Item 7. Management’s Discussion and Analysis
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion
and analysis of our consolidated financial condition and results of operations should be read together with our consolidated financial
statements and related notes appearing elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion
and analysis or set forth elsewhere in this Annual Report on Form 10-K, including information with respect to our plans and strategy
for our business and related financing, includes forward-looking statements involving risks and uncertainties and should be read together
with the “Forward-Looking Statements” and “Risk Factors” sections of this Annual Report on Form 10-K for a discussion
of important factors which could cause actual results to differ materially from the results described in or implied by the forward-looking
statements contained in the following discussion and analysis. Unless the context otherwise requires, references herein to “we”,
“us”, and “our”, and to the “Company” or “Lucid” are to Lucid Diagnostics Inc. and its
subsidiaries.
Overview
Operations
Overview
We
are a commercial-stage medical diagnostics technology company focused on the millions of patients with long-standing GERD who are at
risk of developing esophageal precancer and cancer, specifically highly lethal EAC, which is expected to lead to approximately 16,000
U.S. deaths in 2021.
We
believe that our lead products, the EsoGuard Esophageal DNA Test performed on samples collected with the EsoCheck Esophageal Cell Collection
Device, constitute the first and only commercially available diagnostic test capable of serving as a widespread screening tool to prevent
EAC deaths, through early detection of esophageal precancer in at-risk GERD patients.
●
EsoGuard
is a DNA test performed on surface esophageal cells collected with EsoCheck in a brief noninvasive office procedure which has been
shown to be over 90% sensitive and specific at detecting Barrett’s Esophagus (“BE”), a precancerous condition of
the esophagus and all conditions along the BE-EAC spectrum, including on samples collected with EsoCheck (Moinova, et al. Sci Transl
Med. 2018 Jan 17;10(424): eaao5848).
●
EsoCheck
is an FDA 510(k) and CE Mark cleared noninvasive swallowable balloon capsule catheter capable of sampling surface esophageal cells
in a less than five-minute office procedure. We believe its proprietary Collect+Protect™ technology makes it the only noninvasive
esophageal cell collection device capable of anatomically targeted and protected sampling to prevent dilution and contamination during
device withdrawal.
EsoGuard
is commercialized in the U.S. as a laboratory developed test (“LDT”) previously performed previously at our
unrelated third-party commercial clinical laboratory service partner ResearchDx Inc. (with a d/b/a “Pacific Dx”)
(“RDx”), at their Clinical Laboratory Improvement Amendments (“CLIA”) certified commercial clinical laboratory,
located in Irvine, CA. Starting March 2022, the EsoGuard LDT is performed at our CLIA-certified commercial clinical laboratory,
located in Lake Forest, CA. Additionally, RDx also manufactures our EsoGuard Specimen Kits. EsoCheck is commercialized in the U.S.
as a 510(k) cleared esophageal cell collection device currently manufactured for us by our contract manufacturing partner, Sage Product
Development Inc., located in Foxborough, MA. We are in the process of transferring EsoCheck manufacturing to Coastline International
Inc., a high-volume manufacturer headquartered in San Diego, CA with plants in Mexico. Both EsoGuard and EsoCheck recently completed
the CE Mark certification process. EsoGuard, used with EsoCheck, was granted FDA Breakthrough Device designation and is the subject of
two large, actively enrolling, international multicenter PMA clinical trials.
The
EsoGuard PLA code 0114U secured final Medicare payment determination of $1,938.01, effective January 1, 2021. The CLIA
certified laboratory where the EsoGuard assay is performed has begun to submit claims and receive out-of-network private insurance
payments. We are awaiting Medicare local coverage determination. We are also aggressively pursuing EsoGuard U.S. private payor
payment and coverage as well as payment in Europe.
Our
initial EsoGuard commercialization efforts have focused on gastroenterology (“GI”) physicians. EsoGuard testing has accelerated
as pandemic-related healthcare facility limitations have eased. We have utilized a hybrid sales model of full-time sales management supervising
senior independent sales representatives and supported by full-time clinical specialists. We are significantly expanding our full-time
commercial team and currently employ a national director of sales, seven regional business managers, three clinical specialists and a
sales operations manager. We are contracted with approximately fifty independent sales representatives and are actively recruiting full-time
territory managers in each region to specifically call on either GI or primary care physicians.
67
We are working to expand
EsoGuard commercialization across multiple channels by targeting primary care physicians and consumers in addition to GI physicians.
To assure sufficient testing capacity and geographic coverage, as part of this expansion, we are building our own network of Lucid Test
Centers, staffed by Lucid-employed clinical personnel, where patients can undergo the EsoCheck procedure and have the sample sent for
EsoGuard testing, starting with three test centers launched in the Phoenix metropolitan area and have recently announced we have expanded
our test centers into Utah, Nevada, and Colorado. We also are establishing an EsoGuard Telemedicine Program, in partnership with UpScript,
LLC, an independent third-party telemedicine provider, that can accommodate EsoGuard self-referrals from direct-to-consumer marketing.
We are a majority owned subsidiary
of PAVmed. We are party to an amended and restated patent license agreement with CWRU, dated August 23, 2021 (“Amended CWRU License
Agreement”), which provides for the exclusive worldwide license of the intellectual property rights for the proprietary technologies
underlying EsoCheck and EsoGuard.
Impact
of SARS-CoV-2 - COVID-19 Pandemic
Previously,
in December 2019, there was an outbreak of a novel strain of a coronavirus occurred, with such coronavirus designated by the United Nations
(UN) World Health Organization (“WHO”) as the “Severe Acute Respiratory Syndrome Coronavirus 2” - or “SARS-CoV-2”.
The SARS-CoV-2 spread on a global basis to other countries, including the United States of America (“USA” “U.S.”
or “United States”). On March 11, 2020, the WHO declared a pandemic resulting from SARS-CoV-2, with such pandemic commonly
referred to by its resulting illness of “COVID-19” (“coronavirus disease-2019”), and is referred to herein as
the “COVID-19 pandemic”. The COVID-19 pandemic is ongoing, and we continue to monitor the ongoing impact of the COVID-19
pandemic on the United States national economy, the global economy, and our business.
The
COVID-19 pandemic may have an adverse impact on our operations, supply chains, and distribution systems and /or those of our contractors,
and increase our expenses, including as a result of impacts associated with preventive and precautionary measures being taken, restrictions
on travel, quarantine polices, and social distancing. Such adverse impact may include, for example, the inability of our employees and
/or those of our contractors to perform their work or curtail their services provided to us.
We
expect the significance of the COVID-19 pandemic, including the extent of its effect on our consolidated financial condition and consolidated
operational results and cash flows, to be dictated by the success of United States and global efforts to mitigate the spread of and /or
to contain the SARS-CoV-2 and the impact of such efforts.
In
addition, the spread of the SARS-CoV-2 has disrupted the United States’ healthcare and healthcare regulatory systems which could
divert healthcare resources away from, or materially delay United States Food and Drug Administration (“FDA”) approval with
respect to our products.
Furthermore,
our clinical trials have been and may be further affected by the COVID-19 pandemic, as site initiation and patient enrollment may be
delayed, for example, due to prioritization of hospital resources toward the virus and /or illness response, as well as travel restrictions
imposed by governments, and the inability to access clinical test sites for initiation and monitoring.
The
COVID-19 pandemic may have an adverse impact on the economies and financial markets of many countries, including the USA, resulting in
an economic downturn that could adversely affect demand for our products and services and /or our product candidates.
Although
we are continuing to monitor and assess the effects of the COVID-19 pandemic on our business, the ultimate impact of the COVID-19 pandemic
(or a similar health epidemic) is highly uncertain and subject to change, and therefore, its impact on our consolidated financial condition,
consolidated results of operations, and /or consolidated cash flows, the adverse impact could be material.
68
Results
of Operations
Overview
Revenue
Revenue
was recognized with respect to the EsoGuard Commercialization Agreement, dated August 1, 2021, between the Company’s majority-owned
subsidiary, Lucid Diagnostics Inc., and ResearchDX Inc. (“RDx”), CLIA certified commercial laboratory service provider.
Cost
of revenue
The
cost of revenue recognized with respect to the revenue recognized under the EsoGuard Commercialization Agreement is inclusive of: a royalty
fee incurred under the Amended CWRU License Agreement; the MSA Fee (as defined and discussed herein below) allocated to cost of revenue,
which is principally employee related costs of PAVmed employees engaged in the administration to patients of the EsoCheck cell sample
collection procedure (principally at the LUCID Test Centers); the EsoCheck devices and EsoGuard mailers (cell sample shipping costs)
distributed to medical practitioners locations and the LUCID Test Centers; and LUCID Test Centers operating expenses, including rent
expense and supplies.
Sales
and marketing expenses
Sales
and marketing expenses consist primarily of the portion of the MSA Fee allocated to sales and marketing expenses, which are principally
employee related costs of PAVmed employees, as well as advertising and promotion expenses. We anticipate our sales and marketing expenses
will increase in the future, as we anticipate an increase in payroll and related expenses related to the roll-out of our commercial sales
and marketing operations as we execute on our business strategy.
General
and administrative expenses
General
and administrative expenses consist primarily of professional fees, accounting and legal services, consultants and expenses associated
with obtaining and maintaining patents within our intellectual property portfolio, along with the portion of the MSA Fee allocated to
general and administrative expenses.
We
anticipate our general and administrative expenses will increase in the future, as we anticipate an increase in the MSA Fee allocated
to general and administrative expense, related to continued expansion of our overall business operations. We also anticipate expenses
related to being a public company, including professional services fees for legal, accounting, tax, audit, employees involved in third-party
payor reimbursement contract negotiations and regulatory services associated with maintaining compliance as a public company, along with
insurance premiums, investor relations, and other corporate expenses.
Research
and Development Expenses
Research
and development expenses are recognized in the period they are incurred and consist principally of internal and external expenses incurred
for the development of our technologies and conducting clinical trials, including:
●
consulting
costs charged to us by various external contract research organizations we contract with to conduct preclinical studies and engineering
studies;
●
costs
associated with regulatory filings;
●
patent
license fees;
●
cost
of laboratory supplies and acquiring, developing, and manufacturing preclinical prototypes;
●
product
design engineering studies;
●
fees
associated with conducting clinical trials for our EsoGuard diagnostic assay; and
●
MSA
Fee allocated to research and development, as such MSA Fee are discussed below.
We
plan to incur research and development expenses for the foreseeable future as we continue
the development of our existing products as well as new innovations. Our research and development
activities are focused principally on obtaining FDA approvals and developing product improvements
or extending the utility of the lead products in our pipeline, including EsoCheck and EsoGuard.
69
Interest
Expense
Interest
expense recognized is with respect to a Senior Unsecured Promissory Note, dated June 1, 2021, with a face value principal of $22.4 million,
an annual interest rate of 7.875%, and a contractual maturity date of May 18, 2028, issued by us to PAVmed. The Senior Unsecured Promissory
Note replaced the $22.4 million aggregate outstanding and payable balance of the Due To: PAVmed Inc., as of June 1, 2021. The Senior
Unsecured Promissory Note provided for the partial or full repayment of the face value principal and accrued but unpaid interest thereon
by the issue of shares of our common stock, at the election of PAVmed Inc., at a conversion price of $1.42 per share of Lucid Diagnostics
Inc. common stock.
On
October 13, 2021, we issued 15,803,200 shares of our common stock to PAVmed upon the election by PAVmed to convert the $22.4 million
face value principal under the terms of a Senior Unsecured Promissory Note, dated June 1, 2021.
See
our accompanying consolidated financial statements Note 6, Due To PAVmed Inc. , for a discussion of the Senior Unsecured Promissory
Note dated June 1, 2021 issued by us to PAVmed.
Authorized
Shares Increase and Stock-Split - October 6, 2021
Effective
October 6, 2021, our board of directors: increased the authorized shares of common stock to 100.0 million shares; and declared a 1.411-to-1.0
common stock-split. The number of shares of our common stock and the stock options and restricted stock awards granted under the Lucid
Diagnostics Inc. 2018 Equity Plan, and the corresponding stock option exercise price per share; the fair value per share of the stock
options and restricted stock awards; and the Senior Unsecured Promissory Note conversion price per share, for all periods presented,
as applicable, have been adjusted for such common stock split.
Management
Services Agreement (MSA)
We
are a majority-owned subsidiary of PAVmed, which has a majority equity ownership interest and has financial control of Lucid Diagnostics.
Our
daily operations are managed by personnel employed by PAVmed, for which we incur the MSA Fee, according to the provisions of the
MSA with PAVmed. The MSA Fee is charged on a quarterly basis and is subject-to periodic adjustment corresponding with changes in the
number of PAVmed. employees providing services to us, with the change in the MSA Fee approved by each of the Lucid Diagnostics and PAVmed’s
board of directors. The MSA does not have a termination date, but may be terminated by the Lucid Diagnostics board of directors.
The
classification of the MSA Fee between cost-of-revenue, sales and marketing expense, general and administrative expense, and research
and development expense is based on the PAVmed quarterly classification of employee salary expense. In this regard, PAVmed classifies
employee salary expense as cost-of-revenue for employees engaged in service delivery under the EsoGuard Commercialization Agreement,
and sales and marketing expenses for employees performing sales, marketing, and reimbursement activities and functions, general and administrative,
and research and development except for those employees who are engaged in product and services engineering development and design and
/or clinical trials activities, for which such employee salary is classified as research and development expense.
See
our accompanying unaudited condensed financial statements Note 5 , Related Party Transactions - PAVmed Inc. - Management Services
Agreement , for a discussion of the MSA between Lucid Diagnostics and PAVmed.
70
Presentation
of Dollar Amounts
All
dollar amounts in this Management’s Discussion and Analysis of Financial Condition and Results of Operations are presented in whole
dollars, if not otherwise indicated as being presented as dollars in millions, except for the number of shares and per share amounts.
Year
ended December 31, 2021 versus December 31, 2020
Revenue
In
the year ended December 31, 2021, revenue was $0.5 million as compared to no revenue in the corresponding period in the prior year. The
$0.5 million increase principally relates to our EsoGuard Commercialization Agreement, dated August 1, 2021, which resulted in revenue
recognition of $0.1 million per month beginning August 2021.
Cost
of revenue
In
the year ended December 31, 2021, cost of revenue was approximately $0.6 million, compared to no cost of revenue in the corresponding
period in the prior year. The $0.6 million increase principally relates to costs associated with our commercialization agreement that
started in August 2021.
Sales
and marketing expenses
In
the year ended December 31, 2021, sales and marketing costs were approximately $5.3 million, compared to $1.3 million for the corresponding
period in the prior year. The net increase of $4.0 million was principally related to:
●
approximately
$1.9 million increase in compensation related costs principally related to an increase in headcount;
●
approximately
$1.2 million increase in outside professional services related to EsoCheck, EsoGuard and consulting and professional services
fees.
●
approximately
$0.9 million increase in the MSA fee allocation from PAVmed related to the growth and expansion of Lucid’s business and the
services incurred through PAVmed.
General
and administrative expenses
In
the year ended December 31, 2021, general and administrative costs were approximately $12.8 million, compared to $1.5 million for the
corresponding period in the prior year. The net increase of $11.2 million was principally related to:
●
approximately
$6.1 million increase in stock based compensation from RSA grants to Lucid and PAVmed employees and non-employees, and an increase
in stock options granted corresponding with the increase in the number of employees;
●
approximately
$4.5 million in consulting services related to patents, regulatory compliance, legal processes for contract review, transition
of PR and IR firms, and public company expenses; and
●
approximately
$0.6 million increase in the MSA fees, after allocation, from PAVmed related to the growth
and expansion of our business and the services incurred through PAVmed.
Research
and development expenses
In
the year ended December 31, 2021, research and development costs were approximately $9.3 million, compared to $5.4 million for the corresponding
period in the prior year. The net increase of $3.9 million was principally related to:
●
approximately
$3.2 million increase in development costs, particularly in clinical trial activities and outside professional and consulting fees
with respect to EsoCheck, EsoCure and EsoGuard;
●
approximately
$0.3 million increase in compensation related costs and related to expanded clinical and engineering staff; and
●
approximately
$0.4 million increase in the MSA fee allocation from PAVmed related to the growth and expansion of Lucid’s business and the
services incurred through PAVmed.
See
our consolidated financial statements as of and for the years ended December 31, 2021 and 2020 for each of: Note 5, Related Party
Transactions - PAVmed Inc., for a discussion of the consulting fee expense and stock based compensation expense recognized with respect
to the Physician Inventors consulting agreements and stock options and restricted awards; and the MSA between Lucid Diagnostics and PAVmed;
and Note 12, Stock-Based Compensation , for information regarding each of the Lucid Diagnostics 2018 Equity Plan and the
PAVmed Inc. 2014 Equity Plan.
71
Liquidity
and Capital Resources
Due
To: PAVmed Inc. & Senior Unsecured Promissory Note Issued to PAVmed Inc.
Since
inception, prior to our IPO discussed below, our operations have been funded by PAVmed providing working capital cash advances
and the payment by PAVmed of certain operating expenses on-our-behalf. Additionally, our daily operations are managed by personnel employed
by PAVmed, for which we incur a MSA Fee expense according to the provisions of the MSA discussed above.
As
of December 31, 2021, we had a Due To: PAVmed Inc. payment obligation liability of an aggregate of approximately $1.6 million
payable to reimburse for employee related costs and payments PAVmed Inc. made on behalf of Lucid Diagnostics.
See
our accompanying consolidated financial statements Note 6, Due To PAVmed Inc .
On
October 18, 2021, we completed an initial public offering (“IPO”) of our common stock under an effective registration statement
on Form S-1 (SEC File No. 333-259721), wherein a total of 5.0 million shares of our common stock were issued, with such total shares
inclusive of 571,428 shares issued to PAVmed, at an IPO price of $14.00 per share, resulting gross proceeds of $70.0 million, before
underwriting fees of $4.9 million, and approximately $0.7 million of offering costs incurred by us.
We
are subject to all of the risks and uncertainties typically faced by medical device and diagnostic companies that devote substantially
all of their efforts to the commercialization of their initial product and services and ongoing research and development activities and
conducting clinical trials. We expect to continue to experience recurring losses from operations and we will continue to fund our operations
with debt and/or equity financing transactions. Notwithstanding, however, with the cash on-hand as of the date hereof, of which is inclusive
of the cash proceeds resulting from the as a result of our IPO, we expect to be able to fund its future operations for one year from
the date of the issue of our consolidated financial statements, as included herein in this Annual Report on Form 10-K
for the year ended December 31, 2021.
Lucid
Diagnostics Inc. Committed Equity Facility – Subsequent to December 31, 2021
Subsequent
to December 31, 2021, in March 2022, we entered into a committed equity facility with an affiliate of Cantor. Under the terms of the
facility, Cantor has committed to purchase up to $50 million in our shares of our common stock from time to time at our request. While there are distinct differences, the facility is structured similarly to a traditional at-the-market equity
facility, insofar as it allows the Company to raise primary equity capital on a periodic basis at prices based on the existing market
price.
Upon
the initial satisfaction of the conditions to Cantor’s obligation to purchase shares under the facility, including that a registration
statement registering the resale by Cantor of the Shares under the Securities Act is declared effective by the SEC and a final prospectus
relating thereto is filed with the SEC, we will have the right, but not the obligation, from time to time at our sole discretion until
the first day of the month next following the expiration of the 36-month period after the effective date of the registration statement,
to direct Cantor to purchase shares in accordance with the terms of the facility, by delivering written notice to Cantor prior to the
commencement of trading on any trading day, subject to certain maximum amounts. The purchase price of the shares will be 96% of the volume
weighted average price of the shares of common stock during the trading date on which we have timely delivered written notice to Cantor
directing it to purchase shares under the facility.
We
will not sell, and Cantor will not purchase, any shares pursuant to the facility, if the aggregate number of shares of common stock issued
pursuant to the facility would exceed 7,482,763 shares of common stock, unless we obtain approval of our stockholders for the sale of
shares in excess of such amount. In addition, we will not sell, and Cantor will not purchase, any shares pursuant to the facility, which,
when aggregated with all other shares of common stock then beneficially owned by Cantor and its affiliates, would result in the beneficial
ownership by Cantor and its affiliates of more than 4.99% of our outstanding voting power or shares of common stock.
In
connection with the execution of the agreement for the facility, we agreed to pay Cantor $1.0 million as consideration for its irrevocable commitment
to purchase the shares upon the terms and subject to the satisfaction of the conditions set forth in such agreement. In addition, pursuant
to the agreement, e agreed to reimburse Cantor for certain of its expenses. We also entered into a registration rights agreement with
Cantor. We have the right to terminate the agreement at any time after initial satisfaction of the conditions to Cantor’s obligation
to purchase shares under the facility, at no cost or penalty, upon three trading days’ prior written notice.
72
Critical
Accounting Policies and Significant Judgments and Estimates
The
discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which
have been prepared in accordance with generally accepted accounting principles in the United States of America, or U.S. GAAP. The preparation
of these consolidated financial statements requires us to make estimates and assumptions affecting the reported amounts of assets, liabilities,
and equity, along with the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the
reported amounts of expenses during the corresponding periods. In accordance with U.S. GAAP, we base our estimates on historical experience
and on various other assumptions we believe are reasonable under the circumstances. Actual results may differ from these estimates under
different assumptions or conditions. While our significant accounting policies are described in more detail in our consolidated financial
notes, we believe the following accounting policies to be critical to the judgments and estimates used in the preparation of our consolidated
financial statements.
Revenue
Recognition
The
Company recognizes revenue under the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification
(“ASC”) Topic 606, Revenue from Contracts with Customers , (“ASC 606”). At its inception, an arrangement
is accounted for under the provisions of ASC 606 as a contract with a customer when there is: a legally enforceable contract between
the parties; the rights of the parties are identified; the arrangement has commercial substance; and collectability of the contract consideration
is deemed probable. To determine revenue recognition for arrangements determined to be within the scope of ASC 606, the Company performs
the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii)
determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize
revenue when (or as) the entity satisfies a performance obligation.
Research
and Development Expenses
Research
and development expenses are recognized as incurred and include the salary and stock-based compensation of employees engaged in product
research and development activities, and the costs related to the Company’s various contract research service providers, suppliers,
engineering studies, supplies, and outsourced testing and consulting fees, as well as depreciation expense and rental costs for equipment
used in research and development activities, and fees incurred for access to certain facilities of contract research service providers.
73
Stock-Based
Compensation
Stock-based
awards are made to members of the board of directors of the Company, the Company’s employees and non-employees, under each of the
Lucid Diagnostics Inc. 2018 Equity Plan and the PAVmed Inc. 2014 Equity Plan.
The
grant-date estimated fair value of the stock-based
award is recognized on a straight-line basis over the requisite service period, which is generally the vesting period of the respective
stock-based award, with such straight-line recognition adjusted, as applicable, so the cumulative expense recognized is at-least equal-to-or-greater-than
the estimated fair value of the vested portion of the respective stock-based award as of the reporting date.
The
Company uses the Black-Scholes valuation model to estimate the fair value of stock options granted under both the PAVmed Inc. 2014 Equity
Plan and the Lucid Diagnostics Inc. 2018 Equity Plan, which requires the Company to make certain weighted-average valuation estimates
and assumptions for stock-based awards, principally as follows:
●
With
respect to the PAVmed Inc. 2014 Equity Plan, the expected stock price volatility is based on the historical stock price volatility
of PAVmed Inc. common stock and the volatilities of similar entities within the medical device industry over the period commensurate
with the expected term with respect to stock options granted to the board of directors and employees in the years ended December
31, 2021 and 2020;
●
With
respect to stock options granted under the Lucid Diagnostics Inc. 2018 Equity Plan, the expected stock price volatility was based
on the historical stock price volatility of similar entities within the medical device industry over the period commensurate with
the expected term with respect to stock options granted to employees in the year ended December 31, 2021; There were no stock options
granted under the Lucid Diagnostics Inc. 2018 Equity Plan in the year ended December 31, 2020;
●
The
risk-free interest rate is based on the interest rate payable on U.S. Treasury securities in effect at the time of grant for a period
commensurate with either the expected term or the remaining contractual term, as applicable, of the stock option; and,
●
The
expected dividend yield is based on annual dividends of $0.00 as there have not been dividends paid to-date, and there is no plan
to pay dividends for the foreseeable future.
The
price per share of PAVmed Inc. common stock used in the computation of estimated fair value of stock options and restricted stock
awards granted under the PAVmed Inc. 2014 Equity Plan is its quoted closing price per share.
The
price per share of Lucid Diagnostics Inc. common stock used in the computation of estimated fair value of stock options and restricted
stock awards granted under the Lucid Diagnostics Inc. 2018 Equity Plan is as follows: (i) for the period October 14, 2021 to December
31, 2021 it is its quoted closing price per share; and (ii) for the period January 1, 2021 to October 14, 2021, it was estimated using
a probability-weighted average expected return methodology (“PWERM”), which involves the determination of equity value under
various exit scenarios and an estimation of the return to the common stockholders under each scenario; and (iii) as of December 31, 2020,
it was estimated using a discounted cash flow analysis applied to a multi-year forecast of its future cash flows.
Leases
The
Company adopted FASB ASC Topic 842, Leases , (“ASC 842”) effective December 31, 2021, with such adoption not having
an effect on the Company’s consolidated financial statements. All significant lease agreements and contractual agreements with
embedded lease agreements are accounted for under the provisions of ASC 842, wherein, if the contractual arrangement: involves the use
of a distinct identified asset; provides for the right to substantially all the economic benefits from the use of the asset throughout
the contractual period; and, provides for the right to direct the use of the asset. A lease agreement is accounted for as either a finance
lease (generally with respect real estate) or an operating lease (generally with respect to equipment). Under both a finance lease and
an operating lease, the Company recognizes as of the lease commencement date a lease right-of-use (“ROU”) asset and a corresponding
lease payment liability.
A
lease ROU asset represents the Company’s right to use an underlying asset for the lease term, and the lease liability represents
its contractual obligation to make lease payments. The lease ROU asset is measured at the lease commencement date as the present value
of the future lease payments plus initial direct costs incurred. The Company recognizes lease expense of the amortization of the lease
ROU asset for an operating lease on a straight-line basis over the lease term; and for financing leases on a straight-line basis unless
another basis is more representative of the pattern of economic benefit. The lease liability is measured at the lease commencement date
with the discount rate generally based on the Company’s incremental borrowing rate (to the extent the lease implicit rate is not
known nor determinable), with interest expense recognized using the interest method for financing leases.
74
Income
Taxes
The
Company accounts for income taxes using the asset and liability method, as required by FASB ASC Topic 740, Income Taxes, (ASC 740). Current
tax liabilities or receivables are recognized for estimated income tax payable and/or refundable for the current year. Deferred tax assets
and deferred tax liabilities are recognized for estimated future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax basis, along with net operating loss and tax credit carryforwards.
Deferred tax assets and deferred tax liabilities are measured using enacted tax rates expected to apply to taxable income in the years
in which those temporary differences are expected to be recovered or settled. Changes in deferred tax assets and deferred tax liabilities
are recorded in the provision for income taxes.
Under
ASC 740, a “more-likely-than-not” criterion is applied when assessing the estimated realization of deferred tax assets through
their utilization to reduce future taxable income, or with respect to a deferred tax asset for tax credit carryforward, to reduce future
tax expense. A valuation allowance is established, when necessary, to reduce deferred tax assets, net of deferred tax liabilities, when
the assessment indicates it is more-likely-than-not, the full or partial amount of the net deferred tax asset will not be realized. As
a result of the evaluation of the positive and negative evidence bearing upon the estimated realizability of net deferred tax assets,
and based on a history of operating losses, it is more-likely-than-not the deferred tax assets will not be realized, and therefore a
valuation allowance reserve equal to the full amount of the deferred tax assets, net of deferred tax liabilities, has been recognized
as a charge to income tax expense as of December 31, 2021 and December 31, 2020.
The
Company recognizes the benefit of an uncertain tax position it has taken or expects to take on its income tax return if such a position
is more-likely-than-not to be sustained upon examination by the taxing authorities, with the tax benefit recognized being the largest
amount having a greater than 50% likelihood of being realized upon ultimate settlement. As of December 31, 2021, the Company does not
have any unrecognized tax benefits resulting from uncertain tax positions.
The
Company’s policy is to record interest and penalties related to income taxes as part of its income tax provision. There were no
amounts accrued for penalties or interest as of December 31, 2021 and December 31, 2020 or recognized during the year ended December
31, 2021 and December 31, 2020. The Company is not aware of any issues under review to potentially result in significant payments, accruals,
or material deviations from its position.
On
October 14, 2021, Lucid Diagnostics Inc. completed its initial public offering (“IPO”) of its common stock. While PAVmed
Inc. holds a majority-interest equity ownership and has a controlling financial interest, its ownership interest was reduced from 81.8477%
before the IPO to 79.9796% after the IPO. Accordingly, Lucid Diagnostics Inc. is included in the PAVmed Inc and Subsidiaries
consolidated income tax returns through October 13, 2021, and effective October 14, 2021, Lucid Diagnostics Inc. will file
its income tax returns on a stand-alone legal entity basis. The Lucid Diagnostics Inc. stand-alone legal entity estimated income
tax provision was computed on an assumed separate income tax return for the periods presented through October 13, 2021, wherein,
the estimated income tax provision of Lucid Diagnostics Inc. is computed as if its income tax returns were filed by Lucid Diagnostics
Inc. on a stand-alone legal entity basis. Notwithstanding the absence of a formal tax sharing agreement between PAVmed Inc. and Lucid
Diagnostics Inc., the Lucid Diagnostics Inc. stand-alone legal entity current tax expense and /or tax refund, if any, would be settled
with PAVmed Inc. (as opposed with the respective tax authority) through October 13, 2021. The deferred tax asset and /or deferred
tax liability; a valuation allowance on the deferred tax asset, net; and /or an uncertain tax position, if any; each as discussed above,
is determined based on Lucid Diagnostics Inc. stand-alone legal entity assumed filing of separate income tax returns.
75
Recent
Accounting Standards Updates Adopted
In
August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging
– Contracts in Entity’s Own Equity (Subtopic 815 – 40), (“ASU 2020-06”). ASU 2020-06 simplifies the accounting
for certain financial instruments with characteristics of liabilities and equity, by eliminating the beneficial conversion and cash conversion
accounting models previously contained in ASC 470-20 that required separate accounting for embedded conversion features. ASU 2020-06
also simplified the assessment of a financial instrument settlement to determine whether a contract is an entity’s own equity qualifies
for equity classification by removing certain conditions from ASC 815-4-25. The ASU 2020-06 amendments are effective for fiscal years
beginning after December 15, 2023, and interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal
years beginning after December 15, 2020, including interim periods within those fiscal years. The Company’s adoption of the ASU
2020-06 guidance as of January 1, 2021 did not have an effect on the Company’s consolidated financial statements.
In
December 2019, the FASB issued ASU No. 2019-12, “Income Taxes: Simplifying the Accounting for Income Taxes”, (“ASU
2019-12”). The guidance of ASU 2019-12 removes certain exceptions for recognizing deferred taxes for investments, performing intra-period
allocation, and calculating income taxes in interim periods, and adds revised guidance to reduce complexity in certain areas, including
recognizing deferred taxes for tax goodwill and allocating taxes to members of a consolidated group. Adoption of the guidance of ASU
2019-12 is required for annual and interim financial statements beginning after December 15, 2020. The Company’s adoption of the
ASU 2019-12 guidance as of January 1, 2021 did not have an effect on the Company’s consolidated financial statements.
JOBS
Act EGC Accounting Election
The
Company is an “emerging growth company” or “EGC”, as defined in the Jumpstart Our Business Startups Act of 2012
(the “JOBS Act”). Under the JOBS Act, an EGC can delay adopting new or revised accounting standards issued after the enactment
of the JOBS Act until such time as those standards apply to private companies. The Company has irrevocably elected to avail itself of
this exemption from new or revised accounting standards, and, therefore, will not be subject to the same new or revised accounting standards
as public companies who are not an EGC.
Item
7A. Quantitative and Qualitative Disclosure About Market Risk
Not
applicable.