
“should,” “could,” “may,” “will” or similar words and expressions. These forward-looking
statements are contained throughout this Form 10-Q.
Forward-looking
statements are only predictions and are not guarantees of future performance. These statements are based on current expectations and
assumptions involving judgments about, among other things, future economic, competitive and market conditions and future business decisions,
all of which are difficult or impossible to predict accurately and many of which are beyond our control. These predictions are also affected
by known and unknown risks, uncertainties and other factors that may cause our actual results to be materially different from those expressed
or implied by any forward-looking statement. Many of these factors are beyond our ability to control or predict. Our actual results could
differ materially from the results contemplated by these forward-looking statements due to a number of factors. Such factors include,
but are not limited to, the following:
●
our expectations of future
revenues, expenditures, capital or other funding requirements;
●
our reliance on Medicare
reimbursement for our clinical services and our being able to successfully restructure ourselves and maintain profitability as a
result of the decision of the Center for Medicare and Medicaid Services (“CMS”) to cease reimbursement coverage of our PancraGEN ®
test on April 24, 2025 which resulted in specimens for first-line fluid chemistry and PancraGEN ® testing not being
accepted by the Company after May 2, 2025;
●
our dependence on sales
and reimbursements from our clinical services for all of our revenue;
●
our reliance on sales of
our molecular diagnostic tests for thyroid cancer, ThyGeNEXT ® and ThyraMIR ® v2, following the loss of
reimbursement for and resulting discontinuance of PancraGEN ® , our pancreatic cancer test;
●
our ability to continue
to generate sufficient revenue from our clinical service products and other products and/or solutions that we develop in the future
is important for our ability to meet our financial and other targets;
●
our ability to finance
our business on acceptable terms in the future, which may limit the ability to grow our business, develop and commercialize products
and services, and develop and commercialize new molecular clinical service solutions and technologies;
●
our dependence on third
parties for the supply of some of the materials used in our clinical services tests;
●
the potential adverse impact
of current and future laws, licensing requirements and governmental regulations upon our business operations, including but not limited
to the evolving U.S. regulatory environment related to laboratory developed tests (“LDTs”), pricing of our tests and
services and patient access limitations;
●
our reliance on our sales
and marketing activities for future business growth and our ability to continue to expand our sales and marketing activities;
16
●
our being subject to the
controlling interests of our two private equity investors who control an aggregate of 84% of our outstanding shares of Common Stock
and this concentration of ownership may have a substantial influence on our decisions;
●
the delisting of our Common
Stock from Nasdaq, the removal of our Common Stock from trading on the OTCQX on August 18, 2025 and the subsequent trading of our
Common Stock on the OTCID have adversely affected and may continue to adversely affect our Common Stock and business and financial
condition;
●
our ability to obtain clinical
evidence demonstrating to both customers and payers our molecular diagnostic test’s clinical relevance and value;
●
our ability to implement
our business strategy; and
●
the potential impact of
future contingent liabilities on our financial condition.
Please
see Part I – Item 1A – “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31,
2025 filed with the SEC on March 30, 2026, and as amended on April 30, 2026, as well as other documents we file with the SEC from time-to-time,
for other important factors that could cause our actual results to differ materially from our current expectations as expressed in the
forward-looking statements discussed in this Form 10-Q. Because of these and other risks, uncertainties and assumptions, you should not
place undue reliance on these forward-looking statements. In addition, these statements speak only as of the date of the report in which
they are set forth and, except as may be required by law, we undertake no obligation to revise or update publicly any forward-looking
statements for any reason.
OVERVIEW
We
are a company that provides esoteric molecular diagnostic testing and pathology services to aid physicians in their evaluation of cancer
risk in patients with indeterminate biopsies and a perceived risk of cancer from clinical features. We develop and commercialize genomic
tests that can personalize medicine to help improve patient diagnosis and management. Due to the decision of CMS to cease reimbursement
coverage of our PancraGEN ® test for assessing the risk of pancreatic cyst progression to cancer on April 24, 2025 which
resulted in specimens for first-line fluid chemistry and PancraGEN ® testing not being accepted by the Company after May
2, 2025, we are currently concentrating our efforts on our molecular diagnostic tests for thyroid cancer, ThyGeNEXT ® and
ThyraMIR ® v2.
Our
clinical services’ customers consist primarily of physicians, hospitals, cancer centers, commercial laboratories, pathology groups
and clinics. Our largest customer in the six months ended June 30, 2025 and 2026 for ThyGeNEXT ® and ThyraMIR ® v2
was Laboratory Corporation of America ® or LabCorp. Our revenue channels include reimbursement by Medicare, Medicare Advantage,
Medicaid and direct client billings (for example, hospitals and clinics), and commercial payers such as Blue Cross ® Blue
Shield ® , Aetna ® , Cigna ® , United Healthcare ® and others.
We
are developing a new molecular diagnostic test for assessing the risk of pancreatic cyst progression to cancer, distinct from our prior
pancreatic test. Our prior pancreatic test (PancraGen ® ) was discontinued as a result of a loss of reimbursement by Medicare,
Medicare Advantage and Medicaid. We believe that the development process will take approximately 12-24 months, is subject to significant
uncertainties, and there can be no assurance that the test will be successfully developed or commercialized or generate revenue on any
particular timeline, or at all. Before the new test is launched, a positive determination of reimbursement from CMS must be obtained.
The timing of such determination is unknown and such positive reimbursement determination may never be obtained. In order to obtain reimbursement
from Medicare, Medicare Advantage, Medicaid and private insurers, we will need to prove medical necessity for such test and demonstrate
that the results of such test directly influence treatment and patient management, including clinical decisions.
17
Equity
On
January 20, 2026, we announced that all shares of Series C Preferred Stock were converted into shares of Common Stock, resulting in the
issuance of 23,267,327 shares of Common Stock (calculated as $1,000 stated value per preferred share divided by the $2.02
conversion price). As a result of these conversions and the subsequent issuances, there were 27,700,904 shares of Common Stock outstanding
as of June 30, 2026.
Clinical
Services
Our
clinical services business commercializes clinically useful molecular diagnostic tests and molecular pathology services. We commercialize
esoteric diagnostic tests that are principally focused on risk-stratification of cancer using the latest technology to help personalize
medicine and improve patient diagnosis and management. Our tests and services provide pathological, mutational and epigenetic analysis
of fine-needle aspiration biopsies derived from thyroid nodules with the goal of better informing surgery or surveillance treatment decisions
in patients suspected of thyroid, pancreatic, and other cancers. The molecular diagnostic tests we offer enable healthcare providers
to stratify cancer risk, helping to avoid unnecessary surgical treatment in patients at low risk, while also helping to identify patients
that would benefit from increased surveillance or surgical intervention.
We
currently have two commercialized molecular diagnostic tests in the marketplace: ThyGeNEXT ® , an expanded oncogenic mutation
panel that helps “rule-in” and “rule-out” malignancy in thyroid nodules and ThyraMIR ® v2, used
in combination with ThyGeNEXT ® , to help in further refining the malignancy risk of indeterminate thyroid nodules utilizing
a proprietary microRNA gene expression classifier.
Revenue
Recognition
Clinical
services derive revenues from the performance of proprietary assays or tests. Our performance obligation is fulfilled upon completion,
review and release of test results to the customer, at which time we bill third-party payers or direct-bill payers for the tests performed.
Under Accounting Standards Codification 606, revenue is recognized based upon the estimated transaction price or NRV, which is determined
based on historical collection rates by each payer category for each proprietary test offered. To the extent that the transaction price
includes variable consideration, for all third party and direct-bill payers and proprietary tests, we estimate the amount of variable
consideration that should be included in the transaction price using the expected value method based on historical experience.
The
ultimate amounts received from the third-party and direct-bill payers and related estimated reimbursement rates are regularly reviewed
and we adjust the NRVs and related contractual allowances accordingly. If actual collections and related NRVs vary significantly from
our estimates, we adjust the estimates of contractual allowances, which affects net revenue in the period such variances become known.
Cost
of Revenue
Cost
of revenue consists primarily of the costs associated with operating our laboratory and other costs directly related to our tests. Personnel
costs, which constitute the largest portion of cost of services, include all labor-related costs, such as salaries, bonuses, fringe benefits
and payroll taxes for laboratory personnel. Other direct costs include, but are not limited to, laboratory supplies, certain consulting
expenses, royalty expenses, and facility expenses.
18
CONDENSED
CONSOLIDATED RESULTS OF OPERATIONS
The
following table sets forth, for the periods indicated, certain statements of operations data. The trends illustrated in this table may
not be indicative of future results.
Condensed
Consolidated Results of Continuing Operations for the Quarter Ended June 30, 2026 Compared to the Quarter Ended June 30, 2025 (unaudited,
in thousands)
Three Months Ended June 30,
2026
2026
2025
2025
% to
% to
revenue
revenue
Revenue, net
$ 9,131
100.0 %
$ 9,232
100.0 %
Cost of revenue
3,478
38.1 %
3,956
42.9 %
Gross profit
5,653
61.9 %
5,276
57.1 %
Operating expenses:
Sales and marketing
2,207
24.2 %
2,910
31.5 %
Research and development
149
1.6 %
173
1.9 %
General and administrative
2,976
32.6 %
2,661
28.8 %
Total operating expenses
5,332
58.4 %
5,744
62.2 %
Operating income (loss)
321
3.5 %
(468 )
-5.1 %
Note payable interest
-
0.0 %
(49 )
-0.5 %
Other income (expense), net
9
0.1 %
(16 )
-0.2 %
Income (loss) from continuing operations before tax
330
3.6 %
(533 )
-5.8 %
Provision for income taxes
64
0.7 %
-
0.0 %
Income (loss) from continuing operations
266
2.9 %
(533 )
-5.8 %
Loss from discontinued operations, net of tax
(108 )
-1.2 %
(107 )
-1.2 %
Net income (loss)
$ 158
1.7 %
$ (640 )
-6.9 %
Revenue,
net
Revenue,
net for the three months ended June 30, 2026 decreased by $0.1 million, or 1%, to $9.1 million, compared to $9.2 million for the three
months ended June 30, 2025. The decrease in net revenue was primarily driven by the loss of reimbursement for PancraGEN ®
in April 2025, which resulted in specimens for PancraGEN ® testing no longer being accepted by the Company after May 2,
2025.
Cost
of revenue
Consolidated
cost of revenue for the three months ended June 30, 2026 was $3.5 million, as compared to $4.0 million for the three months ended June
30, 2025. As a percentage of revenue, cost of revenue decreased to 38% for the three months ended June 30, 2026 as compared to 43% in
the comparable prior year period. This decrease can be attributed to the decline in variable costs, including lab supplies.
Gross
profit
Consolidated
gross profit was approximately $5.7 million for the three months ended June 30, 2026 and $5.3 million for the three months ended June
30, 2025. The increase is attributed to the lower cost of revenue discussed above.
Sales
and marketing expense
Sales
and marketing expense was approximately $2.2 million for the three months ended June 30, 2026 and $2.9 million for the three months ended
June 30, 2025. There was approximately $0.5 million in severance and related costs included in the three months ended June 30, 2025.
These costs pertained to the loss of PancraGEN ® reimbursement as discussed previously. As a percentage of revenue, sales
and marketing expense was approximately 24% for the three months ended June 30, 2026 and 32% for the three months ended June 30, 2025.
19
Research
and development
Research
and development expense was approximately $0.1 million for the three months ended June 30, 2026 and $0.2 million for the three months
ended June 30, 2025. As a percentage of revenue, research and development expense was approximately 2% in both periods, respectively.
General
and administrative
General
and administrative expense was approximately $3.0 million for the three months ended June 30, 2026 and $2.7 million for the three months
ended June 30, 2025. The increase can be primarily attributed to an increase in professional services costs of $0.1 million and an increase
in employee and related costs of $0.2 million.
Operating
income (loss)
There
was operating income from continuing operations of $0.3 million for the three months ended June 30, 2026 as compared to an operating
loss from continuing operations of $0.5 million for the three months ended June 30, 2025. The increase in operating income from continuing
operations was primarily attributable to the increase in gross profit and the absence of severance costs in 2026 that were recorded in
the three months ended June 30, 2025.
Note
payable interest expense
Note
payable interest expense was $49,000 for the three months ended June 30, 2025. The interest expense was from our former Term Loan with
BroadOak Fund V, L.P. (“Term Loan”) which has since been repaid. There was no note payable interest expense for the three
months ended June 30, 2026.
Provision
for income taxes
Income
tax expense was approximately $0.1 million for the three months ended June 30, 2026. There was no income tax expense for the three months
ended June 30, 2025.
Loss
from discontinued operations, net of tax
We
had a loss from discontinued operations of approximately $0.1 million for both the three months ended June 30, 2026 and for the three
months ended June 30, 2025, respectively.
20
Condensed
Consolidated Results of Continuing Operations for the Six Months Ended June 30, 2026 Compared to the Six Months Ended June 30, 2025 (unaudited,
in thousands)
Six Months Ended June 30,
2026
2026
2025
2025
% to
% to
revenue
revenue
Revenue, net
$ 18,163
100.0 %
$ 20,747
100.0 %
Cost of revenue
6,606
36.4 %
8,101
39.0 %
Gross profit
11,557
63.6 %
12,646
61.0 %
Operating expenses:
Sales and marketing
4,384
24.1 %
5,723
27.6 %
Research and development
301
1.7 %
350
1.7 %
General and administrative
5,427
29.9 %
5,211
25.1 %
Total operating expenses
10,112
55.7 %
11,284
54.4 %
Operating income
1,445
8.0 %
1,362
6.6 %
Note payable interest
-
0.0 %
(127 )
-0.6 %
Other income, net
18
0.1 %
4
0.0 %
Income from continuing operations before tax
1,463
8.1 %
1,239
6.0 %
Provision for income taxes
366
2.0 %
18
0.1 %
Income from continuing operations
1,097
6.0 %
1,221
5.9 %
Loss from discontinued operations, net of tax
(218 )
-1.2 %
(214 )
-1.0 %
Net income
$ 879
4.8 %
$ 1,007
4.9 %
Revenue,
net
Revenue,
net for the six months ended June 30, 2026 decreased by $2.5 million, or 12%, to $18.2 million, compared to $20.7 million for the six
months ended June 30, 2025. The decrease in net revenue was largely driven by the loss of PancraGEN ® revenue discussed
above.
Cost
of revenue
Consolidated
cost of revenue for the six months ended June 30, 2026 was $6.6 million and was $8.1 million for the six months ended June 30, 2025.
As a percentage of revenue, cost of revenue was approximately 36% for the six months ended June 30, 2026 as compared to 39% for the six
months ended June 30, 2025. The decrease in cost of revenue was largely driven by the loss of PancraGEN ® revenue discussed
above.
Gross
profit
Consolidated
gross profit was approximately $11.6 million for the six months ended June 30, 2026 and $12.6 million for the six months ended June 30,
2025. The gross profit percentage was approximately 64% for the six months ended June 30, 2026 and 61% for the six months ended June
30, 2025. The decrease is largely attributed to the loss of PancraGEN ® discussed above.
Sales
and marketing expense
Sales
and marketing expense was approximately $4.4 million for the six months ended June 30, 2026 and $5.7 million for the six months ended
June 30, 2025. The decrease is primarily the result of the loss of PancraGEN ® in 2025 which had approximately four months
of sales force and severance costs as compared to none in 2026. As a percentage of revenue, sales and marketing expense decreased to
24% from 28% in the comparable prior year period due to the decrease in sales force costs.
21
Research
and development
Research
and development expense was approximately $0.3 million for the six months ended June 30, 2026 and $0.4 million for the six months June
30, 2025, respectively. As a percentage of revenue, research and development expense remained the same at approximately 2% for both periods.
General
and administrative
General
and administrative expense was approximately $5.4 million for the six months ended June 30, 2026 and $5.2 million for the six months
ended June 30, 2025. The increase can be primarily attributed to a $0.2 million increase in professional services costs.
Operating
income
Operating
income from continuing operations remained comparable as it was $1.4 million for both the six months ended June 30, 2026 and for the
six months ended June 30, 2025.
Note
payable interest expense
Note
payable interest expense was $0.1 million for the six months ended June 30, 2025. The interest expense was from our former Term Loan
with BroadOak Fund V, L.P. (“Term Loan”) which has since been repaid.
Provision
for income taxes
Income
tax expense was approximately $0.4 million for the six months ended June 30, 2026 and $18,000 for the six months ended June 30, 2025.
The income tax expense for the six months ended June 30, 2026 was primarily due to our net income for the six months ended June 30, 2026
and deferred tax expense. The income tax expense for the six months ended June 30, 2025 was primarily related to state and local taxes.
Loss
from discontinued operations, net of tax
We
had a loss from discontinued operations of approximately $0.2 million for both the six months ended June 30, 2026 and June 30, 2025,
respectively.
Non-GAAP
Financial Measures
In
addition to the GAAP results provided throughout this document, we have provided certain non-GAAP financial measures to help evaluate
the results of our performance. We believe that these non-GAAP financial measures, when presented in conjunction with comparable GAAP
financial measures, are useful to both management and investors in analyzing our ongoing business and operating performance. We believe
that providing the non-GAAP information to investors, in addition to the GAAP presentation, allows investors to view our financial results
in the way that management views financial results.
In
this Quarterly Report on Form 10-Q, we discuss Adjusted EBITDA, a non-GAAP financial measure. Adjusted EBITDA is a metric used by management
to measure cash flow of the ongoing business. Adjusted EBITDA is defined as income or loss from continuing operations, plus depreciation
and amortization, non-cash stock-based compensation, non-recurring legal expenses, severance expense, asset impairment, interest and
taxes, and other non-cash expenses including change in fair value of notes payable. The legal expenses included are related to NASDAQ
uplist costs, special proxy and charter work, and an employment dispute. The table below includes a reconciliation of this non-GAAP
financial measure to the most directly comparable GAAP financial measure.
22
Reconciliation
of Adjusted EBITDA (Unaudited)
($
in thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Income (loss) from continuing operations (GAAP Basis)
$ 266
$ (533 )
$ 1,097
$ 1,221
Depreciation and amortization
127
101
245
196
Stock-based compensation
4
9
8
24
Non-recurring legal expenses
65
-
380
-
Severance & related expense
-
524
-
692
Asset impairment - lab supplies
-
198
-
198
Lab supplies write-off
217
-
217
-
Taxes expense
64
-
366
18
Note payable interest
-
49
-
127
Other income/expense, net
(9 )
10
(18 )
14
Change in fair value of note payable
-
7
-
(18 )
Adjusted EBITDA
$ 734
$ 365
$ 2,295
$ 2,472
LIQUIDITY
AND CAPITAL RESOURCES
For
the six months ended June 30, 2026, we had operating income from continuing operations of $1.4 million. As of June 30, 2026, we had cash
and cash equivalents of $2.7 million, total current assets of $11.0 million and current liabilities of $5.0 million. As of July 31, 2026,
we had approximately $2.7 million of cash and cash equivalents.
During
the six months ended June 30, 2026, net cash provided by operating activities was $0.4 million. The main component of cash provided by
operating activities was our net income of $0.9 million and non-cash adjustments of $1.0 million, which were partially offset by a decrease
in accrued salaries and bonus of $0.9 million and increase in accounts receivable of $0.7 million. During the six months ended June 30,
2025, net cash provided by operating activities was $1.8 million. The main component of cash provided by operating activities was our
net income of $1.0 million.
For
both the six months ended June 30, 2026 and June 30, 2025, respectively, cash used in investing activities was $0.2 million which pertained
to the purchase of lab equipment.
For
the six months ended June 30, 2026, there was no cash used in financing activities. For the six months ended June 30, 2025, cash used
in financing activities was $2.5 million, which were payments made on our former Term Loan.
We
generated positive cash flows from operations for the six months ending June 30, 2026. We intend to meet our ongoing capital needs by
using our available cash as well as through targeted margin improvement, collection of accounts receivable, containment of costs, and
the potential use of other financing options and other strategic alternatives.
The
Company continues to explore various strategic alternatives, 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. With the delisting
of the Common Stock from Nasdaq in February 2021, our ability to raise additional capital on terms acceptable to the Company has been
adversely impacted. There can be no assurance that the Company will be successful in obtaining such funding on terms acceptable to the
Company. The Company is seeking an uplisting of its Common Stock to Nasdaq, but no assurances can be given that a Nasdaq listing will
be achieved.
23
Inflation
We
do not believe that inflation had a significant impact on our results of operations for the periods presented. However, inflation and
supply chain disruptions, whether caused by restrictions or slowdowns in shipping or logistics, increases in demand for certain goods
used in our operations, tariffs, or otherwise, could impact our operations in the near term.
Critical
Accounting Estimates
See
Note 5, Summary of Significant Accounting Policies and Note 15, Recent Accounting Standards to the Interim Financial Statements
included elsewhere in this Quarterly Report on Form 10-Q for information regarding newly adopted and recent accounting pronouncements.
See also Note 1, Nature of Business and Significant Accounting Policies to our financial statements included in our Annual Report
on Form 10-K for the year ended December 31, 2025, as amended, for a discussion of our critical accounting policies. There have been
no material changes to such critical accounting policies. We believe our most critical accounting policies include accounting for revenue
recognition, leases, and income taxes.
Off-Balance
Sheet Arrangements
None.
Item
3. Quantitative and Qualitative Disclosures About Market Risk
As
a smaller reporting company, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information
requested by this Item.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Our
principal executive officer and principal financial officer evaluated the effectiveness of our disclosure controls and procedures as
of June 30, 2026. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange
Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company
in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods
specified in the SEC’s rules and forms. Management recognizes that any controls and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating
the cost-benefit relationship of possible controls and procedures. Disclosure controls and procedures include, without limitation, controls
and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under
the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial
officers, as appropriate, to allow timely decisions regarding required disclosure.
Based
on management’s evaluation of the Company’s disclosure controls and procedures, the principal executive officer and principal
financial officer of the Company have concluded that the Company’s disclosure controls and procedures were effective as of June
30, 2026.
Reference
should be made to our Annual Report on Form 10-K for the year ended December 31, 2025 filed with the SEC on March 30, 2026, as amended,
for additional information regarding discussion of the effectiveness of the Company’s controls and procedures.
Changes
in Internal Control over Financial Reporting
There
has been no change in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act)
that occurred during the quarter covered by this report that has materially affected, or is reasonably likely to materially affect, our
internal control over financial reporting.
24
PART
II. OTHER INFORMATION
Item
1. Legal Proceedings
None.
Item
1A. Risk Factors
In
addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, Item 1A, “Risk
Factors” in our Annual Report on Form 10-K of the Company filed with the SEC on March 30, 2026, as amended, and as updated in subsequent
filings. These risk factors could materially harm our business, operating results and financial condition. Additional factors and uncertainties
not currently known to us or that we currently consider immaterial also may materially adversely affect our business, financial condition
or future results.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
None.
Item
5. Other Information
None.
Item
6. Exhibits
Exhibit
No.
Description
3.1
Conformed version of Certificate of Incorporation of Interpace Biosciences, Inc., as amended most recently by the Certificate of Designation of Preferences, Rights and Limitations of Series C Convertible Preferred Stock, effective October 11, 2024, incorporated by reference to Exhibit 3.1 of the Company’s Quarterly Report on Form 10-Q, filed with the SEC on November 8, 2024.
3.2
Amended and Restated Bylaws of Interpace Biosciences, Inc., incorporated by reference to Exhibit 3.2 of the Company’s Current Report on Form 8-K, filed with the SEC on November 14, 2019.
31.1*
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1+
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2+
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS
Inline XBRL Instance Document
– the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL
document.
101.SCH
Inline XBRL Taxonomy Extension
Schema Document.
101.CAL
Inline XBRL Taxonomy Extension
Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension
Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension
Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension
Presentation Linkbase Document.
104
Cover Page Interactive
Data File (formatted as Inline XBRL and contained in Exhibits 101).
*
Filed Herewith.
+
Exhibits 32.1 and 32.2
are being furnished herewith and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act or
otherwise subject to the liability of that section, nor shall such exhibits be deemed to be incorporated by reference to any registration
statement or other document filed under the Securities Act or the Exchange Act, except as otherwise stated in any such filing.
25
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
Date:
August 10, 2026
Interpace
Biosciences, Inc.
(Registrant)
/s/ Thomas
W. Burnell
Thomas W. Burnell
President and Chief Executive Officer
(Principal Executive Officer)
Date:
August 10, 2026
/s/ Christopher
McCarthy
Christopher McCarthy
Chief
Financial Officer and Chief Operating Officer
(Principal Financial Officer)
26
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.