−Removed: CONTROLS AND PROCEDURES - continued
−Removed: - Material Weakness
−Removed: of December 31, 2019, our management concluded our system of internal control over financial reporting was not effective, due
−Removed: to the identification of a material weakness in our internal control over financial reporting, namely, we did
−Removed: not maintain a properly designed control environment that identified key control risk areas with an appropriate level of precision,
−Removed: in order to conclude on the operating effectiveness of our disclosure controls and procedures.
−Removed: material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there
−Removed: is a reasonable possibility a material misstatement of our annual or interim consolidated financial statements would not be prevented
−Removed: or detected on a timely basis.
−Removed: implemented changes during 2020 to strengthen our internal control over financial reporting.
−Removed: These changes addressed the
−Removed: identified material weakness and enhanced our overall internal control over financial reporting environment.
−Removed: The changes included
−Removed: the hiring of a consulting firm to assist us in revising our internal control documentation so that it identifies key control
−Removed: risk areas with sufficient precision for us to identify and test the operating effectiveness of our disclosure controls and procedures.
−Removed: The consulting firm assisted us with the design, documentation, evaluation of design adequacy, and testing the operational
−Removed: effectiveness of a revised system of internal control over financial reporting.
−Removed: believe these actions remediated the material weakness, and we intend to continue to refine those internal controls over financial
−Removed: reporting and monitor their effectiveness on an ongoing basis.
+Added: CONTROLS AND PROCEDURES
+Added: of Disclosure Controls and Procedures
+Added: management, with the participation of our principal executive officer and our principal financial officer, evaluated the effectiveness
+Added: of our disclosure controls and procedures as of December 31, 2021.
+Added: Based on such evaluation, our principal executive officer and principal
+Added: financial officer concluded our disclosure controls and procedures (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act)
+Added: were effective as of such date to provide reasonable assurance the information required to be disclosed by us in the reports we file
+Added: or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s
+Added: rules and forms.
+Added: Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure information
+Added: required to be disclosed by us in the reports we file or submit under the Exchange Act is accumulated and communicated to our management,
+Added: including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required
+Added: Report on Internal Control Over Financial Reporting
+Added: management is responsible for establishing and maintaining an adequate system of internal control over financial reporting, as such term
+Added: is defined in Exchange Act Rules 13(a)-15(f).
+Added: Our system of internal control over financial reporting is designed to provide reasonable
+Added: assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance
+Added: with accounting principles generally accepted in the U.S.
+Added: internal control over financial reporting includes those policies and procedures that:
+Added: to the maintenance of records, in reasonable detail, accurately and fairly reflect our transactions
+Added: and dispositions of our assets;
+Added: reasonable assurance our transactions are recorded as necessary to permit preparation of
+Added: our financial statements in accordance with accounting principles generally accepted in the
+Added: U.S., and our receipts and expenditures are being made only in accordance with authorizations
+Added: of our management and our directors;
+Added: reasonable assurance regarding prevention or timely detection of unauthorized acquisition,
+Added: use, or disposition of our assets could have a material effect on the financial statements.
+Added: to its inherent limitations, a system of internal control over financial reporting can provide only reasonable assurance and may not
+Added: prevent or detect all misstatements.
+Added: Further, because of changes in conditions, effectiveness of internal controls over financial reporting
+Added: may vary over time.
+Added: Our system contains self-monitoring mechanisms, so actions will be taken to correct deficiencies as they are identified.
+Added: management conducted an evaluation of the effectiveness of the system of internal control over financial reporting based on the framework
+Added: in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
+Added: on this evaluation, our management concluded our system of internal control over financial reporting was effective as of December 31,
+Added: Form 10-K does not include an attestation report of our independent registered public accounting firm regarding internal control over
+Added: financial reporting.
+Added: Management’s report was not subject to attestation by our registered public accounting firm pursuant to the
+Added: rules of the SEC to permit us to provide only management’s report in this Form 10-K.
to Internal Controls Over Financial Reporting
−Removed: for the remediation and enhancements as described herein above, there has been no change in internal controls over financial reporting
−Removed: (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the year ended December 31, 2020 that
−Removed: has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
+Added: There have been no change
+Added: in internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during
+Added: the year ended December 31, 2021 that has materially affected, or is reasonably likely to materially affect, our internal control over
+Added: financial reporting.
Other Information
+Added: Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
Directors, Executive Officers and Corporate Governance
16 unchanged sentences
following financial statements:
−Removed: of Independent Registered Public Accounting Firm
−Removed: Balance Sheets
−Removed: Statements of Operations
−Removed: Statements of Changes in Series A Convertible Preferred Stock and Equity (Deficit)
−Removed: Statements of Cash Flows
−Removed: to Consolidated Financial Statements
+Added: of Independent Registered Public Accounting Firm (PCAOB ID#688)
+Added: Consolidated Balance Sheets
+Added: Consolidated Statements of Operations
+Added: Consolidated Statements of Changes in Equity (Deficit)
+Added: Consolidated Statements of Cash Flows
+Added: Notes to Consolidated Financial Statements
financial statement schedules:
1 unchanged sentence
is shown in the financial statements or notes thereto.
−Removed: Columns omitted from schedules filed have been omitted because the
−Removed: information is not applicable.
+Added: Columns omitted from schedules filed have been omitted because the information
+Added: is not applicable.
following exhibits:
−Removed: of Incorporation (1)
−Removed: of Amendment to Certificate of Incorporation (1)
−Removed: of Amendment to Certificate of Incorporation, dated October 1, 2018 (8)
−Removed: of Amendment to Certificate of Incorporation, dated June 26, 2019 (10)
−Removed: of Amendment to Certificate of Incorporation, dated July 24, 2020 (14)
−Removed: of Certificate of Designation of Preferences, Rights and Limitations of Series B Convertible Preferred Stock (11)
−Removed: of Elimination - Series A Convertible Preferred Stock and Series A-1 Convertible Preferred Stock (6)
+Added: Certificate of Incorporation (1)
+Added: Certificate of Amendment to Certificate of Incorporation (1)
+Added: Certificate of Amendment to Certificate of Incorporation, dated October 1, 2018 (8)
+Added: Certificate of Amendment to Certificate of Incorporation, dated June 26, 2019 (10)
+Added: Certificate of Amendment to Certificate of Incorporation, dated July 24, 2020 (14)
+Added: Form of Certificate of Designation of Preferences, Rights and Limitations of Series B Convertible Preferred Stock (11)
+Added: Certificate of Elimination - Series A Convertible Preferred Stock and Series A-1 Convertible Preferred Stock (6)
Amended and Restated Bylaws (13)
−Removed: of Registrant’s Securities †
+Added: Description of Registrant’s Securities †
+Added: Specimen PAVmed Inc.
Common Stock Certificate (1)
−Removed: Series W Warrant Certificate (1)
−Removed: W Warrant Agreement, dated April 28, 2016, between Continental Stock Transfer & Trust Company and the Registrant (3)
−Removed: of Unit Purchase Option (1)
+Added: Specimen PAVmed Inc.
Series Z Warrant Certificate (5)
−Removed: and Restated Series Z Warrant Agreement, dated as of June 8, 2018, by and between PAVmed Inc.
−Removed: and Continental Stock Transfer
−Removed: & Trust Company, as Warrant Agent (7)
−Removed: Option Agreement (1)
−Removed: of Letter Agreement with HCFP Capital Partners III LLC (1)
−Removed: of Letter Agreement with Pavilion Venture Partners LLC (1)
−Removed: agreement regarding corporate opportunities executed by Dr.
+Added: Amended and Restated Series Z Warrant Agreement, dated as of June 8, 2018, by and between PAVmed Inc.
+Added: and Continental Stock Transfer & Trust Company, as Warrant Agent (7)
+Added: Form of Senior Secured Convertible Note (15)
+Added: Patent Option Agreement (1)
+Added: Form of Letter Agreement with HCFP Capital Partners III LLC (1)
+Added: Form of Letter Agreement with Pavilion Venture Partners LLC (1)
+Added: Letter agreement regarding corporate opportunities executed by Dr.
Lishan Aklog, M.D.
−Removed: agreement regarding corporate opportunities executed by Michael Glennon (1)
−Removed: agreement regarding corporate opportunities executed by Dr.
+Added: Letter agreement regarding corporate opportunities executed by Michael Glennon (1)
+Added: Letter agreement regarding corporate opportunities executed by Dr.
Brian deGuzman, M.D.
−Removed: Purchase Agreement between PAVmed Inc.
+Added: Securities Purchase Agreement between PAVmed Inc.
and the purchasers of the Series A Preferred Stock Units (2)
−Removed: Rights Agreement between PAVmed Inc.
+Added: Registration Rights Agreement between PAVmed Inc.
and the purchasers of the Series A Preferred Stock Units (2)
−Removed: and Restated Employment Agreement between PAVmed Inc.
+Added: Amended and Restated Employment Agreement between PAVmed Inc.
and Lishan Aklog, M.D.
−Removed: and Restated Employment Agreement between PAVmed Inc.
+Added: Amended and Restated Employment Agreement between PAVmed Inc.
and Dennis M.
−Removed: Agreement between PAVmed Inc.
+Added: Employment Agreement between PAVmed Inc.
deGuzman, M.D.
−Removed: Exhibits and Financial Statement Schedules - continued
+Added: Employment Agreement between PAVmed Inc.
+Added: and Shaun O’Neil (18)
Fourth Amended and Restated 2014 Long-Term Incentive Equity Plan (10)(12)
Employee Stock Purchase Plan (10)(12)
−Removed: of Code of Ethics (1)
−Removed: of Subsidiaries †
−Removed: of Marcum LLP †
−Removed: Certification
−Removed: of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.†
−Removed: Certification
−Removed: of Principal Financial and Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
−Removed: Certification
−Removed: of Principal Executive Officer pursuant to 18 U.S.C.
−Removed: Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
−Removed: Certification
−Removed: of Principal Financial and Accounting Officer pursuant to 18 U.S.C.
−Removed: Section 1350, as adopted pursuant to Section 906 of the
−Removed: Sarbanes-Oxley Act of 2002.
+Added: Common Stock Purchase Agreement, dated as of March 28, 2022, by and between CF Principal Investments LLC and Lucid Diagnostics Inc.(14)
+Added: Registration Rights Agreement, dated as of March 28, 2022, by and between CF Principal Investments LLC and Lucid Diagnostics Inc.(14)
+Added: Asset Purchase Agreement, dated as of February 25, 2022, by and among LucidDx Labs Inc., Lucid Diagnostics Inc.
+Added: and ResearchDx, Inc.
+Added: Management Services Agreement, dated as of February 25, 2022, by and among LucidDx Labs Inc.
+Added: and ResearchDx, Inc.
+Added: Form of Securities Purchase Agreement (15)
+Added: Form of Security Agreement (15)
+Added: Form of Voting Agreement (15)
+Added: Form of Code of Ethics (1)
+Added: List of Subsidiaries †
+Added: Consent of Marcum LLP †
+Added: Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.†
+Added: Certification of Principal Financial and Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
+Added: Certification of Principal Executive Officer pursuant to 18 U.S.C.
+Added: Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
+Added: Certification of Principal Financial and Accounting Officer pursuant to 18 U.S.C.
+Added: Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Instance Document
4 unchanged sentences
Taxonomy Extension Presentation Linkbase
−Removed: by reference to the Registrant’s Registration Statement on Form S-1 - SEC File No.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed February 1, 2017.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed May 3, 2016.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed July 19, 2016.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed April 5, 2018.
−Removed: by reference to the Registrant’s Current Report on Form 8-K/A filed April 20, 2018.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed June 8, 2018.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed October 2, 2018.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed March 20, 2019.
−Removed: by reference to the Registrant’s Definitive Proxy Statement on Schedule 14A filed June 11, 2020
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed June 27, 2019.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed July 27, 2020.
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed January 15, 2021.
+Added: Cover Page Interactive Data File (embedded within the Inline XBRL document)
+Added: by reference to the Registrant’s Registration Statement on Form S-1 - SEC File No.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed February 1, 2017.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed May 3, 2016.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed July 19, 2016.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed April 5, 2018.
+Added: by reference to the Registrant’s Current Report on Form 8-K/A filed April 20, 2018.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed June 8, 2018.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed October 2, 2018.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed March 20, 2019.
+Added: by reference to the Registrant’s Definitive Proxy Statement on Schedule 14A filed June 11, 2020
+Added: by reference to the Registrant’s Current Report on Form 8-K filed June 27, 2019.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed July 27, 2020.
+Added: by reference to the Registrant’s Current Report on Form 8-K filed January 15, 2021.
+Added: Incorporated by reference to Lucid Diagnostic Inc.’s
+Added: Current Report on Form 8-K filed on April 1, 2022.
+Added: Incorporated by reference to the Registrant’s
+Added: Current Report on Form 8-K filed April 4, 2022
+Added: Incorporated by reference to the Registrant’s
+Added: Definitive Proxy Statement on Schedule 14A filed April 30, 2021
+Added: Incorporated by reference to Lucid Diagnostic
+Added: Inc.’s Current Report on Form 8-K filed on March 3, 2022).
+Added: Incorporated by reference to the Registrant’s
+Added: Current Report on Form 8-K filed February 24, 2022.
contract or compensatory plan or arrangement.
Form 10-K Summary
−Removed: to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
−Removed: by the undersigned hereunto duly authorized.
+Added: to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
+Added: the undersigned hereunto duly authorized.
Dennis M McGrath
Financial Officer
−Removed: to the requirements of the Securities Exchange Act of 1934, as amended, the report has been signed by the following persons on
−Removed: behalf of the Registrant and in the capacities and on the dates indicated.
−Removed: Each person whose signature appears below hereby authorizes
−Removed: both Lishan Aklog, M.D.
+Added: to the requirements of the Securities Exchange Act of 1934, as amended, the report has been signed by the following persons on behalf
+Added: of the Registrant and in the capacities and on the dates indicated.
+Added: Each person whose signature appears below hereby authorizes both
+Added: Lishan Aklog, M.D.
and Dennis M.
−Removed: McGrath or either of them acting in the absence of the others, as his or her true and lawful
−Removed: attorney-in-fact and agent, with full power of substitution and re-substitution for him or her and in his or her name, place and
−Removed: stead, in any and all capacities to sign any and all amendments to this report, and to file the same, with all exhibits thereto
−Removed: and other documents in connection therewith, with the United States Securities and Exchange Commission.
+Added: McGrath or either of them acting in the absence of the others, as his or her true and lawful attorney-in-fact
+Added: and agent, with full power of substitution and re-substitution for him or her and in his or her name, place and stead, in any and all
+Added: capacities to sign any and all amendments to this report, and to file the same, with all exhibits thereto and other documents in connection
+Added: therewith, with the United States Securities and Exchange Commission.
Lishan Aklog, M.D.
4 unchanged sentences
Financial and Accounting Officer)
−Removed: Battleman M.D.
−Removed: Battleman M.D.
−Removed: David Weild IV
−Removed: TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Financial Statements
−Removed: of Independent Registered Public Accounting Firm
−Removed: Balance Sheets as of December 31, 2020 and December 31, 2019
−Removed: Statements of Operations for the years ended December 31, 2020 and 2019
−Removed: Statements of Changes in Stockholders’
−Removed: Equity (Deficit) for the year ended December 31, 2020
−Removed: Statements of Changes in Stockholders’
−Removed: Equity (Deficit) for the year ended December 31, 2019
−Removed: Statements of Cash Flows for the year ended December 31, 2020 and 2019
+Added: Timothy Baxter
TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: of Independent Registered Public Accounting Firm (PCAOB ID No.
+Added: Consolidated Balance Sheets as of December 31, 2021 and December 31, 2020
+Added: Consolidated Statements of Operations for the years ended December 31, 2021 and 2020
+Added: Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the year ended December 31, 2021
+Added: Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the year ended December 31, 2020
+Added: Consolidated Statements of Cash Flows for the year ended December 31, 2021 and 2020
+Added: Notes to Consolidated Financial Statements
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
the Shareholders and Board of Directors of
−Removed: and Subsidiaries
on the Financial Statements
have audited the accompanying consolidated balance sheets of PAVmed Inc.
−Removed: and Subsidiaries (the “Company”) as of December
−Removed: 31, 2020 and 2019, the related consolidated statements of operations, changes in equity (deficit) and cash flows for each of the
−Removed: two years in the period ended December 31, 2020, and the related notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of
−Removed: December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the two years in the period ended
−Removed: December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on
−Removed: the Company’s financial statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company
−Removed: Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
−Removed: in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
−Removed: and the PCAOB.
+Added: and Subsidiaries (the “Company”) as of December
+Added: 31, 2021 and 2020, the related consolidated statements of operations, changes in equity (deficit) and cash flows for each of the two
+Added: years in the period ended December 31, 2021, and the related notes (collectively referred to as the “financial statements”).
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
+Added: 31, 2021 and 2020, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2021,
+Added: in conformity with accounting principles generally accepted in the United States of America.
+Added: financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s
+Added: financial statements based on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board
+Added: (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audits
−Removed: to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
−Removed: As part of our audits we are required to obtain an understanding of internal control over financial reporting but not
−Removed: for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: Those standards require that we plan and perform the audits to obtain
+Added: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits
+Added: we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
+Added: on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
−Removed: error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence
−Removed: regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles
−Removed: used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audits provides a reasonable basis for our opinion.
−Removed: have served as the Company’s auditor since 2019.
+Added: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
+Added: or fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding
+Added: the amounts and disclosures in the financial statements.
+Added: Our audits also included evaluating the accounting principles used and significant
+Added: estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audits
+Added: provide a reasonable basis for our opinion.
+Added: Audit Matters
+Added: critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated
+Added: or required to be communicated to the audit committee and that:
+Added: (1) relates to accounts or disclosures that are material to the financial
+Added: statements and (2) involved our especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit matters
+Added: does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
+Added: matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
+Added: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
+Added: of Lucid Diagnostics Inc.
+Added: (LUCD) common stock prior to its IPO
+Added: Audit Matter Description
+Added: Company estimates the fair value of LUCD common stock for purpose of share based compensation utilizing valuation models with unobservable
+Added: Unlike Level 1 and 2 inputs, Level 3 inputs are unobservable, supported by little or no market activity and are significant to
+Added: the conclusion of fair value of LUCD common stock.
+Added: and challenging judgment is required by management to determine the assumptions and valuation methodology to conclude on material Level
+Added: 3 inputs that result in the conclusion of fair value of LUCD common stock.
+Added: Auditing management’s models to determine the fair value
+Added: was complex and required judgment, particularly when evaluating inputs such as discount rates, probability of event occurring, estimated
+Added: IPO value, number of common equivalent shares, projections, guideline companies, weighting of the income approach and market approach,
+Added: public company multiples, and multiples of revenue.
+Added: These assumptions are affected by potential future outcomes, market and industry
+Added: factors as well as estimates of the LUCD’s future growth.
+Added: the Critical Audit Matter Was Addressed in the Audit
+Added: audit procedures to address this critical audit matter included the following:
+Added: We obtained an understanding
+Added: of the design of controls associated with the Company’s process to establish a valuation methodology and determine assumptions
+Added: used in valuation models to conclude on fair value.
+Added: For example, we gained an understanding of management’s review controls
+Added: over the significant assumptions described above as well as over the data used in the valuation models.
+Added: With assistance from
+Added: our valuation specialists, we evaluated the reasonableness of the valuation methodology and significant assumptions;
+Added: tested inputs
+Added: for reasonableness, including discount rates, guideline companies, weighting of the income approach and market approach, public company
+Added: multiples and multiples of revenue;
+Added: and corroborated with audit evidence from external sources or comparisons to other companies
+Added: in the industry.
+Added: We gained an understanding
+Added: of the Company’s process used to develop projections and tested inputs including probability of event occurring, estimated
+Added: IPO value, and number of common equivalent shares for reasonableness.
+Added: Further, we evaluated audit evidence from events or transactions
+Added: occurring after the measurement date for comparison to management’s estimate.
+Added: have served as the Company’s auditor since 2019.
BALANCE SHEETS
−Removed: in thousands except shares and per share data)
−Removed: Current assets:
+Added: thousands except number of shares and per share data)
expenses, deposits, and other current assets
−Removed: Total current assets
−Removed: Liabilities, Preferred
−Removed: Stock and Stockholders’
−Removed: Current liabilities:
−Removed: Accounts payable
−Removed: Accrued expenses
−Removed: and other current liabilities
+Added: current assets
+Added: Preferred Stock and Stockholders’ Deficit
+Added: expenses and other current liabilities
Act Paycheck Protection Program note payable
−Removed: Senior Secured Convertible
−Removed: Notes - at fair value
+Added: Secured Convertible Notes - at fair value
Convertible Note - at fair value
−Removed: Commitments and contingencies (Note
−Removed: Stockholders’
+Added: and contingencies (Note 11)
+Added: Stockholders’
Equity (Deficit):
−Removed: Preferred stock,
−Removed: $0.001 par value.
+Added: stock, $ 0.001 par value.
Authorized, 20,000,000 shares;
1 unchanged sentence
1,113,919 at December 31, 2021 and 1,228,075 shares at December 31, 2020
−Removed: Common stock, $0.001 par value.
−Removed: 150,000,000 shares;
−Removed: issued and outstanding, 63,819,935 shares at December 31, 2020 and 40,478,861 shares at December 31, 2019
−Removed: Additional paid-in
−Removed: Stockholders’
−Removed: Equity (Deficit)
+Added: stock, $ 0.001 par value.
+Added: Authorized, 150,000,000 shares;
+Added: 86,367,845 and 63,819,935 shares outstanding as of December 31, 2021 and
+Added: December 31, 2020, respectively
+Added: paid-in capital
+Added: Stockholders’ Equity
Noncontrolling
−Removed: Stockholders’
−Removed: Equity (Deficit)
−Removed: Liabilities and Stockholders’
−Removed: Equity (Deficit)
+Added: Stockholders’ Equity (Deficit)
+Added: Liabilities and Stockholders’ Equity
accompanying notes to the consolidated financial statements.
STATEMENTS OF OPERATIONS
−Removed: in thousands, except share and per share data)
+Added: thousands except number of shares and per share amounts)
Ended December 31,
−Removed: Operating expenses:
+Added: profit (loss)
+Added: and marketing
and administrative
1 unchanged sentence
operating expenses
−Removed: Loss from operations
−Removed: Other income (expense):
−Removed: Interest expense
−Removed: Change in fair value
−Removed: - Senior Secured Convertible Notes and Senior Convertible Note
−Removed: Offering costs -
−Removed: Senior Secured Convertible Note and Senior Convertible Note
+Added: from operations
+Added: income (expense):
+Added: in fair value - Senior Secured Convertible Notes and Senior Convertible Note
+Added: costs - Senior Secured Convertible Note and Senior Convertible Note
extinguishments loss - Senior Secured Convertible Notes
income (expense), net
−Removed: Loss before provision for income tax
−Removed: Provision for
−Removed: Net loss before noncontrolling interests
−Removed: Net loss attributable
−Removed: to the noncontrolling interests
−Removed: Net loss attributable to PAVmed Inc.
−Removed: B Convertible Preferred Stock dividends earned
−Removed: Net loss attributable
−Removed: to PAVmed Inc.
+Added: before provision for income tax
+Added: for income taxes
+Added: loss before noncontrolling interests
+Added: loss attributable to the noncontrolling interests
+Added: loss attributable to PAVmed Inc.
+Added: Series B Convertible Preferred Stock dividends earned
+Added: loss attributable to PAVmed Inc.
common stockholders
−Removed: Per share information:
−Removed: share attributable to PAVmed Inc.
−Removed: - basic and diluted
−Removed: share attributable to PAVmed Inc.
−Removed: common stockholders –
+Added: share information:
+Added: loss per share attributable to PAVmed Inc.
- basic and diluted
−Removed: Weighted average
−Removed: common shares outstanding, basic and diluted
+Added: loss per share attributable to PAVmed Inc.
+Added: common stockholders – basic and diluted
+Added: average common shares outstanding, basic and diluted
accompanying notes to the consolidated financial statements.
1 unchanged sentence
the YEAR ENDED December 31, 2021
−Removed: thousands except shares and per share data)
−Removed: Stockholders’
−Removed: at December 31, 2019
−Removed: common stock –
−Removed: registered offerings, net
−Removed: common stock upon partial conversions of Senior Secured Convertible Note
−Removed: common stock –
−Removed: exercise Series S warrants
−Removed: common stock –
−Removed: exercise Series Z warrants
−Removed: common stock –
−Removed: conversion Series B Convertible Preferred Stock
−Removed: B Convertible Preferred Stock dividends declared
−Removed: common stock - Employee Stock Purchase Plan
−Removed: of restricted stock awards
+Added: thousands except number of shares and per share data)
+Added: Stockholders’ Equity (Deficit)
+Added: - December 31, 2020
+Added: declared - Series B Convertible Preferred Stock
+Added: - Series B Convertible Preferred Stock
+Added: common stock - registered offerings, net
+Added: Issue common stock – exercise Series S warrants
+Added: Issue common stock – exercise Series S warrants, shares
+Added: - restricted stock awards vests
+Added: - Series Z warrants
+Added: - Series W warrants
+Added: - Senior Secured Convertible Note
+Added: - stock options
+Added: - Employee Stock Purchase Plan
+Added: common stock of majority-owned subsidiary
+Added: of subsidiary equity transactions (1)
+Added: of common stock of majority-owned subsidiary
compensation - PAVmed Inc.
−Removed: 2014 Equity Plan
compensation - majority-owned subsidiary
common stock of majority- owned subsidiary exercise of stock options
−Removed: at December 31, 2020
+Added: - December 31, 2021
+Added: $ ( 138,910 )
+Added: (1) Primarily
+Added: represents the impact of the Lucid Diagnostics Inc.
+Added: See Note 17, Noncontrolling
+Added: Interest for further information.
accompanying notes to the consolidated financial statements.
1 unchanged sentence
the YEAR ENDED December 31, 2020
−Removed: thousands except shares and per share data)
−Removed: Stockholders’
−Removed: at December 31, 2018
−Removed: common stock –
−Removed: registered offerings, net
−Removed: common stock –
−Removed: upon partial conversions of Senior Secured Convertible Note
+Added: thousands, except number of shares and per share data)
+Added: Stockholders’ Deficit
+Added: - December 31, 2019
+Added: common stock – registered offerings, net
+Added: common stock upon partial conversions of Senior Secured Convertible Note
+Added: - Senior Secured Convertible Note
+Added: common stock – exercise Series S warrants
+Added: common stock – exercise Series Z warrants
+Added: common stock – conversion Series B Convertible Preferred Stock
+Added: - Series B Convertible Preferred Stock
B Convertible Preferred Stock dividends declared
−Removed: common stock –
+Added: declared - Series B Convertible Preferred Stock
+Added: common stock - Employee Stock Purchase Plan
- Employee Stock Purchase Plan
+Added: of restricted stock awards
compensation - PAVmed Inc.
1 unchanged sentence
compensation - majority-owned subsidiary
−Removed: at December 31, 2019
+Added: common stock of majority- owned subsidiary exercise of stock options
+Added: - December 31, 2020
accompanying notes to the consolidated financial statements.
STATEMENTS OF CASH FLOWS
−Removed: thousands except shares and per share data)
+Added: thousands, except number of shares and per share data)
Ended December 31,
−Removed: Cash flows from operating
−Removed: Net loss - before noncontrolling
−Removed: interest (“NCI”)
−Removed: Adjustments to reconcile net loss -
−Removed: before NCI to net cash used in operating activities
−Removed: Depreciation expense
−Removed: Stock-based compensation
−Removed: Change in fair value
−Removed: - Senior Secured Convertible Notes and Senior Convertible Note
−Removed: Debt extinguishment
−Removed: loss - Senior Secured Convertible Notes
−Removed: Changes in operating
−Removed: assets and liabilities:
−Removed: Prepaid expenses
−Removed: and other current assets
−Removed: Accounts payable
−Removed: Accrued expenses
−Removed: and other current liabilities
−Removed: Deposits –
−Removed: Net cash flows
−Removed: used in operating activities
−Removed: Cash flows from investing
−Removed: Purchase of equipment
−Removed: Net cash flows
−Removed: used in investing activities
−Removed: Cash flows from financing
−Removed: Proceeds –
−Removed: issue of Senior Secured
−Removed: Convertible Notes
−Removed: Proceeds –
−Removed: issue of Senior Convertible
−Removed: Proceeds –
−Removed: Cares Act Paycheck
−Removed: Protection Program Loan
−Removed: Proceeds –
−Removed: issue of common stock
−Removed: registered offerings
−Removed: Payment –
−Removed: offering costs –
−Removed: registered offerings
−Removed: Payment –Senior Secured Convertible
−Removed: Payment –
−Removed: Senior Secured Convertible
−Removed: Notes –
−Removed: non-installment payments
−Removed: Proceeds –
−Removed: issue common stock
−Removed: Employee Stock Purchase Plan
−Removed: Proceeds –
−Removed: exercise of Series
−Removed: Proceeds –
−Removed: exercise of stock options issued under equity incentive plan
−Removed: of majority owned subsidiary
−Removed: Net cash flows
−Removed: provided by financing activities
−Removed: Net increase (decrease) in cash
−Removed: Cash, beginning of period
−Removed: Cash, end of period
+Added: flows from operating activities
+Added: loss - before noncontrolling interest (“NCI”)
+Added: to reconcile net loss - before NCI to net cash used in operating activities
+Added: in fair value - Senior Secured Convertible Notes and Senior Convertible Note
+Added: extinguishment loss - Senior Secured Convertible Notes and Senior Convertible Note
+Added: in operating assets and liabilities:
+Added: expenses and other current assets
+Added: expenses and other current liabilities
+Added: cash flows used in operating activities
+Added: flows from investing activities
+Added: Acquisitions,
+Added: net of cash acquired
+Added: cash flows used in investing activities
+Added: flows from financing activities
+Added: - issue of common stock - initial public offering - majority-owned subsidiary common stock
+Added: - offering costs - initial public offering - majority-owned subsidiary common stock
+Added: – issue of common stock – registered offerings
+Added: – offering costs – registered offerings
+Added: – issue of Senior Secured Convertible Notes
+Added: – issue of Senior Convertible Note
+Added: – Cares Act Paycheck Protection Program Loan
+Added: – repayment of Senior Convertible Note and Senior Secured Convertible Note
+Added: – Senior Convertible Note and Senior Secured Convertible Note – non-installment payments
+Added: – exercise of Series Z warrants
+Added: – exercise of Series W warrants
+Added: – exercise of Series S warrants
+Added: – exercise of stock options
+Added: – issue common stock – Employee Stock Purchase Plan
+Added: – exercise of stock options issued under equity incentive plan of majority owned subsidiary
+Added: cash flows provided by financing activities
+Added: increase (decrease) in cash
+Added: beginning of period
+Added: end of period
accompanying notes to the consolidated financial statements.
TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: amounts in these accompanying notes are presented in thousands, except number of shares and per-share amounts.)
+Added: in these accompanying notes are presented in thousands, except number of shares and per-share amounts.)
+Added: 1 — The Company
of the Business
−Removed: (“PAVmed”
−Removed: or the “Company”) together with its majority owned subsidiaries, Lucid Diagnostics, Inc.
−Removed: (“Lucid Diagnostics”
−Removed: or “LUCID”) and Solys Diagnostics, Inc.
−Removed: (“Solys Diagnostics”
−Removed: or “SOLYS”)
−Removed: were organized to advance a broad pipeline of innovative medical technologies from concept to commercialization, employing a business
−Removed: model focused on capital efficiency and speed to market.
−Removed: The Company’s activities have focused on advancing the lead products
−Removed: towards regulatory approval and commercialization, protecting its intellectual property, and building its corporate infrastructure
−Removed: and management team.
−Removed: The Company operates in one segment as a medical device company.
−Removed: ability of the Company to generate revenue depends upon the Company’s ability to successfully advance the commercialization
−Removed: of EsoGuard and CarpX while also completing the development and the necessary regulatory approvals of its other products and services.
−Removed: In this regard:
−Removed: EsoCheck device received 510(k) marketing clearance from the FDA as an esophageal cell collection device in June 2019;
−Removed: completed the certification required by the Clinical Laboratory Improvement Amendment (“CLIA”) and accreditation
−Removed: of the College of American Pathologists (“CAP”) making it commercially available as a Laboratory Developed Test
−Removed: (“LDT”) at LUCID’s contract diagnostic laboratory service provider in California in December 2019;
−Removed: developed as a patented, single-use, disposable, minimally invasive device designed as a precision cutting tool to treat carpal
−Removed: tunnel syndrome while reducing recovery times, received 510(k) marketing clearance from the FDA in April 2020.
−Removed: the Company’s current operational activities are principally focused on the commercialization of EsoGuard and CarpX its
−Removed: development activities are focused on pursuing FDA approval and clearance of other lead products in our product portfolio pipeline,
−Removed: including EsoGuard IVD, PortIO, DisappEAR, NextFlo, and EsoCure.
−Removed: Company has financed its operations principally through the public and private issuances of its common stock, preferred stock,
−Removed: common stock purchase warrants, and debt.
−Removed: The Company is subject to all of the risks and uncertainties typically faced
−Removed: by medical device and diagnostic and medical device companies that devote substantially all of their efforts to the commercialization
−Removed: of their initial product and services and ongoing R&D and clinical trials.
−Removed: The Company expects to continue to experience recurring
−Removed: losses from operations, and will continue to fund its operations with debt and equity financing transactions.
−Removed: Notwithstanding,
−Removed: however, together with the cash on-hand as of December 31, 2020, and the cash proceeds from the issue of shares of common stock
−Removed: of the Company subsequent to December 31, 2020 in January and February 2021, the Company expects to be able to fund its future
−Removed: operations for one year from the date of the issue of the Company’s consolidated financial statements, as included in the
−Removed: Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
−Removed: See Note 12, Stockholders’
−Removed: Equity, Common
−Removed: Stock Purchase Warrants, and Noncontrolling Interest , for a discussion of the issue of shares of common stock of the Company
−Removed: subsequent to December 31, 2020, in each of January 2021 and February 2021;
−Removed: and Note 9, Outstanding Debt , for a discussion
−Removed: of the principal repaid-in-full of each of the convertible notes subsequent to December 31, 2020, in each of January 2021 and
+Added: Inc and Subsidiaries, referred to herein as “PAVmed” or the “Company” is comprised of
+Added: and its wholly-owned subsidiary and its majority-owned subsidiaries, inclusive of Lucid Diagnostics,
+Added: (“Lucid Diagnostics” or “LUCID”), Veris Health, Inc.
+Added: (“Veris Health” or “VERIS”),
+Added: and Solys Diagnostics, Inc.
+Added: (“Solys Diagnostics” or “SOLYS”).
+Added: Company is organized to advance a broad pipeline
+Added: of innovative medical technologies from concept to commercialization, employing a business model focused on capital efficiency and speed
+Added: The Company’s activities have focused on advancing the lead products towards regulatory approval and commercialization,
+Added: protecting its intellectual property, and building its corporate infrastructure and management team.
+Added: ability of the Company to generate revenue depends upon the Company’s ability to successfully advance the commercialization of
+Added: EsoGuard and CarpX while also completing the development and the necessary regulatory approvals of its other products and services.
+Added: the Company’s current operational activities are principally focused on the commercialization of EsoGuard and CarpX its development
+Added: activities are focused on pursuing FDA approval and clearance of other lead products in our product portfolio pipeline, including EsoGuard
+Added: IVD, PortIO, NextFlo, EsoCure and digital health technologies acquired by the Company’s majority-owned subsidiary Veris Health
2 — Summary of Significant Accounting Policies and Recent Accounting Standards Updates
1 unchanged sentence
of Presentation
−Removed: accompanying consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries.
−Removed: All intercompany
−Removed: transactions and balances have been eliminated in consolidation.
−Removed: The Company holds a majority ownership interest and has a controlling
−Removed: financial interest in Lucid Diagnostics Inc.
−Removed: and Solys Diagnostics Inc., with the corresponding noncontrolling interest included
−Removed: as a separate component of consolidated equity (deficit), including the recognition in the consolidated statement of operations
−Removed: of the net loss attributable to the noncontrolling interest based on the respective minority interest ownership of each respective
−Removed: See Note 12, Stockholders’
−Removed: Equity and Common Stock Purchase Warrants , for a discussion of the Company’s
−Removed: majority-owned subsidiaries and the corresponding noncontrolling interest.
−Removed: amounts in these accompanying notes to the accompanying consolidated financial statements are presented in thousands, if not otherwise
−Removed: noted as being presented in millions, except for shares and per share amounts.
−Removed: preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
−Removed: GAAP”) requires management to make accounting estimates and assumptions that affect the reported amounts of
−Removed: assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported
−Removed: amounts of expenses during the reporting period.
−Removed: Significant estimates in these consolidated financial statements include those
−Removed: related to the fair value of debt obligations and common stock purchase warrants.
−Removed: Additional significant estimates include the
−Removed: provision or benefit for income taxes and the corresponding valuation allowance on deferred tax assets.
−Removed: On an ongoing basis, the
−Removed: Company evaluates its estimates, judgements, and methodologies.
−Removed: The Company bases its estimates on historical experience and on
−Removed: various other assumptions believed to be reasonable.
−Removed: Due to the inherent uncertainty involved in making such judgements, assumptions,
−Removed: and accounting estimates, the actual financial statement results could differ materially from such accounting estimates and assumptions.
−Removed: Company manages its operations as a single operating segment for the purposes of assessing performance and making operating decisions.
−Removed: No revenue has been generated since inception, and all tangible assets are held in the United States.
−Removed: Company maintains its cash at a major financial institution with high credit quality.
−Removed: At times, the balance of its cash deposits
−Removed: may exceed federally insured limits.
−Removed: The Company has not experienced and does not anticipate any losses on deposits with commercial
−Removed: banks and financial institutions which exceed federally insured limits.
−Removed: costs consist of certain legal, accounting, and other advisory fees incurred related to the Company’s efforts to raise debt
−Removed: and equity capital.
−Removed: Offering costs in connection with equity financing are recognized as either an offset against the financing
−Removed: proceeds to extent the underlying security is equity classified or a current period expense to extent the underlying security
−Removed: is liability classified or for which the fair value option is elected.
−Removed: Offering costs, lender fees, and warrants issued in connection
−Removed: with debt financing, to the extent the fair value option is not elected, are recognized as debt discount, which reduces the reported
−Removed: carrying value of the debt, with the debt discount amortized as interest expense, generally over the contractual term of the debt
−Removed: agreement, to result in a constant rate of interest.
−Removed: Offering costs associated with in-process capital financing are accounted
−Removed: for as deferred offering costs.
+Added: accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
+Added: United States of America (“U.S.
+Added: GAAP”), and applicable rules and regulations of the United States Securities and Exchange
+Added: Commission (“SEC”), and include the accounts of the Company and its wholly-owned and majority-owned subsidiaries.
+Added: All significant
+Added: intercompany transactions and balances have been eliminated in consolidation.
+Added: The Company holds a majority-ownership interest and has
+Added: controlling financial interest in each of:
+Added: Lucid Diagnostics Inc., Veris Health Inc., and Solys Diagnostics Inc., with the corresponding
+Added: noncontrolling interest included as a separate component of consolidated stockholders’ equity (deficit), including the recognition
+Added: in the consolidated statement of operations of a net loss attributable to the noncontrolling interest based on the respective minority-interest
+Added: equity ownership of each majority-owned subsidiary.
+Added: See Note 17, Noncontrolling Interest , for a discussion of each of the majority-owned
+Added: subsidiaries noted above.
+Added: The Company manages its operations as a single operating segment for the purposes of assessing performance
+Added: and making operating decisions.
+Added: amounts in the accompanying consolidated financial statements and these notes thereto are presented in thousands of
+Added: dollars, if not otherwise noted as being presented in millions of dollars, except for shares and per share amounts.
+Added: preparing the consolidated financial statements in conformity with U.S.
+Added: GAAP, management is required to make estimates and assumptions
+Added: that affect the reported amounts of assets, inclusive of acquired intangible assets and the determination of corresponding carrying value
+Added: reserve, if any, and liabilities and the disclosure of contingent losses, as of the date of the consolidated financial statements, as
+Added: well as the reported amounts of revenue and expenses during the reporting period.
+Added: Significant estimates in these consolidated financial
+Added: statements include those related to the estimated fair value of stock-based equity awards, financial instruments recognized as liabilities,
+Added: debt obligations, and common stock purchase warrants.
+Added: Other significant estimates include the provision or benefit for income taxes and
+Added: the corresponding valuation allowance on deferred tax assets.
+Added: Additionally, management’s assessment of the Company’s ability
+Added: to continue as a going concern involves the estimation of the amount and timing of future cash inflows and outflows.
+Added: On an ongoing basis,
+Added: the Company evaluates its estimates and assumptions.
+Added: The Company bases its estimates on historical experience and on various other assumptions
+Added: believed to be reasonable.
+Added: Due to inherent uncertainty involved in making estimates, actual results reported in future periods may be
+Added: affected by changes in these estimates.
+Added: provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 205-40,
+Added: Presentation of Financial Statements - Going Concern (“ASC 205-40”) requires management to assess an entity’s
+Added: ability to continue as a going concern within one year of the date of the financial statements are issued.
+Added: In each reporting period,
+Added: including interim periods, an entity is required to assess conditions known and reasonably knowable as of the financial statement issuance
+Added: date to determine whether it is probable an entity will not meet its financial obligations within one year from the financial statement
+Added: issuance date.
+Added: Substantial doubt about an entity’s ability to continue as a going concern exists when conditions and events, considered
+Added: in the aggregate, indicate it is probable the entity will be unable to meet its financial obligations as they become due within one year
+Added: after the date the financial statements are issued.
+Added: Company has financed its operations principally through public and private issuances of its common stock, preferred stock, common stock
+Added: purchase warrants, and debt.
+Added: The Company is subject to all of the risks and uncertainties typically faced by medical device and diagnostic
+Added: companies that devote substantially all of their efforts to the commercialization of their initial product and services and ongoing research
+Added: and development activities and conducting clinical trials.
+Added: The Company expects to continue to experience recurring losses from operations
+Added: and will continue to fund its operations with debt and equity financing transactions.
+Added: Notwithstanding, however, with the cash on-hand
+Added: as of the date hereof and other debt and equity committed sources of financing, the Company expects to be able to fund its operations
+Added: for one year from the date of the issue of the Company’s consolidated financial statements included herein in the Company’s
+Added: Annual Report on Form 10-K for the year ended December 31, 2021.
+Added: See Note 20, Subsequent Events , for a discussion of the committed
+Added: sources of financing noted above.
2 — Summary of Significant Accounting Policies and Recent Accounting Standards Updates - continued
Accounting Policies - continued
−Removed: and Development Expenses
−Removed: and development expenses are recognized as incurred and include the salary and stock-based compensation of employees engaged in
−Removed: product research and development activities, and the costs related to the Company’s various contract research service providers,
−Removed: suppliers, engineering studies, supplies, and outsourced testing and consulting fees, as well as depreciation expense and rental
−Removed: costs for equipment used in research and development activities, and fees incurred for access to certain facilities of contract
−Removed: research service providers.
−Removed: Costs and Purchased Patent License Rights
−Removed: related costs in connection with filing and prosecuting patent applications and patents filed by the Company are expensed as incurred
−Removed: and are included in the line item captioned “general and administrative expenses”
−Removed: in the accompanying consolidated
−Removed: statements of operations.
−Removed: Patent fee reimbursement expense incurred under the patent license agreement agreements are included
−Removed: in the line item captioned “research and development expenses”
−Removed: in the accompanying consolidated statements of operations.
−Removed: Company has entered into agreements with third parties to acquire technologies for potential commercial development.
−Removed: Such agreements
−Removed: generally require an initial payment by the Company when the contract is executed.
−Removed: The purchase of patent license rights for use
−Removed: in research and development activities, including product development, are expensed as incurred and are classified as research
−Removed: and development expense.
−Removed: Additionally, the Company may be obligated to make future royalty payments in the event the Company commercializes
−Removed: the technology and achieves a certain sales volume.
−Removed: In accordance with Financial Accounting Standards Board (“FASB”)
−Removed: Accounting Standard Codification (“ASC”) Topic 730, “
−Removed: Research and Development ”, (“ASC 730”),
−Removed: expenditures for research and development, including upfront licensing fees and milestone payments associated with products not
−Removed: yet been approved by the United States Food and Drug Administration (“FDA”), are charged to research and development
−Removed: expense as incurred.
−Removed: Future contract milestone and /or royalty payments will be recognized as expense when achievement of the
−Removed: milestone is determined to be probable and the amount of the corresponding milestone can be objectively estimated.
−Removed: awards are made to members of the board of directors of the Company, the Company’s employees and non-employees, under each
−Removed: of the PAVmed Inc.
−Removed: 2014 Long-Term Incentive Equity Plan (“PAVmed Inc.
−Removed: 2014 Equity Plan”) and the Lucid Diagnostics
−Removed: 2018 Long-Term Incentive Equity Plan (“Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan”).
−Removed: the year ended December 31, 2020, stock-based compensation is recognized in accordance with the provisions of FASB ASC Topic 718,
−Removed: Stock Compensation (“ASC 718”), as amended by FASB Accounting Standard Update (“ASU”) 2018-07 (“ASU
−Removed: 2018-07”).
−Removed: The provisions of ASU 2018-07 amended ASC 718 to align the accounting for stock-based awards granted to nonemployees
−Removed: with the requirements for accounting for stock-based awards to employees;
−Removed: and to supersede the previous guidance of FASB ASC Topic
−Removed: 505-50, Equity-Based Payments to Non-Employees (“ASC 505-50”).
−Removed: The adoption as of January 1, 2020 of the updated
−Removed: provisions of ASC 718, as amended by ASU 2018-07, had no effect on the Company’s consolidated financial statements.
−Removed: the year ended December 31, 2020, with respect to stock-based awards granted to the board of directors, employees, and non-employees,
−Removed: the Company recognizes stock-based compensation in accordance with the provisions of ASC 718, as amended by ASU 2018-07, wherein
−Removed: the grant-date estimated fair value of the stock-based award is recognized on a straight-line basis over the requisite service
−Removed: period, which is generally the vesting period of the respective stock-based award, with such straight-line recognition adjusted,
−Removed: as applicable, so the cumulative expense recognized is at-least equal-to-or-greater-than the estimated fair value of the vested
−Removed: portion of the respective stock-based award as of the reporting date.
+Added: Company maintains its cash at a major financial institution with high credit quality.
+Added: At times, the balance of its cash deposits may
+Added: exceed federally insured limits.
+Added: The Company has not experienced any losses on deposits with commercial banks and financial institutions
+Added: which exceed federally insured limits.
+Added: costs consist of certain legal, accounting, and other advisory fees incurred related to the Company’s efforts to raise debt and
+Added: equity capital.
+Added: Offering costs in connection with equity financing are recognized as either an offset against the financing proceeds
+Added: to extent the underlying security is equity classified or a current period expense to extent the underlying security is liability classified
+Added: or for which the fair value option is elected.
+Added: Offering costs, lender fees, and warrants issued in connection with debt financing, to
+Added: the extent the fair value option is not elected, are recognized as debt discount, which reduces the reported carrying value of the debt,
+Added: with the debt discount amortized as interest expense, generally over the contractual term of the debt agreement, to result in a constant
+Added: rate of interest.
+Added: Offering costs associated with in-process capital financing are accounted for as deferred offering costs.
+Added: Company recognizes revenue under the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification
+Added: (“ASC”) Topic 606, Revenue from Contracts with Customers , (“ASC 606”).
+Added: At its inception, an arrangement
+Added: is accounted for under the provisions of ASC 606 as a contract with a customer when there is:
+Added: a legally enforceable contract between
+Added: the rights of the parties are identified;
+Added: the arrangement has commercial substance;
+Added: and collectability of the contract consideration
+Added: is deemed probable.
+Added: To determine revenue recognition for arrangements determined to be within the scope of ASC 606, the Company performs
+Added: the following five steps:
+Added: (i) identify the contract(s) with a customer;
+Added: (ii) identify the performance obligations in the contract;
+Added: determine the transaction price;
+Added: (iv) allocate the transaction price to the performance obligations in the contract;
+Added: and (v) recognize
+Added: revenue when (or as) the entity satisfies a performance obligation.
+Added: See Note 4, Revenue from Contracts with Customers , for further
+Added: information regarding revenue recognition.
+Added: Note 2 — Summary of Significant Accounting Policies and Recent
+Added: Accounting Standards Updates - continued
+Added: Significant Accounting Policies - continued
+Added: assets are stated at cost and depreciated using the straight-line method over the assets’ estimated useful lives.
+Added: Additions and
+Added: improvements are capitalized, including direct and indirect costs incurred to validate equipment and bring to working conditions.
+Added: costs for maintenance and repairs are expensed as incurred.
+Added: Company adopted FASB ASC Topic 842, Leases , (“ASC 842”) effective December 31, 2021, with such adoption not having
+Added: an effect on the Company’s consolidated financial statements.
+Added: significant lease agreements and contractual agreements with embedded lease agreements are accounted for under the provisions of ASC
+Added: 842, wherein, if the contractual arrangement:
+Added: involves the use of a distinct identified asset;
+Added: provides for the right to
+Added: substantially all the economic benefits from the use of the asset throughout the contractual period;
+Added: and, provides for the right to
+Added: direct the use of the asset.
+Added: A lease agreement is accounted for as either a finance lease (generally with respect real estate) or an
+Added: operating lease (generally with respect to equipment).
+Added: Under both a finance lease and an operating lease, the Company recognizes as
+Added: of the lease commencement date a lease right-of-use (“ROU”) asset and a corresponding lease payment liability.
+Added: lease ROU asset represents the Company’s right to use an underlying asset for the lease term, and the lease liability represents its
+Added: contractual obligation to make lease payments.
+Added: The lease ROU asset is measured at the lease commencement date as the present value of
+Added: the future lease payments plus initial direct costs incurred.
+Added: The Company recognizes lease expense of the amortization of the lease ROU
+Added: asset for an operating lease on a straight-line basis over the lease term;
+Added: and for financing leases on a straight-line basis unless another
+Added: basis is more representative of the pattern of economic benefit.
+Added: lease liability is measured at the lease commencement date with the discount rate generally based on the Company’s incremental borrowing
+Added: rate (to the extent the lease implicit rate is not known nor determinable), with interest expense recognized using the interest method
+Added: for financing leases.
+Added: leases may include options to extend or terminate the agreement.
+Added: The Company does not assume renewals in determination of the lease term
+Added: unless the renewals are deemed to be reasonably certain at lease commencement.
+Added: As well, an option to terminate is considered unless it
+Added: is reasonably certain the Company will not exercise the option.
+Added: The Company elected the practical expedient to not recognize a lease
+Added: ROU asset and lease payment liability for leases with a term of twelve months or less (“short-term leases”), resulting in
+Added: the aggregate lease payments being recognized on a straight line basis over the lease term.
+Added: The Company’s leases with a commencement
+Added: date prior to January 1, 2022 were short-term leases and therefore did not require recording a ROU asset or lease liability at December
+Added: Additionally, the Company elected the practical expedient to not separate lease and non-lease components.
+Added: See Note 9, Leases .
+Added: intangible assets are recorded at cost and depreciated using the straight-line method over the assets’ estimated useful life.
+Added: See Note 6, Acquisitions, for further information with respect to purchased intangible assets.
+Added: - Long Lived Assets
+Added: Company reviews its long-lived assets, including intangible assets with finite lives, for recoverability whenever events or changes in
+Added: circumstances indicate the carrying amount of the assets may not be fully recoverable.
+Added: The Company evaluates assets for potential impairment
+Added: by comparing estimated future undiscounted net cash flows to the carrying amount of the asset.
+Added: If the carrying amount of the assets exceeds
+Added: the estimated future undiscounted cash flows, impairment is measured based on the difference between the carrying amount of the assets
+Added: and fair value which is generally an expected present value cash flow technique.
+Added: The assessment and determination of the existence of
+Added: an impairment indicator comprises measurable operating performance criteria as well as qualitative factors deemed relevant and appropriate
+Added: to such evaluation.
2 — Summary of Significant Accounting Policies and Recent Accounting Standards Updates - continued
Accounting Policies - continued
−Removed: Compensation - continued
−Removed: the previous year ended December 31, 2019, with respect to stock-based awards granted to the board of directors and employees,
−Removed: the Company recognized stock-based compensation in accordance with ASC 718, as described above;
−Removed: and with respect to non-employees,
−Removed: the Company recognized stock-based compensation in accordance with previous provisions of ASC 505-50, wherein, the expense of
−Removed: stock-based awards granted to non-employees was recognized on a vesting date basis by fixing the fair value of vested non-employee
−Removed: stock options as of their respective vesting date.
−Removed: The fair value of vested non-employee stock options was not subject-to further
−Removed: remeasurement at subsequent reporting dates.
−Removed: The estimated fair value of the unvested non-employee stock options was remeasured
−Removed: to then current fair value at each subsequent reporting date, until such time when the stock options vest, at which time the fair
−Removed: value is fixed, as noted above.
−Removed: The estimated fair value of stock-based awards granted to non-employees was recognized on a straight-line
−Removed: basis over the requisite service period, which was generally the vesting period of the respective non-employee stock-based award,
−Removed: with such straight-line recognition adjusted so the cumulative expense recognized was at-least equal-to-or-greater-than the estimated
−Removed: fair value of the vested portion of the respective stock-based award.
−Removed: Company uses the Black-Scholes valuation model to estimate the fair value of stock options granted under both the PAVmed Inc.
+Added: awards are made to members of the board of directors of the Company, the Company’s employees and non-employees, under each of the
+Added: 2014 Long-Term Incentive Equity Plan (“PAVmed Inc.
2014 Equity Plan”) and the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan, which requires the Company to make certain weighted-average
−Removed: valuation estimates and assumptions for stock-based awards, principally as follows:
−Removed: term of stock options represents the period of time stock options are expected to be outstanding, which is the expected term
−Removed: derived using the simplified method and, through December 31, 2019 for non-employees was the remaining contractual term (under
−Removed: the previous provisions of ASC 505-50);
+Added: 2018 Long-Term
+Added: Incentive Equity Plan (“Lucid Diagnostics Inc.
+Added: 2018 Equity Plan”).
+Added: Company accounts for stock-based compensation
+Added: in accordance with the provisions of FASB ASC Topic 718, Stock Compensation (“ASC 718”).
+Added: grant-date estimated fair value of the stock-based
+Added: award is recognized on a straight-line basis over the requisite service period, which is generally the vesting period of the respective
+Added: stock-based award, with such straight-line recognition adjusted, as applicable, so the cumulative expense recognized is at-least equal-to-or-greater-than
+Added: the estimated fair value of the vested portion of the respective stock-based award as of the reporting date.
+Added: Company uses the Black-Scholes valuation model to estimate the fair value of stock options granted under both the PAVmed Inc.
+Added: Plan and the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan, which requires the Company to make certain weighted-average valuation estimates
+Added: and assumptions for stock-based awards, principally as follows:
respect to the PAVmed Inc.
2 unchanged sentences
common stock and the volatilities
−Removed: of similar entities within the medical device industry over the period commensurate with the
−Removed: expected term with respect to stock options granted to the board of directors and employees
+Added: of similar entities within the medical device industry over the period commensurate with
+Added: 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;
−Removed: and for stock options granted to non-employees
−Removed: in the year ended December 31, 2019, the period of volatility was commensurate with the remaining
−Removed: contractual term of the respective stock option (under the previous provisions ASC 505-50).
respect to stock options granted under the Lucid Diagnostics Inc.
3 unchanged sentences
respect to stock options granted to employees in the year ended December 31, 2021;
−Removed: stock options granted to non-employees in the year ended December 31, 2019, the period of
−Removed: volatility was commensurate with the remaining contractual term of the respective stock option
−Removed: (under the previous provisions ASC 505-50).
−Removed: There were no stock options granted under the
−Removed: Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan in the year ended December 31, 2020;
−Removed: The risk-free
−Removed: interest rate is based on the interest rate payable on U.S.
−Removed: Treasury securities in effect at the time of grant for a period
−Removed: commensurate with either the expected term or the remaining contractual term, as applicable, of the stock option;
−Removed: 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
−Removed: pay dividends for the foreseeable future.
+Added: were no stock options granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan in the year
+Added: ended December 31, 2020;
+Added: risk-free interest rate is based on the interest rate payable on U.S.
+Added: Treasury securities
+Added: in effect at the time of grant for a period commensurate with either the expected term or
+Added: the remaining contractual term, as applicable, of the stock option;
+Added: expected dividend yield is based on annual dividends of $ 0.00 as there have not been dividends
+Added: paid to-date, and there is no plan to pay dividends for the foreseeable future.
price per share of PAVmed Inc.
−Removed: common stock used in the computation of estimated fair value of stock options granted under the
+Added: common stock used in the computation of estimated fair value of stock options and restricted stock
+Added: awards granted under the PAVmed Inc.
2014 Equity Plan is its quoted closing price per share.
+Added: October 14, 2021, Lucid Diagnostics Inc.
+Added: completed an initial public offering (“IPO”) of its common stock under an effective
+Added: registration statement on Form S-1 (SEC File No.
+Added: 333-259721), wherein a total of 5.0 million IPO shares of common stock of Lucid Diagnostics
+Added: were issued, with such total IPO shares inclusive of 571,428 shares issued to PAVmed Inc .
The price per share of Lucid Diagnostics Inc.
−Removed: used in the computation of estimated fair value of stock options granted under the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan was
−Removed: estimated using a discounted cash flow method applied to a multi-year forecast of its future cash flows.
−Removed: Summary of Significant Accounting Policies and Recent Accounting Standards Updates - continued
−Removed: Accounting Policies - continued
+Added: common stock used in the computation of estimated fair value of stock options and restricted
+Added: stock awards granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan is as follows:
+Added: (i) for the period October 14, 2021 to December
+Added: 31, 2021 it is its quoted closing price per share;
+Added: and (ii) for the period January 1, 2021 to October 14, 2021, it was estimated using
+Added: a probability-weighted average expected return methodology (“PWERM”), which involves the determination of equity value under
+Added: various exit scenarios and an estimation of the return to the common stockholders under each scenario;
+Added: and (iii) as of December 31, 2020,
+Added: it was estimated using a discounted cash flow analysis applied to a multi-year forecast of its future cash flows.
+Added: Note 2 — Summary of Significant Accounting Policies and Recent
+Added: Accounting Standards Updates - continued
+Added: Significant Accounting Policies - continued
Instruments Fair Value Measurements
−Removed: ASC Topic 820, Fair Value Measurement, (ASC 820) defines fair value as the price which would be received to sell an asset
−Removed: or paid to transfer a liability in an orderly transaction between market participants at a transaction measurement date.
−Removed: 820 three-tier fair value hierarchy prioritizes the inputs used in the valuation methodologies, as follows:
+Added: ASC Topic 820, Fair Value Measurement, (ASC 820) defines fair value as the price which would be received to sell an asset or paid to
+Added: transfer a liability in an orderly transaction between market participants at a transaction measurement date.
+Added: The ASC 820 three-tier
+Added: fair value hierarchy prioritizes the inputs used in the valuation methodologies, as follows:
based on quoted prices for identical assets and liabilities in active markets.
−Removed: based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets or liabilities
−Removed: in active markets, quoted prices for identical or similar assets and liabilities in markets which are not active, or other
−Removed: inputs observable or can be corroborated by observable market data.
−Removed: based on unobservable inputs reflecting the Company’s own assumptions, consistent with reasonably available assumptions
−Removed: made by other market participants.
+Added: based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets or liabilities in
+Added: active markets, quoted prices for identical or similar assets and liabilities in markets which are not active, or other inputs observable
+Added: or can be corroborated by observable market data.
+Added: based on unobservable inputs reflecting the Company’s own assumptions, consistent with reasonably available assumptions made
+Added: by other market participants.
These valuations require significant judgment.
−Removed: Company evaluates its financial instruments to determine if those instruments or any embedded components of those instruments
−Removed: potentially qualify as derivatives required to be separately accounted for in accordance with FASB ASC Topic 815, Derivatives
−Removed: and Hedging (ASC 815).
−Removed: The accounting for warrants issued to purchase shares of common stock of the Company is based on the
−Removed: specific terms of the respective warrant agreement, and are generally classified as equity, but may be classified as a derivative
−Removed: liability if the warrant agreement provides required or potential full or partial cash settlement.
−Removed: A warrant classified as a derivative
−Removed: liability, or a bifurcated embedded conversion or settlement option classified as a derivative liability, is initially measured
−Removed: at its issue-date fair value, with such fair value subsequently adjusted at each reporting period, with the resulting fair value
−Removed: adjustment recognized as other income or expense.
−Removed: If upon the occurrence of an event resulting in the warrant liability or the
−Removed: embedded derivative liability being subsequently classified as equity, or the exercise of the warrant or the conversion option,
−Removed: the fair value of the derivative liability will be adjusted on such date-of-occurrence, with such date-of-occurrence fair value
−Removed: adjustment recognized as other income or expense, and then the derivative liability will be derecognized at such date-of-occurrence
−Removed: recurring and non-recurring estimated fair value measurements are subjective and are affected by changes in inputs to the valuation
−Removed: models, including the Company’s common stock price, and certain Level 3 inputs, including, the assumptions regarding the
−Removed: estimated volatility in the value of the Company’s common stock price;
−Removed: the Company’s dividend yield;
−Removed: the likelihood
−Removed: and timing of future dilutive transactions, as applicable, along with the risk-free rates based on U.S.
+Added: recurring and non-recurring estimated fair value measurements are subjective and are affected by changes in inputs to the valuation models,
+Added: including the Company’s common stock price, and certain Level 3 inputs, including, the assumptions regarding the estimated volatility
+Added: in the value of the Company’s common stock price;
+Added: the Company’s dividend yield;
+Added: the likelihood and timing of future dilutive
+Added: transactions, as applicable, along with the risk-free rates based on U.S.
Treasury security yields.
−Removed: Changes in these assumptions can materially affect the estimated fair values.
−Removed: of December 31, 2020, and December 31, 2019, the carrying values of cash, and accounts payable, approximate their respective fair
−Removed: value due to the short-term nature of these financial instruments.
−Removed: Value Option (“FVO”) Election
−Removed: Senior Secured Convertible Notes and Senior Convertible Note are each a debt host financial instrument containing embedded features
−Removed: and /or options which would otherwise be required to be bifurcated from the debt-host and recognized as separate derivative liabilities
−Removed: subject to initial and subsequent periodic estimated fair value measurements under ASC 815.
−Removed: Notwithstanding, FASB ASC
−Removed: Topic 825, Financial Instruments, (“ASC 825”) provides for the “fair value option”
−Removed: (“FVO”)
−Removed: In this regard, ASC 825-10-15-4 provides for the FVO election (to the extent not otherwise prohibited by
−Removed: ASC 825-10-15-5) to be afforded to financial instruments, wherein the financial instrument is initially measured at its issue-date
−Removed: estimated fair value and then subsequently remeasured at estimated fair value on a recurring basis at each reporting period date,
−Removed: with changes in the estimated fair value recognized as other income (expense) in the accompanying consolidated statement of operations.
−Removed: In this regard, as provided for by ASC 825-10-50-30(b), the estimated fair value adjustment is presented in a single line item
−Removed: within other income (expense) in the accompanying consolidated statement of operations.
−Removed: Further, as required by ASC 825-10-45-5,
−Removed: to the extent a portion of the fair value adjustment is attributed to a change in the instrument-specific credit risk, such portion
−Removed: would be recognized as a component of other comprehensive income (“OCI”).
−Removed: Notwithstanding, there was no such portion
−Removed: of the fair value adjustment attributed to a change in the instrument-specific credit risk in the years ended December 31, 2020
−Removed: Summary of Significant Accounting Policies and Recent Accounting Standards - continued
+Added: Changes in these assumptions can
+Added: materially affect the estimated fair values.
+Added: of December 31, 2021 and December 31, 2020, the carrying values of cash, and accounts payable, approximate their respective fair value
+Added: due to the short-term nature of these financial instruments.
+Added: Value Option (“FVO”) Election
+Added: Senior Secured Convertible Notes and Senior Convertible Note are each a debt host financial instrument containing embedded features and
+Added: /or options which would otherwise be required to be bifurcated from the debt-host and recognized as separate derivative liabilities subject
+Added: to initial and subsequent periodic estimated fair value measurements under ASC 815.
+Added: Notwithstanding, FASB ASC Topic 825, Financial Instruments,
+Added: (“ASC 825”) provides for the “fair value option” (“FVO”) election.
+Added: In this regard, ASC 825-10-15-4
+Added: provides for the FVO election (to the extent not otherwise prohibited by ASC 825-10-15-5) to be afforded to financial instruments, wherein
+Added: the financial instrument is initially measured at its issue-date estimated fair value and then subsequently remeasured at estimated fair
+Added: value on a recurring basis at each reporting period date, with changes in the estimated fair value recognized as other income (expense)
+Added: in the accompanying consolidated statement of operations.
+Added: In this regard, as provided for by ASC 825-10-50-30(b), the estimated fair
+Added: value adjustment is presented in a single line item within other income (expense) in the accompanying consolidated statement of operations.
+Added: Further, as required by ASC 825-10-45-5, to the extent a portion of the fair value adjustment is attributed to a change in the instrument-specific
+Added: credit risk, such portion would be recognized as a component of other comprehensive income (“OCI”).
+Added: Notwithstanding, there
+Added: was no such portion of the fair value adjustment attributed to a change in the instrument-specific credit risk in the years ended December
+Added: 31, 2021 and 2020.
+Added: Note 2 — Summary of Significant Accounting Policies and Recent
+Added: Accounting Standards Updates - continued
+Added: Significant Accounting Policies - continued
+Added: Instruments - Derivatives
+Added: Company evaluates its financial instruments to determine if the financial instrument itself or if any embedded components of a financial
+Added: instrument potentially qualify as derivatives required to be separately accounted for in accordance with FASB ASC Topic 815, Derivatives
+Added: and Hedging (ASC 815).
+Added: The accounting for warrants issued to purchase shares of common stock of the Company is based on the specific
+Added: terms of the respective warrant agreement, and are generally classified as equity, but may be classified as a derivative liability if
+Added: the warrant agreement provides required or potential full or partial cash settlement.
+Added: A warrant classified as a derivative liability,
+Added: or a bifurcated embedded conversion or settlement option classified as a derivative liability, is initially measured at its issue-date
+Added: fair value, with such fair value subsequently adjusted at each reporting period, with the resulting fair value adjustment recognized
+Added: as other income or expense.
+Added: If upon the occurrence of an event resulting in the warrant liability or the embedded derivative liability
+Added: being subsequently classified as equity, or the exercise of the warrant or the conversion option, the fair value of the derivative liability
+Added: will be adjusted on such date-of-occurrence, with such date-of-occurrence fair value adjustment recognized as other income or expense,
+Added: and then the derivative liability will be derecognized at such date-of-occurrence fair value.
+Added: and Development Expenses
+Added: and development expenses are recognized as incurred and include the salary and stock-based compensation of employees engaged in product
+Added: research and development activities, and the costs related to the Company’s various contract research service providers, suppliers,
+Added: engineering studies, supplies, and outsourced testing and consulting fees, as well as depreciation expense and rental costs for equipment
+Added: used in research and development activities, and fees incurred for access to certain facilities of contract research service providers.
+Added: Costs and Purchased Patent License Rights
+Added: related costs in connection with filing and prosecuting patent applications and patents filed by the Company are expensed as incurred
+Added: and are included in the line item captioned “general and administrative expenses” in the accompanying consolidated statements
+Added: of operations.
+Added: Patent fee reimbursement expense incurred under the patent license agreement agreements are included in the line item
+Added: captioned “research and development expenses” in the accompanying consolidated statements of operations.
+Added: Company has entered into agreements with third parties to acquire technologies for potential commercial development.
+Added: Such agreements
+Added: generally require an initial payment by the Company when the contract is executed.
+Added: The purchase of patent license rights for use in research
+Added: and development activities, including product development, are expensed as incurred and are classified as research and development expense.
+Added: Additionally, the Company may be obligated to make future royalty payments in the event the Company commercializes the technology and
+Added: achieves a certain sales volume.
+Added: In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standard Codification
+Added: (“ASC”) Topic 730, “Research and Development”, (“ASC 730”), expenditures for research and development,
+Added: including upfront licensing fees and milestone payments associated with products not yet been approved by the United States Food and
+Added: Drug Administration (“FDA”), are charged to research and development expense as incurred.
+Added: Future contract milestone and /or
+Added: royalty payments will be recognized as expense when achievement of the milestone is determined to be probable and the amount of the corresponding
+Added: milestone can be objectively estimated.
+Added: 2 — Summary of Significant Accounting Policies and Recent Accounting Standards Updates - continued
Accounting Policies - continued
−Removed: Company accounts for income taxes using the asset and liability method, as required by FASB ASC Topic 740, Income Taxes ,
−Removed: Current tax liabilities or receivables are recognized for estimated income tax payable and/or refundable for the current
−Removed: Deferred tax assets and deferred tax liabilities are recognized for estimated future tax consequences attributable to differences
−Removed: between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis, along with
−Removed: net operating loss and tax credit carryforwards.
−Removed: Deferred tax assets and deferred tax liabilities are measured using enacted tax
−Removed: rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
−Removed: Changes in deferred tax assets and deferred tax liabilities are recorded in the provision for income taxes.
−Removed: ASC 740, a “more-likely-than-not”
−Removed: criterion is applied when assessing the estimated realization of deferred tax assets
−Removed: through their utilization to reduce future taxable income, or with respect to a deferred tax asset for tax credit carryforward,
−Removed: to reduce future tax expense.
−Removed: A valuation allowance is established, when necessary, to reduce deferred tax assets, net of deferred
−Removed: tax liabilities, when the assessment indicates it is more-likely-than-not, the full or partial amount of the net deferred tax
−Removed: asset will not be realized.
−Removed: As a result of the evaluation of the positive and negative evidence bearing upon the estimated realizability
−Removed: of net deferred tax assets, and based on a history of operating losses, it is more-likely-than-not the deferred tax assets will
−Removed: not be realized, and therefore a valuation allowance reserve equal to the full amount of the deferred tax assets, net of deferred
−Removed: tax liabilities, has been recognized as a charge to income tax expense as of December 31, 2020 and 2019.
−Removed: Company recognizes the benefit of an uncertain tax position it has taken or expects to take on its income tax return if such a
−Removed: position is more-likely-than-not to be sustained upon examination by the taxing authorities, with the tax benefit recognized being
−Removed: the largest amount having a greater than 50% likelihood of being realized upon ultimate settlement.
−Removed: As of December 31, 2020, the
−Removed: Company does not have any unrecognized tax benefits resulting from uncertain tax positions.
−Removed: Company’s policy is to record interest and penalties related to income taxes as part of its income tax provision.
−Removed: were no amounts accrued for penalties or interest as of December 31, 2020 and December 31, 2019 or recognized during the years
−Removed: ended December 31, 2020 and 2019.
−Removed: The Company is not aware of any issues under review to potentially result in significant payments,
−Removed: accruals, or material deviations from its position.
+Added: Company accounts for income taxes using the asset and liability method, as required by FASB ASC Topic 740, Income Taxes, (ASC 740).
+Added: tax liabilities or receivables are recognized for estimated income tax payable and/or refundable for the current year.
+Added: Deferred tax assets
+Added: and deferred tax liabilities are recognized for estimated future tax consequences attributable to differences between the financial statement
+Added: carrying amounts of existing assets and liabilities and their respective tax basis, along with net operating loss and tax credit carryforwards.
+Added: Deferred tax assets and deferred tax liabilities are measured using enacted tax rates expected to apply to taxable income in the years
+Added: in which those temporary differences are expected to be recovered or settled.
+Added: Changes in deferred tax assets and deferred tax liabilities
+Added: are recorded in the provision for income taxes.
+Added: ASC 740, a “more-likely-than-not” criterion is applied when assessing the estimated realization of deferred tax assets through
+Added: their utilization to reduce future taxable income, or with respect to a deferred tax asset for tax credit carryforward, to reduce future
+Added: A valuation allowance is established, when necessary, to reduce deferred tax assets, net of deferred tax liabilities, when
+Added: the assessment indicates it is more-likely-than-not, the full or partial amount of the net deferred tax asset will not be realized.
+Added: a result of the evaluation of the positive and negative evidence bearing upon the estimated realizability of net deferred tax assets,
+Added: 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
+Added: valuation allowance reserve equal to the full amount of the deferred tax assets, net of deferred tax liabilities, has been recognized
+Added: as a charge to income tax expense as of December 31, 2021 and 2020.
+Added: 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
+Added: is more-likely-than-not to be sustained upon examination by the taxing authorities, with the tax benefit recognized being the largest
+Added: amount having a greater than 50% likelihood of being realized upon ultimate settlement.
+Added: As of December 31, 2021, the Company does no t
+Added: have any unrecognized tax benefits resulting from uncertain tax positions.
+Added: Company’s policy is to record interest and penalties related to income taxes as part of its income tax provision.
+Added: There were no
+Added: amounts accrued for penalties or interest as of December 31, 2021 and December 31, 2020 or recognized during the years ended December
+Added: 31, 2021 and 2020.
+Added: The Company is not aware of any issues under review to potentially result in significant payments, accruals, or material
+Added: deviations from its position.
Loss Per Share
−Removed: net loss per share is computed by dividing each of the respective net loss by the number of “basic weighted average common
−Removed: shares outstanding”
−Removed: and diluted weighted average shares outstanding”
−Removed: for the reporting period indicated.
−Removed: weighted-average shares common shares outstanding are computed on a weighted average based on the number of days the shares of
−Removed: common stock of the Company are issued and outstanding during the respective reporting period indicated.
−Removed: The diluted weighted
−Removed: average common shares outstanding are the sum of the basic weighted-average common shares outstanding plus the number of common
−Removed: stock equivalents’
−Removed: incremental shares on an if-converted basis, computed using the treasury stock method, computed on a
−Removed: weighted average based on the number of days the incremental shares would potentially be issued and outstanding during the periods
−Removed: indicated, if dilutive.
−Removed: The Company’s common stock equivalents include convertible preferred stock, common stock purchase
−Removed: warrants, unit purchase options, and stock options.
+Added: net loss per share is computed by dividing each of the respective net loss by the number of “basic weighted average common shares
+Added: outstanding” and diluted weighted average shares outstanding” for the reporting period indicated.
+Added: The basic weighted-average
+Added: shares common shares outstanding are computed on a weighted average based on the number of days the shares of common stock of the Company
+Added: are issued and outstanding during the respective reporting period indicated.
+Added: The diluted weighted average common shares outstanding are
+Added: the sum of the basic weighted-average common shares outstanding plus the number of common stock equivalents’ incremental shares
+Added: on an if-converted basis, computed using the treasury stock method, computed on a weighted average based on the number of days the incremental
+Added: shares would potentially be issued and outstanding during the periods indicated, if dilutive.
+Added: The Company’s common stock equivalents
+Added: include convertible preferred stock, common stock purchase warrants, unit purchase options, and stock options.
Notwithstanding,
−Removed: as the Company has a net loss for each reporting period presented, only the basic weighted average common shares outstanding are
−Removed: used to compute the basic and diluted net loss per share attributable to PAVmed Inc.
−Removed: and the basic and diluted net loss per share
−Removed: attributable to PAVmed Inc.
+Added: as the Company has a net loss for each reporting period presented, only the basic weighted average common shares outstanding are used
+Added: to compute the basic and diluted net loss per share attributable to PAVmed Inc.
+Added: and the basic and diluted net loss per share attributable
+Added: to PAVmed Inc.
common stockholders, for each reporting period presented.
−Removed: Series B Convertible Preferred Stock dividends earned as of the each of the respective periods are included in the calculation
−Removed: of basic and diluted net loss attributable to PAVmed Inc.
+Added: Series B Convertible Preferred Stock dividends earned as of the each of the respective periods are included in the calculation of basic
+Added: and diluted net loss attributable to PAVmed Inc.
common stockholders for each respective period presented.
−Removed: Series B Convertible Preferred Stock has the right to receive common stock dividends.
−Removed: As such, the Series B Convertible Preferred
−Removed: Stock would potentially be considered participating securities under the two-class method of calculating net loss per share.
−Removed: the Company has incurred net losses to-date, and as such holders are not contractually obligated to share in the losses, there
−Removed: is no impact on the Company’s net loss per share calculation for the periods presented.
−Removed: Summary of Significant Accounting Policies and Recent Accounting Standards Updates - continued
−Removed: Accounting Policies - continued
+Added: Further, the Series B Convertible
+Added: Preferred Stock has the right to receive common stock dividends.
+Added: As such, the Series B Convertible Preferred Stock would potentially
+Added: be considered participating securities under the two-class method of calculating net loss per share.
+Added: However, the Company has incurred
+Added: net losses to-date, and as such holders are not contractually obligated to share in the losses, there is no impact on the Company’s
+Added: net loss per share calculation for the periods presented.
+Added: Note 2 — Summary of Significant Accounting
+Added: Policies and Recent Accounting Standards Updates - continued
+Added: Significant Accounting Policies - continued
Act EGC Accounting Election
−Removed: Company is an “emerging growth company”
−Removed: or “EGC”, as defined in the Jumpstart Our Business Startups Act
−Removed: of 2012 (the “JOBS Act”).
−Removed: Under the JOBS Act, an EGC can delay adopting new or revised accounting standards issued
−Removed: after the enactment of the JOBS Act until such time as those standards apply to private companies.
−Removed: The Company has irrevocably
−Removed: elected to avail itself of this exemption from new or revised accounting standards, and, therefore, will not be subject to the
−Removed: same new or revised accounting standards as public companies who are not an EGC.
−Removed: Accounting Standards Updates
−Removed: noted herein above, as of January 1, 2020, the Company adopted
−Removed: the amended guidance of ASC 718 with respect to stock-based awards granted to non-employees, as amended by ASU 2018-07,
−Removed: which aligned the accounting for stock-based payments to nonemployees for goods and services with the requirements
−Removed: for accounting for stock-based awards to employees under ASC 718.
−Removed: In this regard, ASU 2018-07 provides for stock-based
−Removed: payments to non-employees to be measured at the grant date fair value of the equity instruments to be provided to the
−Removed: nonemployee when the goods or services have been delivered.
−Removed: Prior to the ASU 2018-07 amendment, nonemployee stock-based
−Removed: payments were accounted for under the superseded provisions of ASC 505-50.
−Removed: The adoption of such amended guidance
−Removed: did not have an effect on the Company’s consolidated financial statements.
−Removed: of January 1, 2020, the Company adopted ASU 2018-13, Fair
−Removed: Value Measurement (Topic 820):
−Removed: Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement, which
−Removed: modifies the disclosure requirements on fair value measurement.
−Removed: The adoption of ASU 2018-13 did not have an effect on the
−Removed: Company’s consolidated financial statements.
−Removed: of January 1, 2020, the Company adopted the guidance of ASU 2017-11, issued by the FASB in July 2017, Earnings Per Share (Topic
−Removed: 260), Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815) - Part I - Accounting for Certain
−Removed: Financial Instruments with Down-Round Features, and Part II - Replacement of the Indefinite Deferral for Mandatorily Redeemable
−Removed: Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception.
−Removed: Principally, ASU 2017-11 amendments simplify the accounting for certain financial instruments with down-round features.
−Removed: amendments require companies to disregard the down-round feature when assessing whether the instrument is indexed to its own stock,
−Removed: for purposes of determining liability or equity classification.
−Removed: Companies that provide earnings per share data will adjust their
−Removed: basic earnings per share calculation for the effect of the down-round feature when triggered (i.e., when the exercise price of
−Removed: the related equity-linked financial instrument is adjusted downward because of the down-round feature) and will also recognize
−Removed: the effect of the trigger within equity.
−Removed: Additionally, ASU 2017-11 also addresses “navigational concerns”
−Removed: FASB ASC related to an indefinite deferral available to private companies with mandatorily redeemable financial instruments and
−Removed: certain noncontrolling interests, which has resulted in the existence of significant “pending content”
−Removed: The FASB decided to reclassify the indefinite deferral as a scope exception, which does not have an accounting effect.
−Removed: of ASU 2017-11 is effective for public business entities, as defined in the ASC Master Glossary, for fiscal years beginning after
−Removed: December 15, 2018, including interim periods within those fiscal years.
−Removed: With respect to all other entities, including the Company
−Removed: under its JOBS Act EGC Accounting Election, as discussed above, the guidance of ASU 2017-11 was effective for fiscal years beginning
−Removed: after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020.
−Removed: The adoption of the ASU 2017-11
−Removed: guidance as of January 1, 2020 did not have an effect on the Company’s consolidated financial statements.
−Removed: Summary of Significant Accounting Policies and Recent Accounting Standards Updates - continued
−Removed: Accounting Policies - continued
−Removed: Accounting Standards Updates - continued
−Removed: August 2020, the FASB issued ASU 2020-06, Debt –
−Removed: Debt with Conversion and Other Options (Subtopic 470-20) and
−Removed: Derivatives and Hedging –
−Removed: Contracts in Entity’s Own Equity (Subtopic 815 –
−Removed: 40) , (“ASU 2020-06”).
−Removed: ASU 2020-06 simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including
−Removed: convertible instruments and contracts on an entity’s own equity.
−Removed: The ASU 2020-06 amendments are effective for fiscal years
−Removed: beginning after December 15, 2023, and interim periods within those fiscal years.
−Removed: adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods within those
−Removed: fiscal years.
−Removed: The Company’s adoption of the ASU 2020-06 guidance as of January 1, 2021 is not expected to have an effect
−Removed: on the Company’s consolidated financial statements.
+Added: Company’s designation as an “emerging growth company” or “EGC” under the Jumpstart Our Business
+Added: Startups Act of 2012 (the “JOBS Act”), expired during 2021.
+Added: As an EGC, the company had irrevocably elected to adopt new
+Added: or revised accounting standards using the effective date applicable to private companies.
+Added: With the expiry of its EGC designation, effective
+Added: December 31, 2021, the Company adopted the previously deferred accounting standards in accordance with the effective date applicable
+Added: to non-EGC public companies, as such effective dates are applicable to SEC smaller reporting company requirements.
+Added: Accounting Standards Updates Adopted
+Added: August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging
+Added: – Contracts in Entity’s Own Equity (Subtopic 815 – 40), (“ASU 2020-06”).
+Added: ASU 2020-06 simplifies the accounting
+Added: for certain financial instruments with characteristics of liabilities and equity, by eliminating the beneficial conversion and cash conversion
+Added: accounting models previously contained in ASC 470-20 that required separate accounting for embedded conversion features.
+Added: also simplified the assessment of a financial instrument settlement to determine whether a contract is an entity’s own equity
+Added: qualifies for equity classification by removing certain conditions from ASC 815-4-25.
+Added: The ASU 2020-06 amendments are effective for fiscal
+Added: years beginning after December 15, 2023, and interim periods within those fiscal years.
+Added: Early adoption is permitted, but no earlier than
+Added: fiscal years beginning after December 15, 2020, including interim periods within those fiscal years.
+Added: The Company’s adoption of
+Added: the ASU 2020-06 guidance as of January 1, 2021 did not have an effect on the Company’s consolidated financial statements.
December 2019, the FASB issued ASU No.
−Removed: 2019-12, “Income Taxes:
−Removed: Simplifying the Accounting for Income Taxes”,
−Removed: (“ASU 2019-12”).
−Removed: The guidance of ASU 2019-12 removes certain exceptions for recognizing deferred taxes for investments,
−Removed: performing intra-period allocation, and calculating income taxes in interim periods, and adds revised guidance to reduce complexity
−Removed: in certain areas, including recognizing deferred taxes for tax goodwill and allocating taxes to members of a consolidated group.
−Removed: Adoption of the guidance of ASU 2019-12 is required for annual and interim financial statements beginning after December 15, 2020.
−Removed: The Company’s adoption of the ASU 2019-12 guidance as of January 1, 2021 is not expected to have an effect on the Company’s
−Removed: consolidated financial statements.
−Removed: ASC Topic 842, Leases , (“ASC 842”) (ASU No.
−Removed: 2016-02, Leases , February-2016 - “ASU 2016-02”
−Removed: which established a right-of-use (“ROU”) model requiring a lessee to recognize a ROU asset and a lease liability
−Removed: for all leases with terms greater-than 12 months.
−Removed: Leases are classified as either finance or operating, with classification affecting
−Removed: the pattern of expense recognition in the income statement.
−Removed: The ASC 842 effective date for the Company is December 31, 2022 for
−Removed: its annual consolidated financial statements, and for interim quarterly financial statements commencing March 31, 2023.
−Removed: Agreements Related to Acquired Intellectual Property Rights
−Removed: License Agreement –
−Removed: Case Western Reserve University
−Removed: May 12, 2018, Lucid Diagnostics Inc., a majority-owned subsidiary of the Company, entered into a patent license agreement with
−Removed: Case Western Reserve University (“CWRU”), referred to as the “CWRU License Agreement”.
−Removed: CWRU License Agreement provides for the exclusive worldwide license of the intellectual property rights for the proprietary technologies
−Removed: of two distinct technology components - the “EsoCheck Cell Collection Device”
−Removed: referred to as the “EsoCheck™”;
−Removed: and a panel of proprietary methylated DNA biomarkers, a laboratory developed test (“LDT”), referred to as “EsoGuard™”;
−Removed: and together are collectively referred to as the “EsoGuard Technology”.
−Removed: CWRU License Agreement requires Lucid Diagnostics Inc.
−Removed: to achieve certain milestones with respect to regulatory filings and clearances
−Removed: and commercialization of products and services.
−Removed: In this regard, in , 2019, the Company recognized a $75 research and development
−Removed: expense in connection with a regulatory clearance milestone, which was paid in 2019.
−Removed: The CWRU License Agreement was amended to:
−Removed: change the achievement date of commercialization milestone from November 2020 to August 2021;
−Removed: to eliminate the payment with respect
−Removed: to the commercialization milestone;
−Removed: and to add a non-refundable payment to CWRU in consideration for the aforementioned changes
−Removed: to the commercialization milestone (“CWRU License Agreement Amendment”).
−Removed: In connection with such CWRU License Agreement
−Removed: Amendment, the Company recognized $100 of general and administrative expense, with such expense included in accrued expenses as
−Removed: of December 31, 2020.
−Removed: If the Company does not meet the remaining commercialization and regulatory clearance milestones listed
−Removed: in the CWRU License Agreement, then CWRU has the right, in its sole discretion, to require PAVmed Inc.
−Removed: to transfer to CWRU 80%
−Removed: of the shares of common stock of Lucid Diagnostics Inc.
−Removed: then held by PAVmed Inc.
−Removed: Such contingent milestone payments will be recognized
−Removed: in the period in which such payment obligations are incurred.
+Added: 2019-12, “Income Taxes:
+Added: Simplifying the Accounting for Income Taxes”, (“ASU
+Added: The guidance of ASU 2019-12 removes certain exceptions for recognizing deferred taxes for investments, performing intra-period
+Added: allocation, and calculating income taxes in interim periods, and adds revised guidance to reduce complexity in certain areas, including
+Added: recognizing deferred taxes for tax goodwill and allocating taxes to members of a consolidated group.
+Added: Adoption of the guidance of ASU
+Added: 2019-12 is required for annual and interim financial statements beginning after December 15, 2020.
+Added: The Company’s adoption of the
+Added: ASU 2019-12 guidance as of January 1, 2021 did not have an effect on the Company’s consolidated financial statements.
+Added: December 31, 2021, the Company adopted FASB ASC
+Added: Topic 842, Leases, (“ASC 842”).
+Added: ASC 842 established a right-of-use (“ROU”) model requiring a lessee to
+Added: recognize a ROU asset and a lease liability for all leases with terms greater-than 12 months.
+Added: Leases are classified as either finance
+Added: or operating, with classification affecting the pattern of expense recognition in the income statement.
+Added: The Company’s adoption
+Added: of ASC 842 did not have an effect on the Company’s consolidated financial statements.
+Added: See Note 9, Leases .
+Added: 3 — Patent License Agreement – Case Western Reserve University
+Added: Company, through its majority-owned subsidiary Lucid Diagnostics Inc., entered into a patent license agreement with Case Western Reserve
+Added: University (“CWRU”), captioned the Amended and Restated License Agreement and dated August 23, 2021 (“Amended CWRU
+Added: License Agreement”).
+Added: The Amended CWRU License Agreement is a successor to and replaced in its entirety the previous CWRU License
+Added: Agreement, dated May 12, 2018, between Lucid Diagnostics Inc.
+Added: The Amended CWRU License Agreement terminates upon the expiration
+Added: of certain related patents, or on May 12, 2038 in countries where no such patents exist, or upon expiration of any exclusive marketing
+Added: rights granted by the FDA or other U.S.
+Added: government agency, whichever comes later.
+Added: Amended CWRU License Agreement (as did the predecessor CWRU License Agreement) provides for the exclusive worldwide license of the intellectual
+Added: property rights for the proprietary technologies of two distinct technology components - the “EsoCheck Cell Collection Device”
+Added: referred to as “EsoCheck®”;
+Added: and a panel of proprietary methylated DNA biomarkers, a laboratory developed test (“LDT”),
+Added: referred to as “EsoGuard®”;
+Added: and together are collectively referred to as the “EsoGuard Technology”.
+Added: CWRU License Agreement Fee was $ 273 .
+Added: On the August 23, 2021 effective date of the Amended CWRU License Agreement, the remaining balance
+Added: of $ 223 became payable, and such amount was paid in September 2021.
+Added: Additionally, also in September 2021, the Company paid a $ 10 amendment
+Added: fee in connection with the Amended CWRU License Agreement.
+Added: Additionally, the Amended CWRU License Agreement provides for each of patent
+Added: fees reimbursement payments;
+Added: milestone payments;
+Added: and royalty payments - each as discussed below.
+Added: Fees Reimbursement
Diagnostics Inc.
−Removed: is required to pay a minimum annual royalty of a percentage of recognized net sales revenue resulting from the
−Removed: commercialization of the products and /or services developed using the CWRU License Agreement intellectual property, with the
−Removed: minimum amount of royalty payments based on net sales of such products and services, if any.
−Removed: Such contingent royalty payments
−Removed: will be recognized in the period in which such payment obligations are incurred.
−Removed: provided for under the CWRU License Agreement, reimbursement of CWRU billed patent fees of $250 and $200 were recognized as research
−Removed: and development expense in the years ended December 31, 2020 and 2019, respectively.
−Removed: CWRU License Agreement terminates upon the expiration of certain related patents, or on May 12, 2038 in countries where no such
−Removed: patents exist, or upon expiration of any exclusive marketing rights granted by the FDA or other U.S.
−Removed: government agency, whichever
−Removed: Agreements Related to Acquired Intellectual Property Rights - continued
−Removed: Agreement with Liquid Sensing Inc.
−Removed: its formation in October 2019, Solys Diagnostics Inc., a majority-owned subsidiary of PAVmed Inc.
−Removed: entered into a licensing agreement
−Removed: with Liquid Sensing, Inc., a subsidiary formed by Airware Inc., each an unrelated third-party, (“Liquid Sensing License
−Removed: Agreement”).
−Removed: Under the Liquid Sensing License Agreement, Solys Diagnostics Inc.
−Removed: granted an exclusive worldwide license for six issued and one pending U.S.
−Removed: patents covering a proprietary nondispersive infrared
−Removed: laser technology to develop and commercialize such proprietary technology to non-invasively monitor tissue concentrations of glucose
−Removed: and other substances within the inpatient ( e.g.
−Removed: , hospital) field of use.
+Added: is responsible for reimbursement of certain CWRU billed patent fees.
+Added: See Note 5, Related Party Transactions ,
+Added: for patent fee reimbursement payments paid to CWRU in the years ended December 31, 2021 and 2020.
+Added: (predecessor) CWRU License Agreement contained milestones, including regulatory milestones with respect to the FDA 501(k) submission
+Added: of EsoCheck and the FDA clearance of EsoCheck, respectively regulatory submissions and clearances;
+Added: which were achieved in accordance
+Added: with the requisite contractual due dates, for which a $ 75 research and development expense was recognized and paid with respect to the
+Added: achievement of the regulatory milestone related to FDA clearance of EsoCheck.
+Added: The CWRU License Agreement was amended effective February
+Added: 12, 2021, to:
+Added: change the achievement date of commercialization milestone from November 2020 to August 2021;
+Added: to eliminate the payment
+Added: with respect to the commercialization milestone;
+Added: and to add a non-refundable $ 100 payment to CWRU in consideration for such changes to
+Added: the commercialization milestone (“CWRU License Agreement Amendment Fee”), with such fee recognized as general and administrative
+Added: expense as of December 31, 2020 and paid in February 2021.
+Added: The regulatory milestone related to FDA PMA submission of a licensed product
+Added: (“PMA Milestone”) is included in the Amended CWRU License Agreement, and is the sole remaining unachieved milestone, for
+Added: which a $ 200 milestone payment would be payable to CWRU upon its achievement.
+Added: 3 — Patent License Agreement – Case Western Reserve University - continued
+Added: the Amended CWRU License Agreement, the Company is required to pay a royalty fee to CWRU with respect to the “Licensed Products”
+Added: (as defined in the CWRU License Agreement) of a percentage of “Net Sales”, as defined in the Amended CWRU License Agreement,
+Added: 5.0 % of Net Sales up to $ 100.0 million per year;
+Added: and 8.0 % of Net Sales of $ 100.0 million or greater per year, with such amounts
+Added: subject-to a minimum annual royalty fee.
+Added: base minimum annual royalty fee is $ 50 commencing January 1 following the first anniversary of the “First Commercial Sale”
+Added: of a “Licensed Product” (as such terms are defined in the Amended CWRU License Agreement).
+Added: The minimum annual royalty fee
+Added: increases to each of:
+Added: $ 150 if the annual “Net Sales” (as defined in the Amended CWRU License Agreement) exceed $ 25.0 million
+Added: up to $ 50.0 million;
+Added: $ 300 if annual Net Sales exceed $ 50.0 million up to $ 100.0 million;
+Added: and $ 600 if annual Net Sales exceed $ 100.0 million.
+Added: The Company recognized a 5.0 % royalty fee payment liability as of December 31, 2021 with respect to the revenue recognized under the
+Added: EsoGuard Commercialization Agreement, dated August 1, 2021, between Lucid Diagnostics Inc.
+Added: and Research Dx Inc.
+Added: Additionally,
+Added: the Company is required to pay a royalty fee on (sub-license) “Other Proceeds” (as defined in the Amended CWRU License Agreement)
+Added: 30 % of sub-license proceeds to extent the sub-license proceeds are realized prior to the first commercial Sale of a Licensed Product;
+Added: or 15 % of sub-license proceeds to extent the sub-license proceeds are realized after the first commercial Sale of a Licensed Product.
+Added: Agreements with Physician Inventors - Intellectual Property - CWRU License Agreement
Diagnostics Inc.
−Removed: advanced the research and development plan and completed a milestone consistent with the parameters and by the
−Removed: date under the Liquid Sensing License Agreement.
−Removed: Notwithstanding, PAVmed Inc.
−Removed: determined it would be in the best interests of
−Removed: the shareholders of PAVmed Inc.
−Removed: to terminate the Liquid Sensing License Agreement.
−Removed: In this regard, subsequent to December 31,
−Removed: 2020, PAVmed Inc.
−Removed: on behalf of itself and Solys Diagnostics Inc., delivered to Airware Inc.
−Removed: and Liquid Sensing Inc.
−Removed: notice of termination of the Liquid Sensing License Agreement, dated February 12, 2021 (“Liquid Sensing License Agreement
−Removed: Termination Notice”).
−Removed: The Liquid Sensing License Agreement Termination Notice proposes the development of a negotiated mutually
−Removed: agreeable final settlement between PAVmed Inc., Solys Diagnostics Inc., Airware Inc., and Liquid Sensing Inc.
−Removed: discussion of each of the Company’s majority-owned subsidiaries and the corresponding noncontrolling interest is presented
−Removed: in Note 12, Stockholders’
−Removed: Equity and Common Stock Purchase Warrants .
−Removed: License Agreement - Tufts University - Antimicrobial Resorbable Ear Tubes
−Removed: Company previously executed a Patent License Agreement (the “Tufts Patent License Agreement”) with Tufts University
−Removed: and its co-owners, the Massachusetts Eye and Ear Infirmary and Massachusetts General Hospital (the “Licensors”).
−Removed: to the Tufts Patent License Agreement, the Licensors granted the Company the exclusive right and license to certain patents in
−Removed: connection with the development and commercialization of antimicrobial resorbable ear tubes based on a proprietary aqueous silk
−Removed: technology conceived and developed by the Licensors.
−Removed: Tufts Patent License Agreement also provides for potential payments from the Company to the Licensors upon the achievement of
−Removed: certain product development and regulatory clearance milestones as well as royalty payments on net sales upon the commercialization
−Removed: of products developed utilizing the licensed patents.
−Removed: The Company will recognize as a current period expense for contingent milestone
−Removed: payments or royalties in the period in which such payment obligations are incurred, if any.
+Added: entered into consulting agreements with each of the three physician inventors of the intellectual property licensed
+Added: under the Amended CWRU License Agreement (“Physician Inventors”), with each such consulting agreement providing for compensation
+Added: on a contractual rate per hour for consulting services provided, and an expiration date of May 12, 2024, upon each of the respective
+Added: the agreements’ renewal effective May 12, 2021.
+Added: Additionally, each of the Physician Inventors have been granted stock options and
+Added: restricted stock awards under the Lucid Diagnostics Inc.
+Added: 2018 Long-Term Incentive Equity Plan;
+Added: and stock options under the PAVmed Inc.
+Added: 2014 Long-Term Incentive Equity Plan.
+Added: See Note 5, Related Party Transactions , with respect to the consulting fee expense and stock
+Added: based compensation expense recognized with respect to the Physician Inventors consulting agreements and stock options and restricted
+Added: awards discussed above;
+Added: and Note 14, Stock-Based Compensation , for information regarding each of the “Lucid Diagnostics
+Added: 2018 Long-Term Incentive Equity Plan” and the separate “PAVmed Inc.
+Added: 2014 Long-Term Incentive Equity Plan”.
+Added: 4 - Revenue from Contracts with Customers
+Added: is recognized when the satisfaction of the performance obligation occurs, which is when the delivery of product and /or the provision
+Added: of service is rendered, and is measured as the amount of estimated consideration expected to be realized.
+Added: In the year ended December
+Added: 31, 2021, the Company recognized revenue under the EsoGuard Commercialization Agreement, dated August 1, 2021, as discussed below.
+Added: Commercialization Agreement
+Added: Company, through its majority-owned subsidiary, Lucid Diagnostics Inc., entered into the EsoGuard Commercialization Agreement, dated
+Added: August 1, 2021, with its Commercial Laboratory Improvements Act (“CLIA”) certified commercial laboratory service provider,
+Added: ResearchDX Inc.
+Added: (“RDx”), an unrelated third-party.
+Added: The EsoGuard Commercialization Agreement is on a month-to-month
+Added: basis, and may be terminated by either party thereto, with or without cause, upon forty-five (45) days prior written notice.
+Added: February 25, 2022, the EsoGuard Commercialization Agreement was terminated in conjunction with the execution of an Asset Purchase Agreement
+Added: between Lucid Dx Labs Inc., a wholly-owned subsidiary of Lucid Diagnostics Inc.
+Added: and RDx, as such agreement is further discussed in Note
+Added: 20, Subsequent Events .
+Added: the year ended December 31, 2021, the Company recognized total revenue of $ 500 , which represents the minimum fixed monthly fee of $ 100
+Added: to be paid by RDx for the delivery of services under the EsoGuard Commercialization Agreement for the period from the agreement inception
+Added: date of August 1, 2021 to December 31, 2021.
+Added: The monthly fee was deemed to be collectible for such period as RDx has timely paid the
+Added: applicable respective monthly fee.
+Added: cost of revenue recognized with respect to the revenue recognized under the EsoGuard Commercialization Agreement for the year ended
+Added: December 31, 2021 totaled $ 585 ,
+Added: inclusive of employee related costs of employees engaged in the delivery of the administration to patients of the EsoCheck
+Added: cell sample collection procedure;
+Added: EsoCheck devices and EsoGuard mailers (cell sample shipping costs) distributed to medical
+Added: practitioners’ locations and the Lucid Test Centers;
+Added: Lucid Test Centers operating expenses, including rent
+Added: expense and supplies;
+Added: and royalty fees incurred under the Amended CWRU License Agreement.
5 — Related Party Transactions
−Removed: connection with the CWRU License Agreement, CWRU and each of the three physician inventors of the intellectual property licensed
−Removed: under the CWRU License Agreement hold minority equity ownership interests in Lucid Diagnostics Inc., a majority-owned subsidiary
−Removed: of PAVmed Inc.
−Removed: During the years ended December 31, 2020 and 2019 the Company incurred the following expenses with respect to the
−Removed: minority shareholders of Lucid Diagnostics Inc.:
−Removed: the year ended
−Removed: CWRU License Agreement –
−Removed: reimbursement of patent legal fees
−Removed: CWRU License Agreement Amendment
−Removed: EsoCheck devices provided to CWRU
−Removed: Fees - Physician Inventors’
−Removed: Stock-based compensation
−Removed: expense - Physician Inventors’
−Removed: stock option grants
+Added: Western Reserve University and Physician Inventors - CWRU License Agreement
+Added: Western Reserve University (“CWRU”) and each of the three physician inventors of the intellectual property licensed under
+Added: the CWRU License Agreement (“Physician Inventors”) each hold equity ownership minority interests in Lucid Diagnostics Inc.
+Added: The expenses incurred with respect to the CWRU License Agreement and the three Physician Inventors, as classified in the accompanying
+Added: consolidated statement of operations for the periods indicated are summarized as follows:
+Added: Schedule of Incurred Expenses of Minority Shareholders
+Added: the year ended December 31,
+Added: – Royalty Fee
+Added: and Administrative Expense
+Added: – License Agreement - Amendment Fee - Milestone III
+Added: compensation expense – Physician Inventors’ restricted stock awards
+Added: and Development Expense
+Added: License Agreement - reimbursement of patent legal fees
+Added: devices provided to CWRU
+Added: - Physician Inventors’ consulting agreements
+Added: compensation expense – Physician Inventors’ stock options
+Added: Related Party Expenses
Diagnostics Inc.
−Removed: entered into consulting agreements with each of the three physician inventors of the CWRU License Agreement intellectual
−Removed: property, providing for compensation on a contractual rate per hour for consulting services provided.
−Removed: The consulting agreements
−Removed: have a thirty-six month term ending May 12, 2021.
−Removed: Additionally, each of the three physician inventors were granted stock options
−Removed: under the PAVmed Inc.
−Removed: 2014 Long-Term Incentive Equity Plan and the Lucid Diagnostics Inc.
+Added: entered into consulting agreements with each of the three Physician Inventors, with each such consulting agreement providing
+Added: for compensation on a contractual rate per hour for consulting services provided, and an expiration date of May 12, 2024, upon the agreements’
+Added: renewal effective May 12, 2021.
+Added: Additionally, as discussed below, each of the Physician Inventors have been granted stock options under
+Added: the PAVmed Inc.
+Added: 2014 Long-Term Incentive Equity Plan, and stock options and restricted stock awards under the Lucid Diagnostics Inc.
2018 Long-Term Incentive Equity Plan.
−Removed: Note 3, Agreements Related to Acquired Intellectual Property Rights - Patent License Agreement - CWRU, for a discussion
−Removed: of the “CWRU License Agreement”;
−Removed: Note 10, Stock-Based Compensation , for information regarding each of the “PAVmed
−Removed: 2014 Long-Term Incentive Equity Plan”
−Removed: and the separate “Lucid Diagnostics Inc.
+Added: each of their respective (initial) consulting agreements with Lucid Diagnostics Inc., the three Physician Inventors were each granted
+Added: 25,000 stock options under the PAVmed Inc.
+Added: 2014 Equity Plan, with a grant date of May 12, 2018, an exercise price of $ 1.59 per share
+Added: of common stock of PAVmed Inc., vesting ratably on a quarterly basis commencing June 30, 2018 and ending March 31, 2021, and a contractual
+Added: period of ten years from the date of grant.
+Added: As of March 31, 2021, such stock options were fully vested and exercisable.
+Added: Each of the Physician
+Added: Inventors were granted 50,000 stock options under the PAVmed Inc.
+Added: 2014 Equity Plan, with a grant date of June 21, 2021, an exercise price
+Added: of $ 6.41 per share of common stock of PAVmed Inc., vesting ratably on a quarterly basis commencing June 30, 2021 and ending March 31,
+Added: 2024, and a contractual period of ten years from the date of grant.
+Added: March 1, 2021, restricted stock awards were granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan to each of the three Physician
+Added: Inventors, with such restricted stock awards having a single vesting date of March 1, 2023, with the fair value of such restricted stock
+Added: awards recognized as stock-based compensation expense ratably on a straight-line basis over the vesting period, which is commensurate
+Added: with the service period.
+Added: The restricted stock awards are subject to forfeiture if the requisite service period is not completed.
+Added: Note 14, Stock-Based Compensation , for information regarding each of the “PAVmed Inc.
2014 Long-Term Incentive Equity
−Removed: and Note 12, Stockholders’
−Removed: Equity, Common Stock Purchase Warrants, and Noncontrolling Interest , for
−Removed: a discussion of each of the Company’s majority-owned subsidiaries and the corresponding noncontrolling interests.
+Added: Plan” and the separate “Lucid Diagnostics Inc 2018 Long-Term Incentive Equity Plan”;
+Added: and Note 17, Noncontrolling
+Added: Interest , for a discussion of Lucid Diagnostics Inc.
+Added: and the corresponding noncontrolling interests.
+Added: 5 —Related Party Transactions - continued
+Added: Related Party Transactions
+Added: Diagnostics Inc.
+Added: previously entered into a consulting agreement with Stanley N.
+Added: Lapidus, effective June 2020 with such consulting agreement
+Added: providing for compensation on a contractual rate per hour for consulting services provided.
+Added: In July 2021, Mr.
+Added: Lapidus was appointed as
+Added: Vice Chairman of the Board of Directors of Lucid Diagnostics Inc.
+Added: Lucid Diagnostics Inc.
+Added: recognized as general and administrative expense
+Added: of $ 21 and $ 7 in the years ended December 31, 2021 and 2020, respectively, in connection with the consulting agreement.
+Added: entered into a consulting agreement with Andrew Thoreson, M.D.
+Added: effective June 2021 with such consulting agreement providing
+Added: for compensation on a contractual rate per hour for consulting services provided.
+Added: Veris Health Inc.
+Added: recognized general and administrative
+Added: expense of $ 54 in the year ended December 31, 2021 in connection with the consulting agreement.
+Added: 6 — Acquisitions
+Added: May 28, 2021, Veris Health Inc., a majority-owned subsidiary of PAVmed Inc., acquired all of the outstanding common stock of Oncodisc
+Added: (“Oncodisc”) for total purchase consideration of approximately $ 261 , consisting of:
+Added: the issue of 1,564,514 shares of
+Added: common stock of Veris Health Inc., with such shares having an estimated fair value of approximately $ 6 ;
+Added: and cash paid of approximately
+Added: Additionally, the cash acquired was approximately $ 108 and liabilities assumed were approximately $ 50 .
+Added: The acquisition of Oncodisc
+Added: was accounted for by Veris Health Inc as an asset acquisition.
+Added: Veris Health Inc.
+Added: has allocated the preliminary purchase price based upon
+Added: the respective fair values as of the date of acquisition as follows:
+Added: Schedule of Assets Acquired and Liabilities Assumed
+Added: - Oncodisc Inc.
+Added: asset - in process R&D
+Added: current assets
+Added: asset - assembled workforce
+Added: net assets acquired
+Added: intangible asset recognized for the in-process research and development (“IPRD”) of $ 133
+Added: was determined to have no alternative future
+Added: use and was recognized as a current period research and development expense.
+Added: The intangible asset recognized for the assembled workforce
+Added: of approximately $ 70 ,
+Added: which is included in “Intangible assets, net” on the accompanying consolidated balance sheet, has an expected useful
+Added: life of one year, and is being recognized on a ratable basis over such period, which commenced in June 2021.
+Added: Noncontrolling Interest , for a discussion of Veris Health Inc.
+Added: and the corresponding noncontrolling interests.
+Added: October 5, 2021, PAVmed Subsidiary Corporation, a majority-owned subsidiary of PAVmed Inc., acquired the membership interest of
+Added: CapNostics, LLC (“CapNostics”) for total (gross) purchase consideration of approximately $ 2.1
+Added: million of cash paid at the closing of the
+Added: The acquisition of CapNostics was accounted for as an asset acquisition.
+Added: The intangible asset recognized for the defensive
+Added: technology of approximately $ 2.1
+Added: million, which is included in “Intangible
+Added: assets, net” on the accompanying consolidated balance sheet, has an expected useful life of five
+Added: years , and is being recognized on a ratable
+Added: basis over such period, which commenced in October 2021.
+Added: The Company has allocated the preliminary purchase price based upon the respective fair values as of the date of acquisition as follows:
+Added: Schedule of Assets Acquired and Liabilities Assumed
+Added: - CapNostics, LLC
+Added: current assets
+Added: asset - defensive technology
+Added: net assets acquired
+Added: - Acquired Intangible Assets
+Added: expense of the acquired intangible assets discussed above was $ 146 for the year ended December 31, 2021 (there was no such amortization
+Added: expense for the prior year ended December 31, 2020), and is included in general and administrative expenses in the accompanying consolidated
+Added: statements of operations.
+Added: The scheduled future amortization expense of such acquired intangible assets is as follows:
+Added: $ 449 for the year
+Added: $ 420 for each of the years 2023, 2024, and 2025;
+Added: and $ 319 for the year 2026.
7 — Prepaid Expenses, Deposits, and Other Current and Non-Current Assets
+Added: Current Assets
expenses and other current assets consisted of the following as of:
−Removed: Advanced payments to service
−Removed: providers and suppliers
−Removed: EsoCheck cell collection supplies
−Removed: EsoGuard mailer supplies
+Added: Schedule of Prepaid Expenses and Other Current Assets
+Added: payments to service providers and suppliers
+Added: Prepaid insurance
+Added: cell collection supplies
+Added: mailer supplies
CarpX devices
−Removed: Total prepaid
−Removed: expenses, deposits and other current assets
+Added: prepaid expenses, deposits and other current assets
Company, through its majority-owned subsidiary Lucid Diagnostics Inc., entered into an agreement with a clinical research organization
−Removed: (“CRO”) in connection with EsoGuard clinical trials, referred to as the EsoGuard CRO Agreement.
−Removed: Under the CRO agreement,
−Removed: the Company incurred an on-account deposit of $755 and $643 as of December 31, 2020 and 2019, respectively, of which $643 has
−Removed: been paid as of December 31, 2020, with the deposit classified as a non-current asset in the line item captioned “Other
−Removed: assets”
−Removed: on the accompanying consolidated balance sheet as of December 31, 2020 and 2019.
−Removed: See Note 7, Commitments and
−Removed: Contingencies , for a discussion of the EsoGuard CRO Agreement.
+Added: (“CRO”) in connection with EsoGuard clinical trials (the “EsoGuard CRO Agreement”).
+Added: The term of the EsoGuard
+Added: CRO Agreement is from the September 2019 effective date to the conclusion of the respective clinical trials, but not to exceed 60 months
+Added: from the effective date of the EsoGuard CRO Agreement.
+Added: The CRO agreement may be cancelled with sixty days written notice, without an
+Added: early termination fee.
+Added: The Company incurred an on-account deposit of $ 725
+Added: as of December 31, 2021 and 2020, respectively,
+Added: with the deposit classified as a non-current asset in the line item captioned “Other assets” on the accompanying consolidated
+Added: balance sheets as of December 31, 2021 and 2020.
+Added: See Note 11, Commitment and Contingencies , for a discussion of the EsoGuard
+Added: CRO Agreement.
+Added: 8 — Fixed Assets
+Added: assets, less accumulated depreciation, consisted of the following as of:
+Added: Schedule of Fixed Assets
+Added: and office equipment
+Added: under construction
+Added: Accumulated Depreciation
+Added: Fixed Assets, net
+Added: (1) Lesser of remaining lease term or estimated useful life.
+Added: The assets under
+Added: construction presented above are with respect to the establishment of a Company-owned CLIA-certified, CAP-accredited commercial
+Added: clinical laboratory.
+Added: The total fixed assets is inclusive of $ 99 of accounts payable and $ 16 of accrued expenses and other current liabilities in the accompanying consolidated balance sheet as of December 31, 2021.
+Added: Depreciation expense of $ 80 and $ 23 for the years ended December 31, 2021 and 2020, respectively, is included in general and administrative expenses in the accompanying consolidated statements of operations.
+Added: of December 31, 2021, the Company only had short-term leases, inclusive of:
+Added: an office rental agreement is on a month-to-month basis, with
+Added: a 5% per annum increase in the monthly lease payment effective February 1 of each year, with such rental agreement able to be cancelled
+Added: with two months written notice;
+Added: and two other month-to-month office space rental agreements, each of which have an April 30, 2022 termination
+Added: The total rent expense incurred under month-to-month rental agreements was $ 191 and $ 189 , for the years ended December 31, 2021
+Added: and 2020, respectively.
+Added: addition to the short-term leases as of December 31, 2021 noted above, the Company entered into additional lease agreements, each
+Added: with commencement dates subsequent to December 31, 2021, classified as operating leases and short-term leases, including for each
+Added: a research and development facility;
+Added: a commercial clinical laboratory;
+Added: a light manufacturing facility;
+Added: additional Lucid Test
+Added: and for office space.
+Added: of December 31, 2021, with respect to short-term leases:
+Added: the total future lease payments of both the (existing) short-term leases effective
+Added: as of December 31, 2021 plus the (new) short-term leases (i.e.
+Added: the new short-term leases with commencement dates subsequent to December
+Added: 31, 2021), are $ 178 in 2022 and $ 9 in 2023.
+Added: of December 31, 2021, with respect to operating leases:
+Added: the total future lease payments of the (new) operating leases (i.e.
+Added: the new operating
+Added: leases with commencement dates subsequent to December 31, 2021), are as follows:
+Added: of future minimum lease payments for capital leases
+Added: Total lease payments
10 — Accrued Expenses and Other Current Liabilities
−Removed: expenses and Other Current Liabilities consist of the following items as of December 31, 2020 and 2019:
−Removed: Compensation and Employee
−Removed: CWRU License Agreement fee
−Removed: CWRU License Agreement Amendment
−Removed: Operating expenses
−Removed: EsoGuard supplies
−Removed: CarpX devices
+Added: expenses and other current liabilities consisted of the following items as of :
+Added: Schedule of Accrued Expenses and Other Current Liabilities
+Added: and Employee Benefits
+Added: License Agreement fee
+Added: License Agreement Amendment fee
+Added: Amended License Agreement - Royalty fee
+Added: mailer supplies
accrued expenses and other current liabilities
−Removed: “Compensation and Employee Benefits”
−Removed: the guaranteed bonus payment under the Company’s Chief Executive
−Removed: Officer (“CEO”) Employment Agreement;
−Removed: discretionary bonus payments to other employees;
+Added: “Compensation and Employee Benefits” includes:
+Added: discretionary bonus payments to employees;
unused employee vacation time;
and employee payroll deductions related to the PAVmed Inc.
−Removed: Employee Stock Purchase Plan (“PAVmed Inc.
−Removed: ESPP”).
−Removed: Note 11, Stock-Based Compensation , for additional information on the PAVmed Inc.
−Removed: CWRU License Agreement license fee was approximately $273, of which $50 was previously paid.
−Removed: The remaining balance of the license
−Removed: fee is to be paid in quarterly installments of $50, until the license fee is paid-in-full, provided, however, the commencement
−Removed: of the quarterly payments is subject to Lucid Diagnostics Inc.
−Removed: consummation of a bona fide financing with an unrelated third-party
−Removed: in excess of $0.5 million.
−Removed: See Note 3, Agreements Related to Acquired Intellectual Property Rights - Patent License Agreement
−Removed: - CWRU , for a discussion of the CWRU License Agreement.
−Removed: amounts for operating expenses, EsoGuard supplies, and CarpX devices relate to respective amounts incurred by the Company but
+Added: Employee Stock Purchase Plan (“PAVmed Inc.
+Added: Stock-Based Compensation , for additional information on the PAVmed Inc.
+Added: Note 3, Patent License Agreement - Case Western Reserve University , for a discussion of the CWRU License Agreement.
+Added: amounts for operating expenses and EsoGuard supplies presented above relate to respective amounts incurred by the Company but
not yet invoiced by the respective vendors.
11 — Commitment and Contingencies
−Removed: Agreements - Office Space
−Removed: Company’s corporate office rental agreement is on a month-to-month basis, with a 5% per annum increase in the monthly
−Removed: lease payment effective February 1 of each year, and the lease agreement may be cancelled with two months written notice.
−Removed: Additionally,
−Removed: the Company additionally has a short-term (one year or less) and a month-to-month office space rental agreements, which may be
−Removed: cancelled with two months written notice.
−Removed: Total rent expense incurred under short-term and /or month-to-month rental agreements
−Removed: for office space was $189 and $143, for the years ended December 31, 2020 and 2019, respectively.
−Removed: As of December 31, 2020, the
−Removed: Company’s minimum lease payments for such office space rental agreements are estimated to be a total of approximately $157
−Removed: for the period January 1, 2021 to December 31, 2021.
Trials - Agreement with Clinical Research Organization
−Removed: September 2019, the Company, through its majority-owned subsidiary Lucid Diagnostics Inc., entered into an agreement with a clinical
−Removed: research organization (“CRO”) in connection with EsoGuard clinical trials, referred to as the EsoGuard CRO Agreement.
−Removed: The CRO will assist the Company with conducting two concurrent clinical trials referred to as the “EsoGuard screening study”
−Removed: and the “EsoGuard case control study”.
−Removed: The term of the EsoGuard CRO Agreement is from the September 2019 effective
−Removed: date to the conclusion of the respective clinical trials, but not to exceed 60 months from the effective date of the EsoGuard™
−Removed: CRO Agreement.
−Removed: The CRO agreement may be cancelled with sixty days written notice, without an early termination fee.
−Removed: November 2020, a stockholder of the Company, on behalf of himself and other similarly situated stockholders, filed a complaint
−Removed: in the Delaware Court of Chancery alleging broker non-votes were not properly counted in accordance with the Company’s bylaws
−Removed: at the Company’s Annual Meeting of Stockholders on July 24, 2020, and, as a result, asserted certain matters deemed to have
−Removed: been approved were not so approved (including matters relating to the increase in the size of the 2014 Equity Plan and the ESPP).
−Removed: The relief sought under the complaint includes certain corrective actions by the Company, but does not seek any specific monetary
−Removed: The Company does not believe it is clear the prior approval of these matters is invalid or otherwise ineffective.
−Removed: in order to avoid any uncertainty and to avoid the expense of further litigation, on January 5, 2021, the Company’s
−Removed: Board of Directors determined it would be advisable and in the best interests of the Company and its stockholders to re-submit
−Removed: these proposals to the Company’s stockholders for ratification and/or approval.
−Removed: In this regard, the Company held a special
−Removed: meeting of stockholders on March 4, 2021, at which such matters were ratified and approved.
−Removed: The parties have reached agreement
−Removed: on a proposed term sheet to settle the complaint, the terms of which do not contemplate payment of monetary damages to the putative
−Removed: class in the proceeding.
−Removed: The settlement of the complaint is pending and is subject to court approval.
+Added: Company, through its majority-owned subsidiary Lucid Diagnostics Inc., entered into an agreement with a clinical research organization
+Added: (“CRO”) in connection with EsoGuard clinical trials, referred to as the EsoGuard CRO Agreement.
+Added: The CRO will assist the Company
+Added: with conducting two concurrent clinical trials referred to as the “EsoGuard screening study” and the “EsoGuard case
+Added: control study”.
+Added: The term of the EsoGuard CRO Agreement is from the September 2019 effective date to the conclusion of the respective
+Added: clinical trials, but not to exceed 60 months from the effective date of the EsoGuard™ CRO Agreement.
+Added: The CRO agreement may be cancelled
+Added: with sixty days written notice, without an early termination fee.
+Added: November 2, 2020, a stockholder of the Company, on behalf of himself and other similarly situated stockholders, filed a complaint in
+Added: the Delaware Court of Chancery alleging broker non-votes were not properly counted in accordance with the Company’s bylaws at the
+Added: Company’s Annual Meeting of Stockholders on July 24, 2020, and, as a result, asserted certain matters deemed to have been approved
+Added: were not so approved (including matters relating to the increase in the size of the 2014 Equity Plan and the ESPP).
+Added: The relief sought
+Added: under the complaint includes certain corrective actions by the Company, but did not seek any specific monetary damages.
+Added: The Company did
+Added: not believe it was clear the prior approval of these matters was invalid or otherwise ineffective.
+Added: However, to avoid any uncertainty
+Added: and the expense of further litigation, on January 5, 2021, the Company’s Board of Directors determined it would be advisable and
+Added: in the best interests of the Company and its stockholders to re-submit these proposals to the Company’s stockholders for ratification
+Added: and/or approval.
+Added: In this regard, the Company held a special meeting of stockholders on March 4, 2021, at which such matters were ratified
+Added: and approved.
+Added: The parties have reached agreement on a proposed Settlement Term Sheet Agreement, dated January 28, 2021, to settle the
+Added: complaint, the terms of which do not contemplate payment of monetary damages to the putative class in the proceeding.
+Added: The settlement
+Added: of the complaint is pending approval by the Court.
December 23, 2020, Benchmark Investments, Inc.
filed a complaint against the Company in the U.S.
−Removed: District Court of the Southern
−Removed: District of New York alleging the registered direct offerings of shares of common stock of the Company completed in December 2020
−Removed: were in violation of provisions set forth in an engagement letter between the Company and the plaintiff.
−Removed: The plaintiff is seeking
−Removed: monetary damages of up to $1.3 million.
−Removed: The Company disagrees with the allegations set forth in the complaint and intends to
−Removed: vigorously contest the complaint.
−Removed: the ordinary course of our business, particularly as it begins commercialization of its products, the Company may
−Removed: be subject to certain other legal actions and claims, including product liability, consumer, commercial, tax and governmental
−Removed: matters, which may arise from time to time.
−Removed: Except as otherwise noted herein, the Company does not believe it is currently a party
−Removed: to any other pending legal proceedings.
−Removed: Notwithstanding, legal proceedings are subject-to inherent uncertainties, and an unfavorable
−Removed: outcome could include monetary damages, and excessive verdicts can result from litigation, and as such, could result in a material
−Removed: adverse impact on the Company’s business, financial position, results of operations, and /or cash flows.
−Removed: Additionally, although
−Removed: the Company has specific insurance for certain potential risks, the Company may in the future incur judgments or enter into settlements
−Removed: of claims which may have a material adverse impact on the Company’s business, financial position, results of operations,
−Removed: and /or cash flows.
+Added: District Court of the Southern District
+Added: of New York alleging the registered direct offerings of shares of common stock of the Company completed in December 2020 were in violation
+Added: of provisions set forth in an engagement letter between the Company and the Kingswood Capital Markets, a “division” of Benchmark
+Added: Investments, Inc.
+Added: On December 16, 2021, the court granted PAVmed’s motion to dismiss the case for lack of subject matter jurisdiction.
+Added: On February 7, 2022, Benchmark Investments LLC, which claimed to be affiliated with Benchmark Investments, Inc., filed a new complaint
+Added: in the Supreme Court of the State of New York, New York County, asserting claims similar to those in the federal action, and adding to
+Added: its allegations that financings conducted by the Company in January 2021 and February 2021 also violated the Company’s engagement
+Added: letter with Kingswood Capital Markets.
+Added: The Company disagrees with the allegations set forth in the complaint and intends to vigorously
+Added: contest the complaint.
+Added: the ordinary course of our business, particularly as it begins commercialization of its products, the Company may be subject to certain
+Added: other legal actions and claims, including product liability, consumer, commercial, tax and governmental matters, which may arise from
+Added: time to time.
+Added: Except as otherwise noted herein, the Company does not believe it is currently a party to any other pending legal proceedings.
+Added: Notwithstanding, legal proceedings are subject-to inherent uncertainties, and an unfavorable outcome could include monetary damages,
+Added: and excessive verdicts can result from litigation, and as such, could result in a material adverse impact on the Company’s business,
+Added: financial position, results of operations, and /or cash flows.
+Added: Additionally, although the Company has specific insurance for certain
+Added: potential risks, the Company may in the future incur judgments or enter into settlements of claims which may have a material adverse
+Added: impact on the Company’s business, financial position, results of operations, and /or cash flows.
12 — Financial Instruments Fair Value Measurements
Fair Value Measurements
−Removed: fair value hierarchy table for the periods indicated is as follows:
−Removed: Value Measurement on a Recurring Basis at
−Removed: Reporting Date Using (1)
−Removed: December 31, 2020
−Removed: Secured Convertible Note - November 2019
−Removed: Senior Convertible
−Removed: Note - April 2020
−Removed: Secured Convertible Note –
−Removed: December 31, 2019
−Removed: Senior Secured Convertible
−Removed: Note - December 2018
+Added: fair value hierarchy table for the reporting dates noted is as follows:
+Added: Schedule of Financial Liabilities Measured at Fair Value on Recurring Basis
+Added: Value Measurement on a Recurring Basis at Reporting
Secured Convertible Note - November 2019
−Removed: noted above, as presented in the fair value hierarchy table, Level-1 represents quoted prices in active markets for identical
−Removed: items, Level-2 represents significant other observable inputs, and Level-3 represents significant unobservable inputs.
−Removed: were no transfers between the respective Levels during the years ended December 31, 2020 and 2019.
−Removed: August 2020 Senior Secured Convertible Note, the April 2020 Senior Convertible Note, the November 2019 Senior Secured Convertible
−Removed: Note (Series-A and Series-B), and the December 2018 Senior Secured Convertible Note are each accounted for under the ASC 825-10-15-4
−Removed: fair value option (“FVO”) election.
−Removed: Under the FVO election the financial instrument is initially measured at its issue-date
−Removed: estimated fair value and subsequently remeasured at estimated fair value on a recurring basis at each reporting period date with
−Removed: the resulting fair value adjustment recognized as other income (expense) in the consolidated statement of operations.
−Removed: regard, as provided for by ASC 825-10-50-30(b), the estimated fair value adjustment is presented as a single line item within
−Removed: other income (expense) in the accompanying consolidated statement of operations.
−Removed: estimated fair value of financial instruments classified within the Level 3 category was determined using both observable inputs
−Removed: and unobservable inputs.
−Removed: Unrealized gains and losses associated with liabilities within the Level 3 category include changes in
−Removed: fair value attributable to both observable (e.g., changes in market interest rates) and unobservable (e.g., changes in unobservable
−Removed: long- dated volatilities) inputs.
−Removed: Additional information with respect to the changes in Level 3 liabilities measured at fair value
−Removed: for the years ended December 31, 2020 and 2019, is presented in Note 9 –
−Removed: Outstanding Debt .”
−Removed: Financial Instruments Fair Value Measurement s - continued
−Removed: estimated fair value of each of the convertible notes as of December 31, 2020 and 2019, were computed using a Monte Carlo simulation
−Removed: of the present value of its cash flows using a synthetic credit rating analysis and a required rate-of-return, using the following
−Removed: Secured Convertible Notes and Senior Convertible Note - Fair
−Removed: Value and Fair Value Assumptions –
−Removed: December 31, 2020:
−Removed: Senior Secured
−Removed: Convertible Notes
−Removed: Convertible Note
−Removed: Senior Secured
−Removed: Convertible Note
−Removed: Face value principal payable
−Removed: Required rate of return
−Removed: Conversion Price
−Removed: Value of common stock
−Removed: Expected term (years)
−Removed: Risk free rate
−Removed: Dividend yield
−Removed: Secured Convertible Notes Fair Value and Fair
−Removed: Value Assumptions –
−Removed: December 31, 2019:
−Removed: Senior Secured
−Removed: Convertible Note
−Removed: Senior Secured
−Removed: Convertible Note
−Removed: Face value principal payable
−Removed: Required rate of return
−Removed: Conversion Price
−Removed: Value of common stock
−Removed: Expected term (years)
−Removed: Risk free rate
−Removed: Dividend yield
−Removed: estimated fair values reported utilize the Company’s common stock price along with certain Level 3 inputs, as discussed
−Removed: below, in the development of Monte Carlo simulation models, discounted cash flow analyses, and /or Black-Scholes valuation models.
−Removed: The estimated fair values are subjective and are affected by changes in inputs to the valuation models /analyses, including the
−Removed: Company’s common stock price, the Company’s dividend yield, the risk-free rates based on U.S.
−Removed: Treasury security yields,
−Removed: and certain other Level-3 inputs including, assumptions regarding the estimated volatility in the value of the Company’s
−Removed: common stock price.
−Removed: Changes in these assumptions can materially affect the estimated fair values.
−Removed: Outstanding Debt
−Removed: fair value and face value principal of outstanding convertible notes as of December 31, 2020 and 2019 are as follows:
−Removed: Maturity Date
+Added: Convertible Note - April 2020
+Added: Secured Convertible Note – August 2020
+Added: (1) As noted above,
+Added: as presented in the fair value hierarchy table, Level-1 represents quoted prices in active markets for identical items, Level-2 represents
+Added: significant other observable inputs, and Level-3 represents significant unobservable inputs.
+Added: There were no transfers between the respective
+Added: Levels during the year ended December 31, 2020.
+Added: notes are accounted for under the fair value option (“FVO”) election, wherein, each of the convertible notes were initially
+Added: measured at their respective issue-date estimated fair value and subsequently remeasured at estimated fair value on a recurring basis
+Added: at each reporting period date, with the resulting fair value adjustment recognized as other income (expense) in the consolidated statement
+Added: of operations.
+Added: were no fair value measurements as of December 31, 2021 as each of the convertible notes were previously repaid-in-full in the three
+Added: months ended March 31, 2021, as discussed herein below in Note 13, Debt .
+Added: The estimated fair value of each of the convertible
+Added: notes as of December 31, 2020, were computed using a Monte Carlo simulation of the present value of its cash flows using a synthetic
+Added: credit rating analysis and a required rate-of-return, and were therefore classified within the Level 3 category, as the fair value was
+Added: determined using both observable inputs and unobservable inputs.
+Added: Unrealized gains and losses associated with liabilities within the Level
+Added: 3 category include changes in fair value attributable to both observable (e.g., changes in market interest rates) and unobservable (e.g.,
+Added: changes in unobservable long- dated volatilities) inputs.
+Added: estimated fair value of each of the convertible notes as of December 31, 2020, were computed using a Monte Carlo simulation of the present
+Added: value of its cash flows using a synthetic credit rating analysis and a required rate-of-return, using the following assumptions:
+Added: Secured Convertible Notes and Senior Convertible Note - Fair Value and Fair Value Assumptions – December 31, 2020:
+Added: of Fair Value Assumption Used
+Added: 2019 Senior Secured Convertible Notes
+Added: 2020 Senior Convertible Note
+Added: Secured Convertible Note
+Added: value principal payable
+Added: rate of return
+Added: of common stock
+Added: estimated fair values reported utilized the Company’s common stock price along with certain Level 3 inputs, as discussed above,
+Added: in the development of Monte Carlo simulation models, discounted cash flow analyses, and /or Black-Scholes valuation models.
+Added: The estimated
+Added: fair values are subjective and are affected by changes in inputs to the valuation models /analyses, including the Company’s common
+Added: stock price, the Company’s dividend yield, the risk-free rates based on U.S.
+Added: Treasury security yields, and certain other Level-3
+Added: inputs including, assumptions regarding the estimated volatility in the value of the Company’s common stock price.
+Added: Changes in these
+Added: assumptions can materially affect the estimated fair values.
+Added: of the convertible notes, as such convertible notes are discussed below, were repaid-in-full during the three months ended March 31,
+Added: The fair value and face value principal of outstanding convertible notes at December 31, 2020 were as follows:
+Added: Summary of Outstanding Debt
Interest Rate
1 unchanged sentence
Value Principal Outstanding
−Removed: November 2019 Senior Secured
−Removed: Convertible Note
+Added: 2019 Senior Secured Convertible Note
September 30, 2021
−Removed: April 2020 Senior Convertible Note
+Added: 2020 Senior Convertible Note
April 30, 2022
−Removed: August 2020 Senior
−Removed: Convertible Note
−Removed: August 6, 2022
−Removed: Balance as of
−Removed: December 31, 2020
−Removed: December 2018 Senior Secured Convertible
−Removed: December 31, 2020
−Removed: November 2019
2020 Senior Secured Convertible Note
−Removed: September 30,
−Removed: Balance as of
−Removed: December 31, 2019
−Removed: Secured Convertible Note issued December 27, 2018 - (“December 2018 Senior Convertible Note”)
−Removed: Company previously issued a Senior Secured Convertible Note dated December 27, 2018, with a $7.75 million face value principal,
−Removed: a stated interest rate of 7.875% per annum, and, at the election of the holder, was convertible into shares of common stock of
−Removed: the Company at a contractual conversion price of $1.60 per share - the “December 2018 Senior Convertible Note”.
−Removed: the year ended December 31, 2020, with respect to the December 2018 Senior Convertible Notes, approximately $1,692 of installment
−Removed: principal repayments and the payment of interest thereon of approximately $6, were settled through the issuance of 2,075,198 shares
−Removed: of common stock of the Company, with a fair value of approximately $2,901 (with such fair value measured as the respective conversion
−Removed: date quoted closing price of the common stock of the Company).
−Removed: the previous year ended December 31, 2019, with respect to the December 2018 Senior Convertible Notes, approximately $6,058 of
−Removed: installment principal repayments and the payment of interest thereon of approximately $200, were settled through the issuance
−Removed: of 7,773,110 shares of common stock of the Company, with a fair value of approximately $8,089 (with such fair value measured as
−Removed: the respective conversion date quoted closing price of the common stock of the Company).
−Removed: Additionally, approximately $279 of interest
−Removed: non-installment payments were paid in cash during the year ended December 31, 2019.
−Removed: December 2018 Senior Convertible Note was paid-in-full was paid in full as of June 4, 2020.
−Removed: Outstanding Debt - continued
−Removed: Notes - continued
−Removed: Secured Convertible Note issued November 4, 2019 - Series A and Series B -
−Removed: (“November
−Removed: 2019 Senior Convertible Notes”)
−Removed: Company previously issued a Senior Secured Convertible Note dated November 4, 2019, with a $14.0 million aggregate face value
−Removed: principal, a stated interest rate of 7.875% per annum (to the extent the investor has funded the cash proceeds), and, at the election
−Removed: of the holder, is convertible into shares of common stock of the Company at a contractual conversion price of $1.60 per share
−Removed: - the “November 2019 Senior Convertible Notes”.
−Removed: The November 2019 Senior Convertible Notes were comprised of a Series
−Removed: A and Series B, each with a $7.0 million face value principal, and each having a $0.7 million lender fee deducted from the cash
−Removed: proceeds when funded.
−Removed: November 2019 Senior Convertible Note - Series A was issued on November 4, 2019, with a face value principal of approximately
−Removed: $7,000 and a lender fee of approximately $700 (with such lender fee recognized as a current period other expense), resulting in
−Removed: approximately $6,300 of cash proceeds received by the Company on the issue date.
−Removed: Additionally, the Company incurred a current
−Removed: period expense of approximately $550, inclusive of a $410 placement agent advisory fee, along with legal fees.
−Removed: November 2019 Senior Convertible Note - Series B was issued on March 30, 2020, with a face value principal of approximately $7,000
−Removed: and a lender fee of approximately $700 (with such lender fee recognized as a current period other expense), resulting in approximately
−Removed: $6,300 of cash proceeds received by the Company on the issue date.
−Removed: Additionally, the Company incurred a current period expense
−Removed: of approximately $410 with respect to a placement agent advisory fee.
−Removed: Company incurred interest expense of 3.0% per annum on the $7.0 million face value principal of the (unfunded) Series B during
−Removed: the period from November 4, 2019 to March 29, 2020 when the Series B was not funded.
−Removed: The (cash) payment of such 3.0% interest
−Removed: on the $7.0 million face value principal resulted in the recognition of approximately $53 and $33 of interest expense during the
−Removed: year ended December 31, 2020 and 2019, respectively, with such interest expense included in other income (expense).
−Removed: respect to the November 2019 Senior Convertible Notes, in the year ended December 31, 2020, approximately $13,044 of installment
−Removed: principal repayments and the payment of interest thereon of approximately $465, were settled through the issuance of 8,854,004
−Removed: shares of common stock of the Company, with a fair value of approximately $18,802 (with such fair value measured as the respective
−Removed: conversion date quoted closing price of the common stock of the Company).
−Removed: As of December 31, 2020, the November 2019 Senior Convertible
−Removed: Notes remaining unpaid outstanding face value principal was approximately $956.
−Removed: to December 31, 2020, on January 5, 2021, the repayment of the remaining face value principal of the November 2019 Senior
−Removed: Convertible Note of approximately $956, along with the payment of interest thereon of approximately $7, were settled
−Removed: with the issuance of 667,668 shares common stock of the Company, with a fair value of approximately $1,723 (with such fair value
−Removed: measured as the respective conversion date quoted closing price of the common stock of the Company), with such final conversion
−Removed: resulting in the November 2019 Senior Convertible Note being paid-in-full as of January 5, 2021.
−Removed: Outstanding Debt - continued
−Removed: Notes - continued
−Removed: Convertible Note issued April 30, 2020 - (“April 2020 Senior Convertible Note”)
−Removed: Company issued a Senior Convertible Note dated April 30, 2020, with a face value principal of approximately $4,111, a stated interest
−Removed: rate of 7.875% per annum, and, at the election of the holder, is convertible into shares of common stock of the Company at a contractual
−Removed: conversion price of $5.00 per share - the “April 2020 Senior Convertible Note”.
−Removed: April 2020 Senior Convertible Note resulted in approximately $3,700 of cash proceeds received by the Company on the issue date,
−Removed: after a lender fee of approximately $411 (with such lender fee recognized as a current period other expense).
−Removed: Additionally, the
−Removed: Company incurred a current period expense of approximately $200, inclusive of a $120 placement agent advisory fee, along with
−Removed: Company was required to pay the holder in cash all
−Removed: remaining outstanding unpaid face value principal at 115% of such principal amount plus unpaid interest thereon, on the April
−Removed: 30, 2022 maturity date.
−Removed: the year ended December 31, 2020, approximately $215 of interest non-installment payments were paid in cash.
−Removed: unpaid outstanding face value principal of the April 2020 Senior Convertible Note is approximately $4,111 as of December 31, 2020,
−Removed: of which such principal was repaid-in-full subsequent to December 31, 2020, as discussed herein below.
−Removed: Secured Convertible Note issued August 6, 2020 - (“August 2020 Senior Convertible Note”)
−Removed: Company issued a Senior Secured Convertible Note dated August 6, 2020, with a face value principal of approximately $7,750,
−Removed: a stated interest rate of 7.875% per annum, and, at the election of the holder, is convertible into shares of common stock of
−Removed: the Company at a contractual conversion price of $5.00 per share - the “August 2020 Senior Convertible Note”.
−Removed: August 2020 Senior Convertible Note resulted in approximately $7,000 of cash proceeds received by the Company on the issue date,
−Removed: after a lender fee of approximately $750 (with such lender fee recognized as a current period other expense).
−Removed: Additionally, the
−Removed: Company incurred a current period expense of approximately $50 with respect to legal fees.
−Removed: Company was required to pay the holder in cash all
−Removed: remaining outstanding unpaid face value principal at 115% of such principal amount plus unpaid interest thereon on the August
−Removed: 5, 2022 maturity date.
−Removed: the year ended December 31, 2020, approximately $246 of interest non-installment payments were paid in cash.
−Removed: unpaid outstanding face value principal of the April 2020 Senior Convertible Note is approximately $7,750 as of December 31, 2020,
−Removed: of which such principal was repaid-in-full subsequent to December 31, 2020, as discussed herein below.
−Removed: Repayments - April 2020 Senior Convertible Note and August 2020 Senior Convertible Note
−Removed: to December 31, 2020:
−Removed: on January 30, 2021, the Company paid in cash a $350 partial principal repayment of the April 2020 Senior
−Removed: Convertible Note;
−Removed: and on March 2, 2021, the Company paid in cash a total of $14,466 of principal repayments, resulting in both
−Removed: the April 2020 Senior Convertible Note and the August 2020 Senior Convertible Note being repaid-in-full as of such date.
−Removed: Outstanding Debt - continued
−Removed: Notes - continued
−Removed: - Sr Secured Convertible Notes and Senior Convertible Note
−Removed: of December 31, 2020, each of the November 2019 Senior Convertible
−Removed: Note, April 2020 Senior Convertible Note, and the August 2020 Senior Convertible Note were each held by the same investor
−Removed: and its affiliates.
−Removed: the November 2019 Senior Convertible Notes and the April 2020 Senior Convertible Note, as such convertible notes are discussed
−Removed: above, the Company was subject to certain customary affirmative and negative covenants regarding the incurrence of
−Removed: indebtedness, the existence of liens, the repayment of indebtedness, the payment of cash in respect of dividends, distributions
−Removed: or redemptions, and the transfer of assets, among other matters.
−Removed: Additionally, the April 2020 Senior Convertible Note contained
−Removed: a financial covenant requiring the Company to maintain available cash in the amount of approximately $1.8 million at the end
−Removed: of each quarter, with such amount increased to $2.0 million under the August 2020 Senior Convertible Note.
+Added: August 6, 2022
as of December 31, 2020
−Removed: 2020, the Company was in compliance with this financial covenant.
−Removed: August 2020 Senior Convertible Note contained substantively similar customary affirmative and negative covenants as those
−Removed: described above, as well as the past transactions entered into with the investor, including the November 2019 Senior Convertible
−Removed: The August 2020 Senior Secured Convertible Note contained security interest with a first priority in all of
−Removed: our assets, including all of the Company’s current and future significant subsidiaries, similar to the November 2019 Senior
−Removed: Secured Convertible Notes.
−Removed: Notwithstanding,
−Removed: as noted above, subsequent to December 31, 2020:
−Removed: the November 2019 Senior Convertible Note was repaid-in-full as of January 5,
−Removed: and both the April 2020 Senior Convertible Note and the August 2020 Senior Convertible Note were repaid-in-full as of March
−Removed: Outstanding Debt - continued
+Added: Secured Convertible Note issued November 4, 2019 - Series A and Series B - (“November 2019 Senior Convertible Notes”)
+Added: “November 2019 Senior Convertible Notes” remaining unpaid outstanding face value principal of approximately $ 956
+Added: as of December 31, 2020 was repaid-in-full as
+Added: of January 5, 2021, with the remaining principal balance, along with the payment of interest thereon of approximately $ 7 ,
+Added: settled with the issuance of 667,668
+Added: shares common stock of the Company, with a fair
+Added: value of approximately $ 1,723
+Added: (with such fair value measured as the respective
+Added: conversion date quoted closing price of the common stock of the Company), resulting in the recognition of a loss from extinguishment
+Added: of debt of approximately $ 760 .
+Added: Convertible Note issued April 30, 2020 - (“April 2020 Senior Convertible Note”)
+Added: “April 2020 Senior Convertible Note” unpaid outstanding face value principal of approximately $ 4,111 as of December 31, 2020
+Added: was repaid-in-full in March 2021, as discussed herein below.
+Added: In the years ended December 31, 2021 and 2020, approximately $ 52 and $ 215 ,
+Added: respectively, of non-installment payments were paid in cash.
+Added: Secured Convertible Note issued August 6, 2020 - (“August 2020 Senior Convertible Note”)
+Added: “August Senior Convertible Note” unpaid outstanding face value principal of approximately $ 7,750 as of December 31, 2020
+Added: was repaid-in-full in March 2021, as discussed herein below.
+Added: In the years ended December 31, 2021 and 2020, approximately $ 102 and $ 246 ,
+Added: respectively, of non-installment payments were paid in cash.
+Added: Repayments - April 2020 Senior Convertible Note and August 2020 Senior Convertible Note
+Added: January 30, 2021, the Company paid in cash a $ 350 partial principal repayment of the April 2020 Senior Convertible Note;
+Added: 2, 2021, the Company paid in cash a total of $ 14,466 of principal repayments, resulting in both the April 2020 Senior Convertible Note
+Added: and the August 2020 Senior Convertible Note being repaid-in-full as of such date.
+Added: The Company recognized a debt extinguishment loss of
+Added: approximately $ 2,955 in the year ended December 31, 2021 in connection with the repayments of the April 2020 Senior Convertible Note
+Added: and the August 2020 Senior Convertible Note.
+Added: 13 — Debt - continued
Notes - continued
−Removed: reconciliation of the fair value of the convertible notes for the years ended December 31, 2020 and 2019 is as follows:
+Added: reconciliation of the fair value of the convertible notes for the year ended December 31, 2021 is as follows:
+Added: Schedule of Senior Convertible Note Estimated Fair Value
+Added: 2019 Senior Secured Convertible Notes
+Added: 2020 Senior Convertible Note
+Added: 2020 Senior Secured Convertible Note
+Added: of Balance Sheet Fair Value Components
Income (Expense)
Value - December 31, 2020
−Removed: value principal –
−Removed: value adjustment –
−Removed: repayments –
+Added: repayments – common stock
Non-installment
−Removed: payments –
+Added: payments – common stock
Non-installment
−Removed: payments –
+Added: payments – cash
in fair value
−Removed: 2019 Senior Secured Convertible Note - Series B;
+Added: repayments - cash
+Added: Value at December 31, 2021 (1)
+Added: Income (Expense) - Change in fair value – year ended December 31, 2021 (1)
+Added: (1) As discussed above,
+Added: all remaining convertible notes were previously repaid during the three months ended March 31, 2021.
+Added: reconciliation of the fair value of the convertible notes for the year ended December 31, 2020 is as follows:
+Added: 2018 Senior Secured Convertible Note
+Added: 2019 Senior Secured Convertible Notes
2020 Senior Convertible Note
2020 Senior Secured Convertible Note
−Removed: Value at December 31, 2020
−Removed: Income (Expense) - Change in fair value –
−Removed: year ended December 31, 2020
+Added: of Balance Sheet Fair Value Components
+Added: Income (Expense)
Value - December 31, 2019
−Removed: value principal –
−Removed: value adjustment –
−Removed: repayments –
+Added: value principal – issue date
+Added: value adjustment – issue date
+Added: repayments – common stock
Non-installment
−Removed: payments –
+Added: payments – common stock
Non-installment
−Removed: payments –
+Added: payments – cash
in fair value
−Removed: - November 2019 Senior Secured Convertible Note - Series A
+Added: 2019 Senior Secured Convertible Note - Series B;
+Added: 2020 Senior Convertible Note;
+Added: 2020 Senior Secured Convertible Note
Value at December 31, 2020
−Removed: Income (Expense) - Change in fair value –
−Removed: year ended December 31, 2019
−Removed: Senior Convertible Notes presented above are each accounted for under the ASC 825-10-15-4 fair value option (“FVO”)
−Removed: election, wherein, the financial instrument is initially measured at its issue-date estimated fair value and subsequently
−Removed: remeasured at estimated fair value on a recurring basis at each reporting period date, with the resulting fair value adjustment
−Removed: recognized as other income (expense) in the consolidated statement of operations.
−Removed: In this regard, as provided for by ASC 825-10-50-30(b),
−Removed: the estimated fair value adjustment is presented as a single line item within other income (expense) in the accompanying consolidated
−Removed: statement of operations.
−Removed: See Note 8, Financial Instruments Fair Value Measurements , for a further discussion of fair
−Removed: value assumptions.
−Removed: Outstanding Debt - continued
+Added: Income (Expense) - Change in fair value – year ended December 31, 2020
+Added: Senior Convertible Notes presented above were each accounted for under the ASC 825-10-15-4 fair value option (“FVO”) election,
+Added: wherein, the financial instrument is initially measured at its issue-date estimated fair value and subsequently remeasured at estimated
+Added: fair value on a recurring basis at each reporting period date, with the resulting fair value adjustment recognized as other income (expense)
+Added: in the consolidated statement of operations.
+Added: In this regard, as provided for by ASC 825-10-50-30(b), the estimated fair value adjustment
+Added: is presented as a single line item within other income (expense) in the accompanying consolidated statement of operations.
+Added: Financial Instruments Fair Value Measurements, for a further discussion of fair value assumptions.
+Added: 13 — Debt - continued
Act Paycheck Protection Program Loan
−Removed: April 8, 2020 the Company entered into a loan agreement with JP Morgan Chase, N.A., and received approximately $300 of proceeds,
−Removed: pursuant to the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) Paycheck Protection Program (“PPP”)
−Removed: - the “PPP Loan”.
−Removed: Paycheck Protection Program provides that (1) the use of PPP Loan amount shall be limited to certain qualifying expenses, (2)
−Removed: 100 per cent of the principal amount of the loan is guaranteed by the Small Business Administration and (3) an amount up to the
−Removed: full principal amount may qualify for loan forgiveness in accordance with the terms of CARES Act.
−Removed: Under the CARES Act, loan forgiveness
−Removed: is available for the sum of documented payroll costs, covered rent payments, covered mortgage interest and covered utilities during
−Removed: either, at our discretion, the eight-week period or twenty-four week period beginning on the date of disbursement of proceeds
−Removed: from the PPP loan.
−Removed: In the event the PPP loan, or any portion thereof, is forgiven pursuant to the PPP, the amount forgiven is
−Removed: applied to outstanding principal with the Company being obligated to make equal monthly payments on the unforgiven principal and
−Removed: interest balances to fully amortize the loan balance by the maturity date.
−Removed: PPP Loan matures on April 8, 2022 and bears interest at a rate of approximately 1.0% per annum.
−Removed: Monthly amortized principle and
−Removed: interest payments are deferred in accordance with The Paycheck Protection Flexibility Act of 2020 which extended the deferral
−Removed: period for loan payments to either (1) the date that U.S.
−Removed: Small Business Administration remits the borrower’s loan forgiveness
−Removed: amount to the lender or (2) if the borrower does not apply for loan forgiveness, 10 months after the end of the borrower’s
−Removed: loan forgiveness covered period.
−Removed: As such, as of December 31, 2020, and to date, no principal or interest payments have been made.
+Added: April 8, 2020 the Company entered into a loan agreement with JP Morgan Chase, N.A., and received approximately $ 300 of proceeds, pursuant
+Added: to the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) Paycheck Protection Program (“PPP”)
+Added: - the “PPP Loan”.
+Added: Through the life of the PPP Loan, the Company made no principal or interest payments.
+Added: The Company submitted
+Added: its PPP Loan forgiveness application on April 21, 2021 and the forgiveness application was approved on June 9, 2021.
+Added: Upon PPP Loan forgiveness,
+Added: the Company recognized a gain of $ 300 in its consolidated statements of operations in the year ended December 31, 2021.
14 — Stock-Based Compensation
2014 Long-Term Incentive Equity Plan
−Removed: 2014 Long-Term Incentive Equity Plan (the “PAVmed Inc.
−Removed: 2014 Equity Plan”), adopted by the Company’s
−Removed: board of directors and stockholders in November 2014, is designed to enable the Company to offer employees, officers, directors,
−Removed: and consultants, as defined, an opportunity to acquire a proprietary interest in the Company.
−Removed: The types of awards that may be
−Removed: granted under the PAVmed Inc.
−Removed: 2014 Equity Plan include stock options, stock appreciation rights, restricted stock, and other stock-based
−Removed: awards subject to limitations under applicable law.
−Removed: All awards are subject to approval by the compensation committee of the Company’s
+Added: 2014 Long-Term Incentive Equity Plan (the “PAVmed Inc.
+Added: 2014 Equity Plan”) is designed to enable PAVmed Inc.
+Added: offer employees, officers, directors, and consultants, as defined, an opportunity to acquire shares of common stock of PAVmed Inc.
+Added: types of awards that may be granted under the PAVmed Inc.
+Added: 2014 Equity Plan include stock options, stock appreciation rights, restricted
+Added: stock, and other stock-based awards subject to limitations under applicable law.
+Added: All awards are subject to approval by the PAVmed Inc.
board of directors.
−Removed: of December 31, 2020, the PAVmed Inc.
−Removed: 2014 Equity Plan has 2,003,406 shares available-for-grant of stock-based awards,
−Removed: inclusive of the supplemental share reservation increase of an additional 2,000,000 shares, approved by the PAVmed Inc.
−Removed: of directors on March 12, 2020, and approved at the PAVmed Inc.
−Removed: 2020 annual meeting of stockholders on July 24, 2020, and re-approved
−Removed: at a special meeting of stockholders of PAVmed Inc.
−Removed: on March 4, 2021.
−Removed: A discussion of the PAVmed Inc.
−Removed: special meeting of
−Removed: stockholders is presented in Note 7, Commitments and Contingencies - Legal Proceedings .
−Removed: available-for-grant exclude a total of 500,854 PAVmed Inc.
−Removed: stock options previously granted outside the PAVmed Inc.
+Added: total of 11,951,081 shares of common stock of PAVmed Inc.
+Added: are reserved for issuance under the PAVmed Inc.
+Added: 2014 Equity Plan, with 1,160,573
+Added: shares available for grant as of December 31, 2021.
+Added: The share reservation is not diminished by a total of 600,854 PAVmed Inc.
+Added: stock options
+Added: and restricted stock awards granted outside the PAVmed Inc.
+Added: 2014 Equity Plan as of December 31, 2021.
2014 Equity Plan - Stock Options
options issued and outstanding under the PAVmed Inc.
−Removed: 2014 Equity Plan are as follows:
+Added: 2014 Equity Plan and including PAVmed stock options granted outside the plan
+Added: is as follows:
+Added: Schedule of Summarizes Information About Stock Options
+Added: of Stock Options
+Added: Average Exercise Price
+Added: Contractual Term (Years)
stock options at December 31, 2019
5 unchanged sentences
options granted under the PAVmed Inc.
−Removed: 2014 Equity Plan vest ratably over twelve quarters
−Removed: generally commencing with the grant date quarter and have a ten year contractual term
−Removed: from date-of-grant.
−Removed: intrinsic value is computed as the difference between the quoted price of the PAVmed
−Removed: common stock on each of December 31, 2020 and 2019 and the exercise price of the
−Removed: underlying PAVmed Inc.
−Removed: stock options, to the extent such quoted price is greater than
−Removed: the exercise price.
−Removed: to December 31, 2020, as approved at the March 4, 2021 special meeting of stockholders, a total of 225,000 stock options were
−Removed: granted with a weighted average exercise price of $2.03 per share of common stock of the Company.
−Removed: A discussion of the PAVmed Inc.
−Removed: special meeting of stockholders is presented in Note 7, Commitments and Contingencies - Legal Proceedings.
−Removed: Stock-Based Compensation –
+Added: 2014 Equity Plan generally vest ratably over twelve
+Added: quarters, with the vesting commencing with the grant date quarter, and have a ten-year contractual
+Added: term from date-of-grant.
+Added: intrinsic value is computed as the difference between the quoted price of the PAVmed Inc.
+Added: common stock on each of December 31, 2021 and 2020 and the exercise price of the underlying
+Added: stock options, to the extent such quoted price is greater than the exercise price.
+Added: 14 — Stock-Based Compensation - continued
+Added: 2014 Long-Term Incentive Equity Plan - continued
2014 Equity Plan - Restricted Stock Awards
−Removed: May 1, 2020, a total of 950,000 restricted stock awards were granted under the PAVmed Inc.
−Removed: 2014 Equity Plan, vesting as follows:
−Removed: 450,000 restricted stock awards vesting ratably on an annual basis over a three year period with an initial annual vesting date
−Removed: of May 1, 2021;
−Removed: and 500,000 restricted stock awards vesting on May 1, 2023.
−Removed: The restricted stock awards are subject to forfeiture
−Removed: if the requisite service period is not completed.
−Removed: March 15, 2019, a total of 700,000 restricted stock awards were granted under the PAVmed Inc.
−Removed: 2014 Equity Plan, vesting as follows:
−Removed: 233,334 restricted stock awards vested on March 15, 2020;
−Removed: and 466,666 restricted awards vesting on March 15, 2022.
−Removed: The restricted
−Removed: stock awards are subject to forfeiture if the requisite service period is not completed.
+Added: April 1, 2021, a total of 300,000 restricted stock awards were granted to employees under the PAVmed Inc.
+Added: 2014 Equity Plan, with such
+Added: restricted stock awards having a single vesting date of April 1, 2024 .
+Added: The (April 1, 2021) restricted stock awards fair value of approximately
+Added: $ 1.5 million, which was measured using the grant date quoted closing price per share of PAVmed Inc.
+Added: common stock, is recognized
+Added: as stock-based compensation expense ratably on a straight-line basis over the vesting period, which is commensurate with the service
+Added: The restricted stock awards are subject to forfeiture if the requisite service period is not completed.
+Added: December 15, 2021, a total of 100,000
+Added: restricted stock awards were granted to consultants
+Added: outside of the PAVmed Inc.
+Added: Equity Plan, with such restricted stock awards having a single vesting date of December 15, 2023 .
+Added: The (December 15, 2021) restricted stock awards fair value of approximately $ 0.3
+Added: million, which was measured using the grant date
+Added: quoted closing price per share of PAVmed Inc.
+Added: common stock, is recognized as stock-based compensation expense ratably on a straight-line
+Added: basis over the vesting period, which is commensurate with the service period.
+Added: The restricted stock awards are subject to forfeiture if
+Added: the requisite service period is not completed.
+Added: total of 1,650,000 restricted stock awards were previously granted under the PAVmed Inc.
+Added: 2014 Equity Plan, with such restricted stock
+Added: awards having an aggregate fair value of approximately $ 2.7 million, which was measured using the respective grant date quoted closing
+Added: price per share of PAVmed Inc.
+Added: common stock, with the fair value recognized as stock-based compensation expense ratably on a straight-line
+Added: basis over the vesting period, which is commensurate with the service period.
+Added: The vesting of the previously granted restricted stock
+Added: awards is as follows:
+Added: 233,334 vested on March 15, 2020;
+Added: 466,666 vesting on March 15, 2022;
+Added: 450,000 vesting ratably on an annual basis
+Added: over a three year period with the initial annual vesting date on May 1, 2021;
+Added: and 500,000 restricted stock awards having a single vesting
+Added: date of May 1, 2023 .
+Added: The restricted stock awards are subject to forfeiture if the requisite service period is not completed.
+Added: to December 31, 2021, as of March 29, 2022, additional stock-based equity grants of 3.1 million stock options with a weighted average exercise price of $ 1.67
+Added: were granted under the PAVmed Inc 2014 Equity Plan.
Diagnostics Inc.
1 unchanged sentence
Lucid Diagnostics Inc.
−Removed: 2018 Long-Term Incentive Equity Plan (“Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan”) is separate
−Removed: and apart from the PAVmed Inc.
+Added: 2018 Long-Term Incentive Equity Plan (“Lucid Diagnostics Inc.
+Added: 2018 Equity Plan”) is separate and apart
+Added: from the PAVmed Inc.
2014 Equity Plan discussed above.
The Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan is designed to enable
−Removed: Lucid Diagnostics Inc.
−Removed: to offer employees, officers, directors, and consultants, as defined, an opportunity to acquire shares
−Removed: of common stock of Lucid Diagnostics Inc.
+Added: 2018 Equity Plan is designed to enable Lucid Diagnostics
+Added: to offer employees, officers, directors, and consultants, as defined, an opportunity to acquire shares of common stock of Lucid
+Added: Diagnostics Inc.
The types of awards that may be granted under the Lucid Diagnostics Inc.
−Removed: Plan include stock options, stock appreciation rights, restricted stock, and other stock-based awards subject to limitations under
−Removed: applicable law.
−Removed: All awards are subject to approval by the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan include stock options, stock
+Added: appreciation rights, restricted stock, and other stock-based awards subject to limitations under applicable law.
+Added: All awards are subject
+Added: to approval by the Lucid Diagnostics Inc.
board of directors.
−Removed: total of 2,000,000 shares of common stock of Lucid Diagnostics Inc.
+Added: total of 5,644,000 shares
+Added: of common stock of Lucid Diagnostics Inc.
are reserved for issuance under the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan, with 1,305,000 shares available for grant as of December 31, 2020, exclusive of 300,000 Lucid Diagnostics Inc.
−Removed: stock options previously granted outside the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan.
+Added: 2018 Equity Plan, with 2,752,615 shares
+Added: available for grant as of December 31, 2021, with the share reservation not diminished by a total of 473,300 Lucid
Diagnostics Inc.
+Added: stock options and restricted stock awards granted outside the Lucid Diagnostics Inc.
+Added: 14 — Stock-Based Compensation - continued
+Added: Diagnostics Inc.
2018 Equity Plan - Stock Options
options issued and outstanding under the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan for the period noted is as follows:
−Removed: Outstanding stock options
−Removed: at December 31, 2018
−Removed: Outstanding stock
−Removed: options at December 31, 2019
−Removed: Outstanding stock
−Removed: options at December 31, 2020
−Removed: Vested and exercisable
+Added: 2018 Equity Plan and including Lucid Diagnostics options granted outside
+Added: the plan is as follows:
+Added: Schedule of Summarizes Information About Stock Options
+Added: of Stock Options
+Added: Average Exercise Price
+Added: Contractual Term (Years)
stock options at December 31, 2019
−Removed: Stock options granted under the
−Removed: Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan, have a ten-year contractual term from date of grant, and vest ratably over twelve
−Removed: successive calendar quarters, with first vesting date in the quarter of the date of grant.
−Removed: the year ended December 31, 2020, 3,333 stock options issued under the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan were exercised
−Removed: for cash proceeds of $5, resulting in the issue of a corresponding number of shares of common stock of Lucid Diagnostics Inc.
−Removed: Stock-Based Compensation –
+Added: stock options at December 31, 2020
+Added: and exercisable stock options at December 31, 2020
+Added: stock options at December 31, 2020
+Added: stock options at December 31, 2021
+Added: and exercisable stock options at December 31, 2021
+Added: options granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan generally vest ratably
+Added: over twelve quarters, with the vesting commencing with the grant date quarter, and have a
+Added: ten-year contractual term from date-of-grant.
Diagnostics Inc.
2018 Equity Plan – Restricted Stock Awards
−Removed: to December 31, 2020, on March 1, 2021, a total of 1,040,000 restricted stock awards were granted under the Lucid Diagnostics
−Removed: 2018 Equity Plan, with a single vesting date of March 1, 2023.
−Removed: The restricted stock awards are subject to forfeiture if the
−Removed: requisite service period is not completed.
−Removed: Compensation Expense
−Removed: consolidated stock-based compensation expense recognized for both the PAVmed Inc.
+Added: of December 31, 2021, a total of 1,897,795
+Added: restricted stock awards were granted under
+Added: the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan, summarized as follows:
+Added: March 1, 2021, a total of 1,467,440 restricted stock awards were granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan to employees
+Added: of PAVmed Inc., a member of the board of directors of Lucid Diagnostics Inc.
+Added: (who is also a member of the board of directors of PAVmed
+Added: Inc.), and to each of the three physician inventors of the intellectual property licensed under the CWRU License Agreement, with such
+Added: restricted stock awards having a single vesting date of March 1, 2023, and an aggregate grant date fair value of approximately $ 18.9
+Added: million, measured as discussed below, with such aggregate estimated fair value recognized as stock-based compensation expense ratably
+Added: on a straight-line basis over the vesting period, which is commensurate with the service period.
+Added: The restricted stock awards are subject
+Added: to forfeiture if the requisite service period is not completed.
+Added: April 2021, a total of 91,715 restricted stock awards were granted under the Lucid Diagnostics Inc 2018 Equity Plan, inclusive of such
+Added: restricted stock awards granted to an employee of PAVmed Inc.
+Added: and a consultant, with such restricted stock awards having a single vesting
+Added: date in April 2023, and an aggregate grant date fair value of approximately $ 1.2 million, measured as discussed below, with such aggregate
+Added: estimated fair value recognized as stock-based compensation expense ratably on a straight-line basis over the vesting period, which is
+Added: commensurate with the service period.
+Added: The restricted stock awards are subject to forfeiture if the requisite service period is not completed.
+Added: As of December 31, 2021, a total of 7,055 restricted stock awards have been forfeited.
+Added: July 2021, a total of 84,660 restricted stock awards were granted under the Lucid Diagnostics Inc 2018 Equity Plan, inclusive of such
+Added: restricted stock awards granted to member of the board of directors of Lucid Diagnostics Inc.
+Added: with such restricted stock awards having
+Added: a single vesting date in July 2023, and an aggregate grant date fair value of approximately $ 1.1 million, measured as discussed below,
+Added: with such aggregate estimated fair value recognized as stock-based compensation expense ratably on a straight-line basis over the vesting
+Added: period, which is commensurate with the service period.
+Added: The restricted stock awards are subject to forfeiture if the requisite service
+Added: period is not completed.
+Added: 14 — Stock-Based Compensation - continued
+Added: Diagnostics Inc.
+Added: 2018 Equity Plan – Restricted Stock Awards - continued
+Added: September 2021, 169,320
+Added: restricted stock awards were granted under the
+Added: Lucid Diagnostics Inc 2018 Equity Plan to a member of the board of directors of Lucid Diagnostics Inc., with such restricted
+Added: stock award vesting ratably over a two year period with vesting dates of each of September 15, 2022 and 2023, and an
+Added: aggregate grant date fair value of approximately $ 2.3
+Added: million, measured as discussed below, with such
+Added: aggregate estimated fair value recognized as stock-based compensation expense ratably on a straight-line basis over the vesting period,
+Added: which is commensurate with the service period.
+Added: The restricted stock awards are subject to forfeiture if the requisite service period
+Added: is not completed.
+Added: On October 14,
+Added: restricted stock awards were granted under the Lucid Diagnostics Inc 2018 Equity Plan, to a member of the board of directors
+Added: of Lucid Diagnostics Inc., with such restricted stock awards having a single vesting date of October 14, 2023 , and
+Added: an aggregate grant date fair value of approximately $ 1.0
+Added: million, measured as the grant date closing price of Lucid Diagnostics Inc common stock, with such aggregate estimated
+Added: fair value recognized as stock-based compensation expense ratably on a straight-line basis over the vesting period, which is commensurate
+Added: with the service period.
+Added: The restricted stock awards are subject to forfeiture if the requisite service period is not completed.
+Added: December 15, 2021, 50,000
+Added: restricted stock awards were granted outside
+Added: of the Lucid Diagnostics Inc 2018 Equity Plan, with such restricted stock award having a single vesting date on December 15,
+Added: 2023 , and an aggregate grant date fair value of approximately $ 0.3
+Added: million, measured as the grant date closing
+Added: price of Lucid Diagnostics Inc common stock, with such aggregate estimated fair value recognized as stock-based compensation expense
+Added: ratably on a straight-line basis over the vesting period, which is commensurate with the service period.
+Added: The restricted stock awards
+Added: are subject to forfeiture if the requisite service period is not completed.
+Added: Subsequent to December 31, 2021, as of March 29, 2022, additional stock-based equity grants under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan included each of:
+Added: 1.8 million stock options with a weighted average exercise price of approximately $ 4.16 per share and the same vesting and contractual term as discussed above;
+Added: and a total of 320,000 restricted stock awards with a weighted average grant date fair value of $ 4.52 per share of Lucid Diagnostics Inc.
+Added: common stock, with single vesting date of three years from date of grant.
+Added: price per share of Lucid Diagnostics Inc.
+Added: common stock used in the computation of estimated fair value of stock options and restricted
+Added: stock awards granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan is as follows:
+Added: (i) from October 14, 2021 to December 31, 2021
+Added: it is its quoted closing price per share on date of grant;
+Added: and (ii) for the period January 1, 2021 to October 13, 2021, it
+Added: was estimated using a probability-weighted average expected return methodology (“PWERM”), which involves the determination
+Added: of equity value under various exit scenarios and an estimation of the return to the common stockholders under each scenario, wherein,
+Added: the estimated fair value was based upon an analysis of future values, assuming various outcomes, based upon the probability-weighted
+Added: present value of expected future investment returns, considering each of the possible future outcomes available to Lucid Diagnostics
+Added: and (iii) as of December 31, 2020, it was estimated
+Added: using a discounted cash flow analysis applied to a multi-year forecast of its future cash flows.
+Added: PWERM principally involved (i) the identification of scenarios and related probabilities;
+Added: (ii) determine the equity value under each
+Added: and (iii) determine the common stock shareholders’ return in each scenario.
+Added: The two scenarios identified were an initial
+Added: public offering (“IPO”) of Lucid Diagnostics Inc.
+Added: common stock (“IPO scenario”);
+Added: and, to continue on as a private
+Added: company (“stay private scenario”).
+Added: With respect to the IPO scenario, the valuation of the Lucid Diagnostics Inc.
+Added: was computed using assumptions, including dates of the IPO, to calculate an estimated pre-money valuation;
+Added: and, with respect to the stay
+Added: private scenario, an income approach was used, wherein a risk-adjusted discount rate is applied to projected future cash flows.
+Added: awards during 2021, a relative weighting ranged from 75%-97.5% for to the IPO scenario and the relative weighting ranged from 2.5%-25%
+Added: for the stay private scenario .
+Added: 14 — Stock-Based Compensation - continued
+Added: Stock-Based Compensation Expense
+Added: consolidated stock-based compensation expense recognized by each of PAVmed Inc.
+Added: and Lucid Diagnostics Inc.
+Added: for both the PAVmed Inc.
Equity Plan and the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan, with respect to stock options and restricted stock awards as discussed above, for the periods indicated, was
−Removed: General and administrative
−Removed: development expenses
−Removed: consolidated stock-based compensation expense classified in research and development expenses, as presented above, includes $65
−Removed: and $174 in the years ended December 31, 2020 and 2019, respectively, recognized by Lucid Diagnostics Inc., with stock-based compensation
−Removed: expense recognized by Lucid Diagnostics Inc.
−Removed: inclusive of each of:
−Removed: stock options granted under the Lucid Diagnostics Inc.
−Removed: Equity Plan to employees of PAVmed Inc.
−Removed: and to non-employee consultants, with each providing services to Lucid Diagnostics Inc.;
−Removed: and stock options granted under the PAVmed Inc.
−Removed: 2014 Equity Plan to non-employee consultants providing services to Lucid Diagnostics
−Removed: Inc., summarized as follows for the periods noted:
−Removed: Lucid Diagnostics Inc 2018
−Removed: Equity Plan –
−Removed: research and development expenses
−Removed: PAVmed Inc 2014
−Removed: Equity Plan - research and development expenses
−Removed: Total stock-based
−Removed: compensation expense –
−Removed: recognized by Lucid Diagnostics Inc
−Removed: of December 31, 2020, unrecognized stock-based compensation expense and weighted average remaining requisite service period with
−Removed: respect to stock options and restricted stock awards issued under each of the PAVmed Inc.
+Added: 2018 Equity Plan, with respect to stock options and restricted stock awards as discussed above,
+Added: for the periods indicated, was as follows:
+Added: Schedule of Stock-Based Compensation Awards Granted
+Added: Ended December 31,
+Added: and marketing expenses
+Added: and administrative expenses
+Added: and development expenses
+Added: stock-based compensation expense
+Added: Compensation Expense Recognized by Lucid Diagnostics Inc.
+Added: noted, the consolidated stock-based compensation expense presented above is inclusive of stock-based compensation expense recognized
+Added: by Lucid Diagnostics Inc., inclusive of each of:
+Added: stock options granted under the PAVmed Inc.
+Added: 2014 Equity Plan to the three physician
+Added: inventors of the intellectual property underlying the CWRU License Agreement (“Physician Inventors”) (as discussed above
+Added: in Note 5, Related Party Transactions );
+Added: and stock options and restricted stock awards granted to employees of PAVmed Inc.
+Added: non-employee consultants under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan.
+Added: stock-based compensation expense recognized by Lucid Diagnostics Inc.
+Added: for both the PAVmed Inc.
2014 Equity Plan and the Lucid Diagnostics
−Removed: 2018 Equity Plan, as discussed above, is as follows:
+Added: 2018 Equity Plan, with respect to stock options and restricted stock awards as discussed above, for the periods indicated, was as
+Added: Schedule of Stock-Based Compensation Expense Classified in Research and Development Expenses
+Added: Ended December 31,
+Added: Diagnostics Inc 2018 Equity Plan – sales and marketing expenses
+Added: Diagnostics Inc 2018 Equity Plan – general and administrative expenses
+Added: Diagnostics Inc 2018 Equity Plan – research and development expenses
+Added: Inc 2014 Equity Plan - sales and marketing expenses
+Added: Inc 2014 Equity Plan - general and administrative expenses
+Added: Inc 2014 Equity Plan - research and development expenses
+Added: stock-based compensation expense – recognized by Lucid Diagnostics Inc
+Added: consolidated unrecognized stock-based compensation expense and weighted average remaining requisite service period with respect to stock
+Added: options and restricted stock awards issued under each of the PAVmed Inc.
+Added: 2014 Equity Plan and the Lucid Diagnostics Inc.
+Added: Plan, as discussed above, is as follows:
+Added: Schedule of Unrecognized Compensation Expense
+Added: Average Remaining Service Period (Years)
2014 Equity Plan
−Removed: Restricted Stock
−Removed: Lucid Diagnostics Inc.
+Added: Diagnostics Inc.
2018 Equity Plan
−Removed: Stock Options
14 — Stock-Based Compensation - continued
−Removed: Compensation Expense - continued
−Removed: stock options granted under the PAVmed Inc.
−Removed: 2014 Equity Plan during the years ended December 31, 2020 and 2019, had a weighted
−Removed: average estimated fair value of $1.27 per share and $0.48 per share, respectively, calculated using the following weighted average
−Removed: Black-Scholes valuation model assumptions:
+Added: compensation expense recognized with respect to stock options granted under the PAVmed Inc.
+Added: 2014 Equity Plan was based on a weighted
+Added: average estimated fair value of such stock options of $ 3.46 per share and $ 1.27 per share during the years ended December 31, 2021 and
+Added: 2020, respectively, calculated using the following weighted average Black-Scholes valuation model assumptions:
+Added: Schedule of Fair Values of Stock Options Granted Using Black-scholes Valuation Model Assumptions
Ended December 31,
term of stock options (in years)
−Removed: Expected stock price
−Removed: Risk free interest
−Removed: Expected dividend
−Removed: compensation expense recognized with respect to stock options granted under the PAVmed Inc.
−Removed: 2014 Equity Plan to non-employees
−Removed: in the prior year ended December 31, 2019, which was recognized under the previous provisions of ASC 505-50, was
−Removed: based on a weighted average estimated fair value of such stock options of $1.97 per share, calculated using Black-Scholes valuation
−Removed: model weighted-average assumptions of an 8.5 year contractual term, a 59% expected stock price volatility, a 2.3% risk free interest
−Removed: rate, and a 0% expected dividend rate.
−Removed: restricted stock awards granted to employees under the PAVmed Inc.
−Removed: 2014 Equity Plan are measured at their grant date estimated
−Removed: fair value based on the date-of-grant quoted price per share of PAVmed Inc.
−Removed: common stock.
−Removed: The 700,000 restricted stock awards
−Removed: granted on March 15, 2019 had an aggregate fair value of approximately $742 with such stock-based compensation expense recognized
−Removed: ratably over the requisite service period, which is the three-year vesting period as discussed above.
−Removed: The 950,000 restricted stock
−Removed: awards granted on May 1, 2020 had an aggregate fair value of approximately $1,938 with such stock-based compensation expense recognized
−Removed: ratably over the requisite service period, which is the three-year vesting period as discussed above.
−Removed: stock-based compensation expense recognized in general and administrative expense related to restricted stock awards was approximately
−Removed: $576 and $206 in the years ended December 31, 2020 and 2019, respectively.
−Removed: The stock-based compensation expense recognized in
−Removed: research and development expense related to restricted stock awards was $102 in the year ended December 31, 2020 (there was no
−Removed: stock-based compensation expense recognized in research and development expense with respect to restricted stock awards in the
−Removed: previous year ended December 31, 2019).
−Removed: noted above, in the year ended December 31, 2020, there were no stock-based awards granted under the Lucid Diagnostics Inc 2018
−Removed: In the previous year ended December 31, 2019, stock-based compensation expense recognized with respect to stock options
−Removed: granted under the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan was based on a weighted average estimated fair value of such stock options
−Removed: of $0.32 per share, and was calculated using the following weighted average Black-Scholes valuation model assumptions:
−Removed: Expected term of stock options
−Removed: Expected stock price volatility
−Removed: Risk free interest rate
−Removed: Expected dividend yield
+Added: stock price volatility
+Added: free interest rate
+Added: dividend yield
compensation expense recognized with respect to stock options granted under the Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan to non-employees
−Removed: in the prior year ended December 31, 2019, which was recognized under the previous provisions of ASC 505-50, was
−Removed: based on a weighted average estimated fair value of such stock options of $0.29 per share, calculated using Black-Scholes valuation
−Removed: model weighted-average assumptions of a 8.8 year contractual term, a 57% expected stock price volatility, a 2.1% risk free interest
−Removed: rate, and a 0% expected dividend rate.
−Removed: Stock-Based Compensation - continued
−Removed: Employee Stock Purchase Plan (“ESPP”)
−Removed: Employee Stock Purchase Plan (“PAVmed Inc.
−Removed: ESPP”), adopted by the Company’s board of directors effective
+Added: 2018 Equity Plan was based on
+Added: a weighted average estimated fair value of such stock options of $ 5.13 per share during the year ended December 31, 2021.
+Added: no stock-based awards granted under the Lucid Diagnostics Inc.
+Added: 2018 Equity Plan during the year ended December 31, 2020.
+Added: The stock-based
+Added: compensation was calculated using the following weighted average Black-Scholes valuation model assumptions:
+Added: Schedule of Fair Values of Stock Options Granted Using Black-scholes Valuation Model Assumptions
+Added: Ended December 31,
+Added: term of stock options (in years)
+Added: stock price volatility
+Added: free interest rate
+Added: dividend yield
+Added: Employee Stock Purchase Plan (“ESPP”)
+Added: Employee Stock Purchase Plan (“PAVmed Inc.
+Added: ESPP”), adopted by the Company’s board of directors effective
April 1, 2019, provides eligible employees the opportunity to purchase shares of PAVmed Inc.
common stock through payroll deductions
−Removed: during six month periods, wherein the purchase price per share of common stock is the lower of 85% of the quoted closing price
−Removed: per share of PAVmed Inc.
+Added: during six month periods, wherein the purchase price per share of common stock is the lower of 85% of the quoted closing price per share
+Added: of PAVmed Inc.
common stock at the beginning or end of each six month share purchase period.
+Added: The PAVmed Inc.
+Added: ESPP share purchase dates
+Added: are March 31 and September 30.
+Added: A total of 203,480 shares and 154,266 shares of common stock of the Company were purchased for proceeds
+Added: of approximately $ 304 and $ 126 , on the ESPP purchase dates of March 31, 2021 and 2020, respectively.
+Added: A total of 31,112 shares and 152,289
+Added: shares of common stock of the Company were purchased for proceeds of approximately $ 131 and $ 231 , on the ESPP purchase dates of September
+Added: 30, 2021 and 2020, respectively.
+Added: The PAVmed Inc.
+Added: ESPP has a total reservation of 1,250,000 shares of common stock of PAVmed Inc.
+Added: 626,081 shares are available-for-issue remaining as of December 31, 2021.
+Added: Diagnostics, Inc Employee Stock Purchase Plan (“ESPP”)
+Added: Lucid Diagnostics Inc.
+Added: Employee Stock Purchase Plan (“Lucid Diagnostics Inc.
+Added: ESPP”), adopted by the Company’s board
+Added: of directors effective November 9.
+Added: 2021, provides eligible employees the opportunity to purchase shares of Lucid Diagnostics Inc.
+Added: stock through payroll deductions during six month periods, wherein the purchase price per share of common stock is the lower of 85% of
+Added: the quoted closing price per share of Lucid Diagnostics Inc.
+Added: common stock at the beginning or end of each six month share purchase period.
+Added: The Lucid Diagnostics Inc.
ESPP share purchase dates are March 31 and September 30.
−Removed: On each of the March 31, 2020 and September 30, 2020 ESPP
−Removed: purchase dates, 154,266 and 152,289 shares of PAVmed Inc.
−Removed: common stock were issued for proceeds of approximately $126 and
−Removed: $231, respectively;
−Removed: and in the previous year, on the initial September 30, 2019 ESPP purchase date, 82,772 shares of PAVmed Inc.
−Removed: common stock were issued for proceeds of approximately $67.
−Removed: of December 31, 2020, the PAVmed Inc.
−Removed: ESPP has a total reservation of 750,000 shares of common stock of PAVmed Inc., with 360,673
−Removed: shares available-for-issue, inclusive of the supplemental share reservation increase of an additional 500,000 shares,
−Removed: approved by the PAVmed Inc.
−Removed: board of directors on March 12, 2020, and approved at the PAVmed Inc.
−Removed: 2020 annual meeting of stockholders
−Removed: on July 24, 2020, and re-approved at a PAVmed Inc.
−Removed: special meeting of stockholders on March 4, 2021.
−Removed: A discussion of the
−Removed: special meeting of stockholders is presented in Note 7, Commitments and Contingencies - Legal Proceedings .
+Added: The initial ESPP purchase date will be September
+Added: Lucid Diagnostics Inc.
+Added: ESPP has a total reservation of 500,000 shares of common stock of PAVmed Inc.
+Added: of which 500,000 shares are available-for-issue
+Added: remaining as of December 31, 2021.
15 — Preferred Stock
−Removed: Company is authorized to issue 20 million shares of its preferred stock, par value of $0.001 per share, with such designation,
−Removed: rights, and preferences as may be determined by the Company’s board of directors.
+Added: Company is authorized to issue 20 million shares of its Series B Convertible Preferred Stock, par value of $ 0.001 per share, with such
+Added: designation, rights, and preferences as may be determined by the Company’s board of directors.
B Convertible Preferred Stock
−Removed: of December 31, 2020 and 2019, there were 1,228,075 and 1,158,209 shares of Series B Convertible Preferred Stock (classified in
−Removed: permanent equity) issued and outstanding, respectively.
−Removed: During the year ended December 31, 2020 and 2019, a total of 94,866 and
−Removed: 88,268 shares, respectively, were issued in settlement of Series B Convertible Preferred Stock dividends declared in the respective
−Removed: year ended December 31, 2020 and 2019, as such dividends are discussed below.
−Removed: Additionally, in March 2020, at the election of
−Removed: the holder, 25,000 shares of Series B Convertible Preferred Stock were converted into a corresponding number of shares of common
−Removed: stock of the Company.
+Added: As of December 31, 2021 and 2020,
+Added: there were 1,113,919 and 1,228,075 shares of Series B Convertible Preferred Stock (classified in permanent equity) issued and outstanding,
+Added: respectively.
Series B Convertible Preferred Stock is issued pursuant to the PAVmed Inc.
−Removed: Certificate of Designation of Preferences, Rights,
−Removed: and Limitations of Series B Convertible Preferred Stock (“Series B Convertible Preferred Stock Certificate of Designation”),
−Removed: has a par value of $0.001 per share, no voting rights, a stated value of $3.00 per share, and is immediately convertible upon
−Removed: its issuance.
−Removed: At the holders’
−Removed: election, a share of Series B Convertible Preferred Stock is convertible into a share of common
−Removed: stock of the Company at a common stock conversion exchange factor equal to a numerator and denominator of $3.00, with each such
−Removed: numerator and denominator not subject to further adjustment, except for the effect of stock dividends, stock splits or similar
−Removed: events affecting the Company’s common stock.
−Removed: The Series B Convertible Preferred Stock shall not be redeemed for cash and
−Removed: under no circumstances shall the Company be required to net cash settle the Series B Convertible Preferred Stock.
−Removed: Series B Convertible Preferred Stock Certificate of Designation provides for dividends at a rate of 8% per annum based on the
−Removed: $3.00 per share stated value of the Series B Convertible Preferred Stock, with such dividends compounded quarterly, accumulate,
−Removed: and are payable in arrears upon being declared by the Company’s board of directors, with the dividends earned from April
−Removed: 1, 2018 through October 1, 2021 payable-in-kind (“PIK”) by the issue of additional shares of Series B Convertible
−Removed: Preferred Stock.
−Removed: The dividends may be settled after October 1, 2021, at the option of the Company, through any combination of
−Removed: the issue of shares of Series B Convertible Preferred Stock, the issue shares of common stock of the Company, and /or cash
−Removed: Series B Convertible Preferred Stock dividends earned are included in the calculation of basic and diluted net loss attributable
−Removed: to PAVmed Inc.
+Added: Certificate of Designation of Preferences, Rights, and Limitations
+Added: of Series B Convertible Preferred Stock (“Series B Convertible Preferred Stock Certificate of Designation”), has a par value
+Added: of $ 0.001 per share, no voting rights, a stated value of $ 3.00 per share, and is immediately convertible upon its issuance.
+Added: At the holders’
+Added: election, a share of Series B Convertible Preferred Stock is convertible into a share of common stock of the Company at a common stock
+Added: conversion exchange factor equal to a numerator and denominator of $ 3.00 , with each such numerator and denominator not subject to further
+Added: adjustment, except for the effect of stock dividends, stock splits or similar events affecting the Company’s common stock.
+Added: Series B Convertible Preferred Stock shall not be redeemed for cash and under no circumstances shall the Company be required to net cash
+Added: settle the Series B Convertible Preferred Stock.
+Added: Series B Convertible Preferred Stock Certificate of Designation provides for dividends at a rate of 8 % per annum based on the $ 3.00 per
+Added: share stated value of the Series B Convertible Preferred Stock, with such dividends compounded quarterly, accumulate, and are payable
+Added: in arrears upon being declared by the Company’s board of directors, with the dividends earned from April 1, 2018 through October
+Added: 1, 2021 payable-in-kind (“PIK”) by the issue of additional shares of Series B Convertible Preferred Stock.
+Added: The dividends
+Added: may be settled after October 1, 2021, at the option of the Company, through any combination of the issue of shares of Series B Convertible
+Added: Preferred Stock, the issue shares of common stock of the Company, and /or cash payment.
+Added: Series B Convertible Preferred Stock dividends earned are included in the calculation of basic and diluted net loss attributable to PAVmed
common stockholders for each of the corresponding periods presented.
−Removed: Notwithstanding, the Series B Convertible
−Removed: Preferred Stock dividends are recognized as a dividend payable only upon the dividend being declared payable by the Company’s
−Removed: board of directors.
−Removed: the year ended December 31, 2020, the Company’s board-of-directors declared an aggregate of approximately $284 of Series
−Removed: B Convertible Preferred Stock dividends, earned as of each of December 31, 2019, March 31, 2020, June 30, 2020, and September
−Removed: 30, 2020, which have been settled by the issue of an additional aggregate 94,866 shares of Series B Convertible Preferred Stock.
−Removed: the prior year ended December 31, 2019, the Company’s board-of-directors declared an aggregate of approximately $265 of
−Removed: Series B Convertible Preferred Stock dividends, earned as of December 31, 2018, March 31, 2019, June 30, 2019, and September 30,
−Removed: 2019, which were settled by the issue of an additional aggregate 88,268 shares of Series B Convertible Preferred Stock.
−Removed: to December 31, 2020, in January 2021, the Company’s board-of-directors declared a Series B Convertible Preferred Stock
−Removed: dividend earned as of December 31, 2020 and payable as of January 1, 2021, of approximately $73 to be settled by the issue of
−Removed: an additional 24,198 shares of Series B Convertible Preferred Stock (with such dividend not recognized as a dividend payable as
−Removed: the Company’s board of directors had not declared such dividends payable as of December 31, 2020).
−Removed: Stockholders’
−Removed: Equity, Common Stock Purchase Warrants, and Noncontrolling Interest
−Removed: Company is authorized to issue up to 150 million shares of its common stock, par value of $0.001 per share, inclusive of an increase
−Removed: of 50 million shares approved by the Company’s stockholders at their July 24, 2020 annual meeting.
−Removed: There were 63,819,935
−Removed: and 40,478,861 shares of common stock issued and outstanding as of December 31, 2020 and December 31, 2019, respectively.
+Added: Notwithstanding, the Series B Convertible Preferred Stock dividends
+Added: are recognized as a dividend payable only upon the dividend being declared payable by the Company’s board of directors.
+Added: the year ended December 31, 2021, the Company’s board-of-directors declared an aggregate of approximately $ 288 of Series B Convertible
+Added: Preferred Stock dividends, earned as of December 31, 2020, March 31, 2021, June 30, 2021, and September 30, 2021, which have been settled
+Added: by the issue of an additional aggregate 96,292 shares of Series B Convertible Preferred Stock.
+Added: the year ended December 31, 2020, the Company’s board-of-directors declared an aggregate of approximately $ 284 of Series B Convertible
+Added: Preferred Stock dividends, earned as of December 31, 2019, March 31, 2020, June 30, 2020, and September 30, 2020, which have been settled
+Added: by the issue of an additional aggregate 94,866 shares of Series B Convertible Preferred Stock.
+Added: to December 31, 2021, in January 2022, the Company’s board-of-directors declared a Series B Convertible Preferred Stock dividend
+Added: earned as of December 31, 2021 and payable as of January 1, 2022, of approximately $ 67 , which will be settled by the issue of an additional
+Added: 22,291 shares of Series B Convertible Preferred Stock (with such dividend not recognized as a dividend payable as of December 31, 2021,
+Added: as the Company’s board of directors had not declared such dividends payable as of such date).
+Added: the year ended December 31, 2021 and 2020, at the election of the holders, a total of 210,448 and 25,000 shares of Series B Convertible
+Added: Preferred Stock, respectively, were converted into the same number of shares of common stock of the Company.
+Added: 16 — Common Stock and Common Stock Purchase Warrants
+Added: Company is authorized to issue up to 150 million shares of its common stock, par value of $ 0.001 per share.
+Added: There were 86,367,845 and
+Added: 63,819,935 shares of common stock issued and outstanding as of December 31, 2021 and December 31, 2020, respectively.
Ended December 31, 2021
−Removed: 2020, a total of 10,647,500 shares of common stock of the Company were issued for gross proceeds of approximately $17,036,
−Removed: before a total placement agent fee and expenses of approximately $1,004, and total offering costs of approximately $100.
−Removed: shares of common stock were issued in two registered direct offerings pursuant to a respective Prospectus Supplement dated
−Removed: December 11, 2020 and December 18, 2020, each with respect to the Company’s effective shelf registration statement on
−Removed: Form S-3 (File No.
−Removed: 2020, a total of 10,929,202 shares of common stock of the Company were issued upon partial conversions of each of the
−Removed: December 2018 Senior Convertible Note and the November 2019 Senior Convertible Notes, as discussed in
−Removed: Note 9, Outstanding Debt .
−Removed: 2020, 306,555 shares of common stock were purchased by employees through participation in the PAVmed Inc.
−Removed: Employee Stock Purchase Plan, as discussed in Note 10, Stock-Based Compensation .
−Removed: to December 31, 2020, in January 2021, 667,668 shares of the Company’s common stock were issued upon conversion, at the
−Removed: election of the holder, of the November 2019 Senior Convertible Note remaining face value principal of approximately $956 along
−Removed: with approximately $7 of interest thereon, as discussed in Note 9, Outstanding Debt .
−Removed: to December 31, 2020, on January 5, 2021, a total of 6,000,000 shares of common stock of the Company were issued
−Removed: for gross proceeds of approximately $13,440, before a placement agent fee and expenses of approximately $951, and offering
−Removed: costs incurred by the Company of approximately $70.
−Removed: The shares of common stock were issued in a registered direct offering pursuant
−Removed: to a Prospectus Supplement dated January 5, 2021 with respect to the Company’s effective shelf registration statement on
−Removed: Form S-3 (File No.
−Removed: to December 31, 2020, on February 23, 2021, a total of 9,782,609 shares of common stock of the Company were issued for proceeds
−Removed: of approximately $41,626, before underwriter expenses of approximately $50, and offering costs incurred by the Company of approximately
−Removed: The shares of common stock were issued in an underwritten registered offering pursuant to a final Prospectus Supplement
−Removed: dated February 23, 2021, with respect to the Company’s effective shelf registration statement on Form S-3 (File No.
−Removed: to December 31, 2020, as of March 12, 2021, a total of 773,842 Series Z Warrants were exercised for cash at a $1.60 per share
−Removed: of common stock of the Company, resulting in the issue of a corresponding number of shares of common stock of the Company.
−Removed: Series Z Warrants are discussed herein below.
+Added: January 5, 2021, a total of 6,000,000 shares of common stock of the Company were issued for
+Added: gross proceeds of approximately $ 13,434 , before a placement agent fee and expenses of approximately
+Added: $ 951 , and offering costs incurred by the Company of approximately $ 71 .
+Added: The shares of common
+Added: stock were issued in a registered direct offering pursuant to a Prospectus Supplement dated
+Added: January 5, 2021 with respect to the Company’s effective shelf registration statement
+Added: on Form S-3 (File No.
+Added: February 23, 2021, a total of 9,782,609 shares of common stock of the Company were issued
+Added: for proceeds of approximately $ 41,566 , before offering costs incurred by the Company of approximately
+Added: The shares of common stock were issued in an underwritten registered offering pursuant
+Added: to a final Prospectus Supplement dated February 23, 2021, with respect to the Company’s
+Added: effective shelf registration statement on Form S-3 (File No.
+Added: 333-248709 and File No.
+Added: January 2021, 667,668
+Added: of the Company’s common stock were issued upon conversion, at the election of the holder,
+Added: of the November 2019 Senior Convertible Note remaining face value principal of approximately
+Added: with approximately $ 7
+Added: interest thereon, as discussed in Note 13, Debt .
+Added: the year ended December 31, 2021, 210,448
+Added: of common stock of the Company were issued upon conversion of the same number of shares of
+Added: Series B Convertible Preferred Stock.
+Added: See Note 15, Preferred Stock , for a discussion
+Added: of the Series B Convertible Preferred Stock.
+Added: the year ended December 31, 2021, an aggregate of 4,881,429 shares of common stock of the
+Added: Company were issued upon exercise of common stock purchase warrants, including 4,877,484
+Added: with respect to Series Z Warrants;
+Added: and 3,945 with respect to Series W Warrants.
+Added: the year ended December 31, 2021, 621,164
+Added: of common stock of the Company were issued upon exercise of stock options for cash of approximately
+Added: See Note 14, Stock-Based Compensation , for a discussion of the PAVmed Inc.
+Added: 2014 Equity Plan.
+Added: the year ended, the PAVmed Inc.
+Added: Employee Stock Purchase Plan purchased 234,592
+Added: of common stock of the Company.
+Added: See Note 14, Stock-Based Compensation , for
+Added: a discussion of the PAVmed Inc.
+Added: Employee Stock Purchase Plan.
Ended December 31, 2020
−Removed: 2019, a total of 5,480,000 shares of common stock of the Company were issued for gross proceeds of approximately $5,480,
−Removed: before placement agent fees and expenses of approximately $67, and total offering costs of $34.
−Removed: The shares of common stock
−Removed: were issued in three registered direct offerings pursuant to respective Prospectus Supplement dated April 12, 2019, May 8,
−Removed: 2019, and June 25, 2019, each with respect to the Company’s effective shelf registration statement on Form S-3 (File
−Removed: 2019, a total of 7,773,110 shares of common stock of the Company were issued upon conversions of the December 2018 Senior
−Removed: Convertible Note, as discussed in Note 9, Outstanding Debt .
−Removed: 2019, 82,772 shares of common stock were purchase by employees through participation in the PAVmed Inc.
−Removed: Employee Stock Purchase Plan, as discussed in Note 10, Stock-Based Compensation.
−Removed: Stockholders’
−Removed: Equity, Common Stock Purchase Warrants, and Noncontrolling Interest
+Added: 2020, a total of 10,647,500 shares of common stock of the Company were issued for gross proceeds
+Added: of approximately $ 17,036 , before a total placement agent fee and expenses of approximately
+Added: $ 1,004 , and total offering costs of approximately $ 100 .
+Added: The shares of common stock were issued
+Added: in two registered direct offerings pursuant to a respective Prospectus Supplement dated December
+Added: 11, 2020 and December 18, 2020, each with respect to the Company’s effective shelf
+Added: registration statement on Form S-3 (File No.
+Added: 2020, a total of 10,929,202 shares of common stock of the Company were issued upon partial
+Added: conversions of each of the December 2018 Senior Convertible Note and the November 2019 Senior
+Added: Convertible Notes, as discussed in Note 12, Debt .
+Added: 2020, 306,555
+Added: of common stock were purchased by employees through participation in the PAVmed Inc.
+Added: Stock Purchase Plan, as discussed in Note 14, Stock-Based Compensation .
+Added: 16 — Common Stock and Common Stock Purchase Warrants - continued
Stock Purchase Warrants
common stock purchase warrants (classified in permanent equity) outstanding as of the dates indicated are as follows:
−Removed: Stock Purchase Warrants Issued and Outstanding at
+Added: Schedule of Outstanding Warrants to Purchase Common Stock
+Added: Stock Purchase Warrants Issued and Outstanding
+Added: Average Exercise Price / Share
+Added: Average Exercise Price / Share
- Series Z Warrants
−Removed: UPO - Series Z Warrants
−Removed: Series W Warrants
−Removed: Series S Warrants
−Removed: the year ended December 31, 2020, 1,199,383 Series S Warrants and 100 Series Z Warrants were exercised for cash at their respective
−Removed: exercise price per share, resulting in the issue of a corresponding number of shares of common stock of the Company.
−Removed: Additionally, subsequent to December 31, 2020, as of March 12, 2021, a total of 773,842 Series Z Warrants were exercised for
−Removed: cash at their exercise price per share, resulting in the issue of a corresponding number of shares of common stock of the Company.
−Removed: Series Z Warrant is exercisable to purchase one share of common stock of the Company at an exercise price of $1.60 per share,
−Removed: and expire after the close of business on April 30, 2024, if not earlier redeemed by the Company, as discussed below.
−Removed: Z Warrant exercise price is not subject-to adjustment, unless by action of the PAVmed Inc.
−Removed: board of directors, or the effect of
−Removed: stock dividends, stock splits or similar events affecting the common stock of the Company.
−Removed: Under no circumstances will the Company
−Removed: be required to net cash settle the Series Z Warrants, nor to pay any liquidated damages in lieu of delivery of shares of common
−Removed: stock of the Company resulting from a failure to satisfy any obligations under the Series Z Warrant.
−Removed: Company may redeem the Series Z Warrants, at the Company’s option, in whole or in part, at a price of $0.01 per Series Z
−Removed: Warrant at any time while the Series Z Warrants are exercisable, upon a minimum of 30 days’
−Removed: prior written notice of redemption,
−Removed: if, and only if, the volume weighted average closing price of the common stock of the Company equals or exceeds $9.00 (subject
−Removed: to adjustment) for any 20 out of 30 consecutive trading days ending three business days before the Company issues its notice of
−Removed: redemption, and provided the average daily trading volume in the common stock of the Company during such 30-day period is at least
−Removed: 20,000 shares per day;
−Removed: and if, and only if, there is a current registration statement in effect with respect to the shares of
−Removed: Common Stock underlying such Series Z Warrants.
−Removed: Series W Warrant is exercisable to purchase one share of common stock of the Company at an exercise price of $5.00 per share,
−Removed: and expire after the close of business on January 29, 2022, if not earlier redeemed by the Company, as discussed below.
−Removed: W Warrant exercise price is not subject-to adjustment, unless by action of the PAVmed Inc.
−Removed: board of directors, or the effect of
−Removed: stock dividends, stock splits or similar events affecting the common stock of the Company.
−Removed: Under no circumstances will the Company
−Removed: be required to net cash settle the Series W Warrants, nor to pay any liquidated damages in lieu of delivery of shares of common
−Removed: stock of the Company resulting from a failure to satisfy any obligations under the Series W Warrant.
−Removed: Company may redeem the Series W Warrants (other than those outstanding prior to the Company’s initial public offering (“IPO”)
−Removed: held by the Company’s management, founders, and members thereof, but including the warrants held by the initial investors),
−Removed: at the Company’s option, in whole or in part, at a price of $0.01 per warrant, at any time while the warrants are exercisable;
−Removed: upon a minimum of 30 days’
−Removed: prior written notice of redemption;
−Removed: if, and only if, the volume weighted average price of the
−Removed: Company’s common stock equals or exceeds $10.00 (subject-to adjustment) for any 20 consecutive trading days ending three
−Removed: business days before the Company issues its notice of redemption, and provided the average daily trading volume in the stock is
−Removed: at least 20,000 shares per day;
−Removed: and, if, and only if, there is a current registration statement in effect with respect to the
−Removed: shares of common stock of the Company underlying such warrants.
−Removed: The right to exercise will be forfeited unless the Series W Warrants
−Removed: are exercised prior to the date specified in the notice of redemption.
−Removed: On and after the redemption date, a record holder of an
−Removed: Series W Warrant will have no further rights except to receive the redemption price for such holder’s Series W Warrant upon
−Removed: its surrender.
−Removed: Stockholders’
−Removed: Equity, Common Stock Purchase Warrants, and Noncontrolling Interest - continued
−Removed: Noncontrolling
−Removed: Interest (“NCI”)
−Removed: noncontrolling interest (“NCI”) included as a component of consolidated total stockholders’
−Removed: equity is with respect
−Removed: to the Company’s majority-owned subsidiaries Lucid Diagnostics Inc.
−Removed: and Solys Diagnostics Inc., summarized for the periods
−Removed: indicated as follows:
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: NCI - equity (deficit) -
−Removed: beginning of period
−Removed: Minority Interest investment -Solys
+Added: the year ended December 31, 2021, a total of 4,877,484
+Added: Series Z Warrants were exercised for cash at
+Added: per share, resulting in the issue of the same
+Added: number of shares of common stock of the Company.
+Added: the year ended December 31, 2021, a total of 3,945
+Added: Series W Warrants were exercised for cash at
+Added: per share, resulting in the issue of the same
+Added: number of shares of common stock of the Company.
+Added: Subsequent to December 31, 2021, the 377,873 Series W Warrants issued
+Added: and outstanding as of December 31, 2021, expired unexercised as of January 29, 2022.
+Added: Unit Purchase Options (UPO) expired unexercised as of January 29, 2021.
+Added: Series Z Warrant is exercisable to purchase one share of common stock of the Company at an exercise price of $ 1.60 per share, and expire
+Added: after the close of business on April 30, 2024, if not earlier redeemed by the Company , as discussed below.
+Added: The Series Z Warrant exercise
+Added: price is not subject-to adjustment, unless by action of the PAVmed Inc.
+Added: board of directors, or the effect of stock dividends, stock splits
+Added: or similar events affecting the common stock of the Company.
+Added: Under no circumstances will the Company be required to net cash settle the
+Added: Series Z Warrants, nor to pay any liquidated damages in lieu of delivery of shares of common stock of the Company resulting from a failure
+Added: to satisfy any obligations under the Series Z Warrant.
+Added: Company may redeem the Series Z Warrants, at the Company’s option, in whole or in part, at a price of $0.01 per Series Z Warrant
+Added: at any time while the Series Z Warrants are exercisable, upon a minimum of 30 days’ prior written notice of redemption, if, and
+Added: only if, the volume weighted average closing price of the common stock of the Company equals or exceeds $9.00 (subject to adjustment)
+Added: for any 20 out of 30 consecutive trading days ending three business days before the Company issues its notice of redemption, and provided
+Added: the average daily trading volume in the common stock of the Company during such 30-day period is at least 20,000 shares per day;
+Added: if, and only if, there is a current registration statement in effect with respect to the shares of Common Stock underlying such Series
+Added: 17 — Noncontrolling Interest
+Added: noncontrolling interest (“NCI”) included as a component of consolidated total stockholders’ equity is summarized for
+Added: the periods indicated as follows:
+Added: Schedule of Noncontrolling Interest of Stockholders' Equity
+Added: Ended December 31,
+Added: – equity (deficit) – beginning of period
+Added: in Veris Health Inc.
+Added: loss attributable to NCI – Lucid Diagnostics Inc.
+Added: loss attributable to NCI – Solys Diagnostics Inc.
+Added: loss attributable to NCI – Veris Health Inc.
+Added: of subsidiary equity transactions
Diagnostics Inc.
−Removed: Minority Interest share subscription
−Removed: receivable - Solys Diagnostics Inc.
−Removed: Lucid Diagnostics Inc.
+Added: 2018 Equity Plan stock option exercise
+Added: compensation expense - Lucid Diagnostics Inc.
2018 Equity Plan
−Removed: stock option exercise
−Removed: Net loss attributable to NCI - Lucid
+Added: – equity (deficit) – end of period
+Added: consolidated NCI presented above is with respect to the Company’s consolidated majority-owned subsidiaries, inclusive of:
Diagnostics Inc.
−Removed: Net loss attributable to NCI - Solys
+Added: and Solys Diagnostics Inc., as a component of consolidated total stockholders’ equity as of December 31, 2021
+Added: and December 31, 2020, and the recognition of a net loss attributable to the NCI in the consolidated statement of operations for the
+Added: years ended December 31, 2021 and 2020;
+Added: and Veris Health Inc.
+Added: as a component of consolidated total stockholders’ equity as of December
+Added: 31, 2021, and the recognition of a net loss attributable to the NCI in the consolidated statement of operations for the period May 28,
+Added: 2021 (inception date) to December 31, 2021.
Diagnostics Inc.
−Removed: Stock-based compensation
−Removed: expense - Lucid Diagnostics Inc.
−Removed: 2018 Equity Plan
−Removed: (deficit) - end of period
+Added: of December 31, 2021 there were 34,917,907 shares of common stock of Lucid Diagnostics Inc.
+Added: issued and outstanding, of which, PAVmed
+Added: holds 27,927,190 shares, representing a majority ownership equity interest and a controlling financial interest in Lucid Diagnostics
+Added: Inc., and accordingly, Lucid Diagnostics Inc.
+Added: is a consolidated majority-owned subsidiary of PAVmed Inc.
+Added: October 6, 2021, the Lucid Diagnostics Inc.
+Added: board of directors declared a 1.411-to-1.0 common stock-split.
+Added: The number of shares of common
+Added: stock of Lucid Diagnostics Inc.
+Added: and the stock options and restricted stock awards granted under the Lucid Diagnostics Inc.
+Added: Plan, and the respective exercise and /or conversion price per share, for all periods presented, as applicable, have been adjusted for
+Added: such common stock-split.
+Added: October 13, 2021, Lucid Diagnostics Inc.
+Added: issued 15,803,200 shares of its common stock to PAVmed Inc.
+Added: upon the election by PAVmed Inc.
+Added: to convert the $ 22.4 million face value principal under the terms of a Senior Unsecured Promissory Note, dated June 1, 2021.
+Added: Unsecured Promissory Note was issued by Lucid Diagnostics Inc.
+Added: to PAVmed Inc.
+Added: with a face value principal of $ 22,400,000 , an annual interest
+Added: rate of 7.875 %, and a maturity date of May 18, 2028 .
+Added: The Senior Unsecured Promissory Note replaced the $ 22.4 million aggregate outstanding
+Added: and payable balance of the intercompany Due To:
+Added: as of June 1, 2021.
+Added: The Senior Unsecured Promissory Note provided for the
+Added: partial or full repayment of the face value principal and accrued but unpaid interest thereon by the issue of shares of Lucid Diagnostics
+Added: common stock, at the election of PAVmed Inc., at a conversion price of $ 1.42 per share of Lucid Diagnostics Inc.
+Added: common stock (with
+Added: such number of such shares and the conversion price adjusted for the Lucid Diagnostics Inc.
+Added: 1.411-to-1.0 common stock split effective
+Added: October 6, 2021 as discussed above).
+Added: October 14, 2021, Lucid Diagnostics Inc.
+Added: completed an initial public offering (“IPO”) of its common stock under an effective
+Added: registration statement on Form S-1 (SEC File No.
+Added: 333-259721), wherein a total of 5.0
+Added: million shares of common stock were issued, inclusive
+Added: issued to PAVmed Inc., at an IPO offering price
+Added: per share, resulting gross proceeds to Lucid
Diagnostics Inc.
−Removed: of December 31, 2020 and 2019, there were 10,003,333 and 10,000,000 shares of common stock of Lucid Diagnostics Inc.
−Removed: outstanding, respectively.
−Removed: holds 8,187,499 shares of the common stock of Lucid Diagnostics Inc., as of December 31,
−Removed: 2020 and 2019, representing a majority equity ownership interest of 81.85% and 81.875%, respectively, and has a controlling financial
−Removed: The minority equity ownership interest of the Lucid Diagnostics Inc.
−Removed: common stock includes:
−Removed: 943,464 shares held by CWRU,
−Removed: 289,679 shares held by each of the three individual physician inventors of the intellectual property underlying the CWRU
−Removed: License Agreement (as such license agreement is discussed in Note 3, Agreements Related to Acquired Intellectual Property
−Removed: Rights ), as of December 31, 2020 and 2019;
−Removed: and 3,333 shares held by an unrelated third-party consultant as of December 31,
−Removed: 2020, upon the exercise for cash at $1.50 per share of a corresponding number of stock options issued under the Lucid Diagnostics
−Removed: 2018 Equity Plan in January 2020 (as such equity plan is discussed in Note 10, Stock-Based Compensation ).
−Removed: of December 31, 2020 and 2019, Lucid Diagnostics Inc.
−Removed: is a consolidated majority-owned subsidiary of the Company, and a corresponding
−Removed: noncontrolling interest (NCI) is included as a separate component of consolidated stockholders’
−Removed: equity in the consolidated
−Removed: balance sheet as of December 31, 2020 and 2019, along with the recognition of a net loss attributable to the NCI in the consolidated
−Removed: statement of operations in the year ended December 31, 2020 and 2019.
+Added: million, before underwriting fees of $ 4.9
+Added: million, and approximately $ 0.7
+Added: million of offering costs incurred by Lucid Diagnostics
+Added: 17 — Noncontrolling Interest - continued
+Added: of December 31, 2021, there were 8,000,000 shares of common stock of Veris Health Inc.
+Added: issued and outstanding, of which PAVmed Inc.
+Added: an 80.44 % majority-interest ownership and has a controlling financial interest, with the remaining 19.56 % minority-interest ownership
+Added: held by an unrelated third-party.
+Added: Accordingly, Veris Health Inc.
+Added: is a consolidated majority-owned subsidiary of the Company, for which
+Added: a provision of a noncontrolling interest (NCI) is included as a separate component of consolidated stockholders’ equity in the
+Added: consolidated balance sheet as of December 31, 2021 along with the recognition of a net loss attributable to the NCI in the consolidated
+Added: statement of operations for the period of May 28, 2021 to December 31, 2021, upon its formation and contemporaneous acquisition of Oncodisc
+Added: Inc., as such the acquisition is discussed in Note 6, Acquisitions, subsection:
+Added: Oncodisc Inc.
Diagnostics Inc.
−Removed: of December 31, 2020 and 2019, there were 9,189,190 shares of common stock of Solys Diagnostics Inc.
−Removed: issued and outstanding, of
−Removed: which PAVmed Inc.
+Added: of each of December 31, 2021 and December 31, 2020, there were 9,189,190 shares of common stock of Solys Diagnostics Inc.
+Added: outstanding, of which PAVmed Inc.
holds a 90.3235 % majority-interest ownership and has a controlling financial interest, with the remaining
3 unchanged sentences
subsidiary of the Company, for which a provision of a noncontrolling interest (NCI) is included as a separate component of consolidated
−Removed: stockholders’
−Removed: equity in the consolidated balance sheet as of December 31, 2020 and 2019, along with the recognition of a
−Removed: net loss attributable to the NCI in the consolidated statement of operations in the years ended December 31, 2020 and 2019.
+Added: stockholders’ equity in the consolidated balance sheet as of December 31, 2021 and December 31, 2020, along with the recognition
+Added: of a net loss attributable to the NCI in the consolidated statement of operations for the years ended December 31, 2021 and 2020.
+Added: 18 — Income Taxes
tax (benefit) expense for respective periods noted is as follows:
+Added: Schedule of Income Tax (Benefit) Expense
Ended December 31,
−Removed: Federal, State and Local
State and Local
−Removed: allowance reserve
−Removed: reconciliation of the federal statutory income tax rate to the effective income tax rate for the respective period noted is as
+Added: Federal, State and Local
+Added: Valuation allowance reserve
+Added: tax expense (Benefit)
+Added: reconciliation of the federal statutory income tax rate to the effective income tax rate for the respective period noted is as follows:
+Added: of Effective Income Tax Rate Reconciliation
Ended December 31,
federal statutory rate
−Removed: state and local income taxes, net
−Removed: of federal benefit
−Removed: Permanent differences
−Removed: Effective tax
+Added: state and local income taxes, net of federal benefit
tax effects of temporary differences which give rise to the net deferred tax assets for the respective period noted is as follows:
+Added: of Deferred Tax Assets and Liabilities
Ended December 31,
−Removed: Deferred Tax Assets
−Removed: Net operating loss
−Removed: Non-deductible interest expense
−Removed: Debt issue costs
−Removed: Stock-based compensation expense
+Added: operating loss
+Added: Non-deductible
+Added: interest expense
+Added: compensation expense
+Added: and development tax credit carryforwards
+Added: 195 deferred start-up costs
+Added: Tax Liabilities
Patent licenses
−Removed: Research and development tax credit
−Removed: carryforwards
−Removed: Accrued expenses
−Removed: Section 195 deferred
−Removed: start-up costs
−Removed: Deferred Tax Liabilities
−Removed: Deferred tax assets, net of deferred
Tax Liabilities
−Removed: assets, net after valuation allowance
−Removed: tax assets and deferred tax liabilities resulting from temporary differences are measured using enacted tax rates expected to
−Removed: apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
−Removed: of the change in the tax rate is recognized as income or expense in the period the change in tax rate is enacted.
+Added: tax assets, net of deferred tax liabilities
+Added: valuation allowance
+Added: tax assets, net after valuation allowance
18 — Income Taxes - continued
−Removed: required by FASB ASC Topic 740, Income Taxes, (“ASC 740), a “more-likely-than-not”
−Removed: applied when assessing the estimated realization of deferred tax assets through their utilization to reduce future taxable income,
−Removed: or with respect to a deferred tax asset for tax credit carryforward, to reduce future tax expense.
−Removed: A valuation allowance is established,
−Removed: when necessary, to reduce deferred tax assets, net of deferred tax liabilities, when the assessment indicates it is more-likely-than-not,
−Removed: the full or partial amount of the net deferred tax asset will not be realized.
−Removed: Accordingly, the Company evaluated the positive
−Removed: and negative evidence bearing upon the estimated realizability of the net deferred tax assets, and based on the Company’s
−Removed: history of operating losses, concluded it is more-likely-than-not the deferred tax assets will not be realized, and therefore
−Removed: recognized a valuation allowance reserve equal to the full amount of the deferred tax assets, net of deferred tax liabilities,
−Removed: as of December 31, 2020 and 2019.
−Removed: Company has total estimated federal and state net operating loss (“NOL”) carryforward of approximately $63 million
−Removed: and $40.0 million as of December 31, 2020 and 2019, respectively, which is available to reduce future taxable income, of which
−Removed: approximately $13.8 million have statutory expiration dates commencing in 2035, and approximately $49.2 million which do not have
−Removed: a statutory expiration date.
−Removed: The Company has not yet conducted a formal analysis and the NOL carryforward may be subject-to limitation
−Removed: Internal Revenue Code (“IRC”) Section 382 (provided there was a greater than 50% ownership change, as computed
−Removed: under such IRC Section 382).
−Removed: The State and Local NOL carryforwards of approximately $63.0 million have statutory expiration dates
−Removed: commencing in 2035.
−Removed: The Company has total estimated research and development (“R&D”) tax credit carryforward of
−Removed: approximately $0.4 million as of December 31, 2020 which are available to reduce future tax expense and have statutory expiration
−Removed: dates commencing in 2035.
−Removed: March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was enacted in response to the
−Removed: pandemic resulting from the outbreak of a novel strain of a coronavirus designated as the “Severe Acute Respiratory Syndrome
−Removed: Coronavirus 2”
−Removed: - or “SARS-CoV-2”.
−Removed: The pandemic resulting from SARS-CoV-2 is commonly referred to by its resulting
−Removed: illness of “coronavirus disease-2019”
−Removed: (“COVID-19”), and is referred to herein as the COVID-19 pandemic.
−Removed: other provisions, the CARES Act increases the limitation on the allowed business interest expense deduction from 30 percent to
−Removed: 50 percent of adjusted taxable income for tax years beginning January 1, 2019 and 2020 and allows businesses to immediately expense
−Removed: the full cost of Qualified Improvement Property, retroactive to tax years beginning on or after January 1, 2018.
−Removed: Additionally,
−Removed: the CARES Act permits net operating loss carryovers (“NOLs”) and carrybacks to offset 100% of taxable income for taxable
−Removed: years beginning before 2021.
−Removed: In addition, the CARES Act allows NOLs incurred in 2018, 2019, and 2020 to be carried back to each
−Removed: of the five preceding taxable years to generate a refund of previously paid income taxes.
−Removed: While the Company is currently evaluating
−Removed: the impact of these CARES Act provisions, it is not expected, at this time, to have a material impact on the consolidated income
−Removed: tax provision.
+Added: tax assets and deferred tax liabilities resulting from temporary differences are measured using enacted tax rates expected to apply to
+Added: taxable income in the years in which those temporary differences are expected to be recovered or settled.
+Added: The effect of the change in
+Added: the tax rate is recognized as income or expense in the period the change in tax rate is enacted.
+Added: required by FASB ASC Topic 740, Income Taxes, (“ASC 740), a “more-likely-than-not” criterion is applied when assessing
+Added: the estimated realization of deferred tax assets through their utilization to reduce future taxable income, or with respect to a deferred
+Added: tax asset for tax credit carryforward, to reduce future tax expense.
+Added: A valuation allowance is established, when necessary, to reduce
+Added: deferred tax assets, net of deferred tax liabilities, when the assessment indicates it is more-likely-than-not, the full or partial amount
+Added: of the net deferred tax asset will not be realized.
+Added: Accordingly, the Company evaluated the positive and negative evidence bearing upon
+Added: the estimated realizability of the net deferred tax assets, and based on the Company’s history of operating losses, concluded it
+Added: is more-likely-than-not the deferred tax assets will not be realized, and therefore recognized a valuation allowance reserve equal to
+Added: the full amount of the deferred tax assets, net of deferred tax liabilities, as of December 31, 2021 and 2020.
+Added: As of December 31,
+Added: 2021 and 2020, the deferred tax asset valuation allowance increased by $ 18,937 and $ 8,718 , respectively.
+Added: Company has total estimated federal net operating loss (“NOL”) carryforward of approximately $ 104.1 million and $ 63.0
+Added: million as of December 31, 2021 and 2020, respectively,
+Added: which is available to reduce future taxable income, of which approximately $ 13.8 million have statutory
+Added: expiration dates commencing in 2036 ,
+Added: and approximately $ 90.3 million which
+Added: do not have a statutory expiration date.
+Added: The Company has not yet conducted a formal analysis and the NOL carryforward may be subject-to
+Added: limitation under U.S.
+Added: Internal Revenue Code (“IRC”) Section 382 (provided there was a greater than 50% ownership change,
+Added: as computed under such IRC Section 382).
+Added: The State and Local NOL carryforwards of approximately $ 103.9 million have statutory
+Added: expiration dates commencing in 2036.
+Added: The Company has total estimated research and development (“R&D”) tax credit carryforward
+Added: of approximately $ 0.4 million as of December 31, 2021 which are available to reduce future tax expense and have statutory
+Added: expiration dates commencing in 2036.
+Added: March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was enacted in response to the pandemic
+Added: resulting from the outbreak of a novel strain of a coronavirus designated as the “Severe Acute Respiratory Syndrome Coronavirus
+Added: 2” - or “SARS-CoV-2”.
+Added: The pandemic resulting from SARS-CoV-2 is commonly referred to by its resulting illness of “coronavirus
+Added: disease-2019” (“COVID-19”), and is referred to herein as the COVID-19 pandemic.
+Added: other provisions, the CARES Act increases the limitation on the allowed business interest expense deduction from 30 percent to 50 percent
+Added: of adjusted taxable income for tax years beginning January 1, 2019 and 2020 and allows businesses to immediately expense the full cost
+Added: of Qualified Improvement Property, retroactive to tax years beginning on or after January 1, 2018.
+Added: Additionally, the CARES Act permits
+Added: net operating loss carryovers (“NOLs”) and carrybacks to offset 100% of taxable income for taxable years beginning before
+Added: In addition, the CARES Act allows NOLs incurred in 2018, 2019, and 2020 to be carried back to each of the five preceding taxable
+Added: years to generate a refund of previously paid income taxes.
+Added: The Company evaluated the impact of these CARES Act provisions
+Added: and determined they did not have a material impact on the consolidated income tax provision.
Company files income tax returns in the United States in federal and applicable state and local jurisdictions.
−Removed: The Company’s
−Removed: tax filings for the years 2017 and thereafter each remain subject to examination by taxing authorities.
−Removed: The Company’s policy
−Removed: is to record interest and penalties related to income taxes as part of its income tax provision.
−Removed: The Company has not recognized
−Removed: any penalties or interest related to its income tax provision.
−Removed: Loss Per Share
−Removed: “Net loss per share - attributable to PAVmed Inc.
−Removed: - basic and diluted”
−Removed: and “Net loss per share - attributable
+Added: The Company’s tax
+Added: filings for the years 2017 and thereafter each remain subject to examination by taxing authorities.
+Added: The Company’s policy is to
+Added: record interest and penalties related to income taxes as part of its income tax provision.
+Added: The Company has not recognized any penalties
+Added: or interest related to its income tax provision.
+Added: 19 — Net Loss Per Share
+Added: respective “Net loss per share - attributable to PAVmed Inc.
+Added: - basic and diluted” and “Net loss per share - attributable
to PAVmed Inc.
−Removed: common stockholders - basic and diluted”
−Removed: - for the respective periods indicated - is as follows:
+Added: common stockholders - basic and diluted” - for the periods indicated - is as follows:
+Added: Schedule of Comparison of Basic and Fully Diluted Net Loss Per Share
Ended December 31,
−Removed: Net loss - before noncontrolling
−Removed: Net loss attributable
−Removed: to noncontrolling interest
−Removed: Net loss - as
−Removed: reported, attributable to PAVmed Inc.
−Removed: B Convertible Preferred Stock dividends –
−Removed: Net loss attributable
−Removed: to PAVmed Inc.
+Added: loss - before noncontrolling interest
+Added: loss attributable to noncontrolling interest
+Added: loss - as reported, attributable to PAVmed Inc.
+Added: B Convertible Preferred Stock dividends – earned (1)
+Added: loss attributable to PAVmed Inc.
common stockholders
−Removed: Weighted average
−Removed: common shares outstanding, basic and diluted (2)
−Removed: Loss per share
−Removed: Basic and diluted
+Added: average common shares outstanding, basic and diluted (2)
loss - as reported, attributable to PAVmed Inc.
1 unchanged sentence
common stockholders
−Removed: common stock equivalents have been excluded from the computation of diluted weighted average shares outstanding as their inclusion
−Removed: would be anti-dilutive, are as follows:
−Removed: Plan stock options and restricted stock awards
−Removed: Unit purchase options - as to shares
−Removed: of common stock
−Removed: Unit purchase options - as to shares
−Removed: underlying Series Z Warrants
−Removed: Series Z Warrants
−Removed: Series W Warrants
+Added: common stock equivalents have been excluded from the computation of diluted weighted average shares outstanding as their inclusion would
+Added: be anti-dilutive, are as follows:
+Added: Series B Convertible Preferred Stock dividends earned as of the each of the respective periods noted, are included in the calculation
+Added: of basic and diluted net loss attributable to PAVmed Inc.
+Added: common stockholders for each respective period presented.
+Added: Notwithstanding,
+Added: the Series B Convertible Preferred Stock dividends are recognized as a dividend payable only upon the dividend being declared payable
+Added: by the Company’s board of directors.
+Added: weighted-average number of shares of common stock outstanding for the years ended December 31, 2021 and 2020 include the shares of the
+Added: Company issued and outstanding during such periods, each on a weighted average basis.
+Added: The basic weighted average number of shares common
+Added: stock outstanding excludes common stock equivalent incremental shares, while diluted weighted average number of shares outstanding includes
+Added: such incremental shares.
+Added: However, as the Company was in a loss position for all periods presented, basic and diluted weighted average
+Added: shares outstanding are the same, as the inclusion of the incremental shares would be anti-dilutive.
+Added: The common stock equivalents excluded
+Added: from the computation of diluted weighted average shares outstanding are as follows:
+Added: Schedule of Antidilutive Securities Excluded from Computation of Diluted Earnings Per Share
+Added: Ended December 31,
+Added: 2014 Equity Plan stock options and restricted stock awards
+Added: purchase options - as to shares of common stock
+Added: purchase options - as to shares underlying Series Z Warrants
B Convertible Preferred Stock
−Removed: Series B Convertible Preferred Stock dividends earned as of the each of the respective periods noted, are included
−Removed: in the calculation of basic and diluted net loss attributable to PAVmed Inc.
−Removed: common stockholders for each respective period
−Removed: weighted-average number of shares of common stock outstanding for the years ended December 31, 2020 and 2019 include the shares
−Removed: of the Company issued and outstanding during the years ended December 31, 2020 and December 31, 2019, each on a weighted average
−Removed: The basic weighted average number of shares outstanding excludes common stock equivalent incremental shares,
−Removed: while diluted weighted average number of shares outstanding includes such incremental shares.
−Removed: However, as the Company was
−Removed: in a loss position for all periods presented, basic and diluted weighted average shares outstanding are the same, as the inclusion
−Removed: of the incremental shares would be anti-dilutive.
−Removed: converted, at the election of the holder, the shares of
−Removed: Series B Convertible Preferred Stock issued and outstanding would result in a corresponding number of additional outstanding
−Removed: shares of common stock of the Company.
+Added: Antidilutive securities excluded from computation of diluted weighted shares outstanding
+Added: 20 - Subsequent Events
+Added: Inc - Private Placement - Securities Purchase Agreement
+Added: to December 31, 2021, on March 31, 2022, we entered into the March 2022 SPA with an accredited institutional investor , for the sale
+Added: of up to $ 50,000,000 in initial principal amount of March 2022 Notes, in a registered direct offering (which we refer to as the Offering),
+Added: for a purchase price equal to $1,000 for each $1,100 in principal amount of March 2022 Notes
+Added: to the SPA we executed the agreements for an initial closing for the sale of $ 27.5 million in principal amount of March 2022 Notes, of
+Added: which the Investor funded and the Company received cash proceeds of $ 24.9 million on April 5, 2022, after deduction of lender fees.
+Added: to certain conditions being met or waived, from time to time after such time that stockholder approval for an increase in our authorized
+Added: shares from 150 million to 250 million is obtained, but before March 31, 2024, one or more additional closings for up to the remaining
+Added: principal amount of March 2022 Notes may occur, upon five trading days’ notice by us to the investor.
+Added: The aggregate principal amount
+Added: of March 2022 Notes that may be offered in the additional closings may not be more than $22.5 million.
+Added: The investor’s obligation
+Added: to purchase the notes at each additional closing is subject to certain conditions set forth in the March 2022 SPA (including minimum
+Added: price and volume thresholds, maximum ratio of debt to market capitalization, and minimum market capitalization), which may be waived
+Added: by the Required Holders (as defined in the March 2022 SPA).
+Added: Under the March 2022 SPA, the investor will be required to purchase March
+Added: 2022 Notes in the additional closings if such conditions are met or waived.
+Added: In addition, from and after March 31, 2023, the investor
+Added: may by written notice to us elect to require us to issue up to $ 22.5 million in initial principal amount of March 2022 Notes, so long
+Added: as in doing so it would not cause the ratio of (a) the outstanding principal amount of the March 2022 Notes (including the additional
+Added: March 2022 Notes), accrued and unpaid interest thereon and accrued and unpaid late charges to (b) our average market capitalization over
+Added: the prior ten trading days, to exceed 25%.
+Added: If we fail to complete the sale of the additional Notes contemplated by any such written notice,
+Added: or if the investor is unable to deliver any such notice prior to March 31, 2024 as a result of the limitation described in the preceding
+Added: sentence, then we will be obligated to pay a break-up fee to the investor at such time in an aggregate amount equal to $ 1.35 million.
+Added: March 2022 Notes have a voluntary fixed conversion price of $ 5.00 per share, a stated interest rate of 7.875 % per annum, and a maturity
+Added: of 24 months (subject to extension in certain circumstances).
+Added: The March 2022 Notes will be secured by all our existing and future assets
+Added: (including those of our significant subsidiaries, other than Lucid and its subsidiaries), but including only 9.99 % of Lucid’s outstanding
+Added: common stock held by us, pursuant to a security agreement by and between the Company and the Investor.
+Added: will be subject to certain customary affirmative and negative covenants regarding the rank of the March 2022 Notes, the incurrence of
+Added: indebtedness, the existence of liens, the repayment of indebtedness and the making of investments, the payment of cash in respect of
+Added: dividends, distributions or redemptions, the transfer of assets, the maturity of other indebtedness, and transactions with affiliates,
+Added: among other customary matters.
+Added: We also will be subject to financial covenants requiring that (i) the amount of our available cash equal
+Added: or exceed $ 8.0 million at all times, (ii) the ratio of (a) the outstanding principal amount of the March 2022 Notes, accrued and unpaid
+Added: interest thereon and accrued and unpaid late charges to (b) our average market capitalization over the prior ten trading days, not exceed
+Added: 30 % , and (iii) that our market capitalization shall at no time be less than $ 75 million.
+Added: The March 2022 Notes include certain customary
+Added: events of default.
+Added: 20 - Subsequent Events - continued
+Added: Diagnostics Inc - Committed Equity Facility
+Added: to December 31, 2021, on March 28, 2022, Lucid Diagnostics, Inc.
+Added: entered into a committed equity facility with an affiliate of Cantor
+Added: Fitzgerald (“Cantor”).
+Added: Under the terms of the committed equity facility, Cantor has committed to purchase up to
+Added: $ 50 million of Lucid Diagnostics Inc.
+Added: common stock from time to time at the request of Lucid Diagnostics Inc.
+Added: While there are distinct differences, the facility is structured similarly to a traditional at-the-market equity
+Added: facility, insofar as it allows Lucid Diagnostics Inc.
+Added: to raise primary equity capital on a periodic basis at prices based on the existing
+Added: market price.
+Added: In connection with the execution
+Added: of the agreement for the committed equity facility, Lucid Diagnostics Inc.
+Added: agreed to pay Cantor $ 1.0 million as consideration for its
+Added: irrevocable commitment to purchase the shares upon the terms and subject to the satisfaction of the conditions set forth in such agreement.
+Added: In addition, pursuant to the agreement, e agreed to reimburse Cantor for certain of its expenses.
+Added: Lucid Diagnostics Inc.
+Added: into a registration rights agreement with Cantor.
+Added: Lucid Diagnostics Inc.
+Added: has the right to terminate the agreement at any time after initial
+Added: satisfaction of the conditions to Cantor’s obligation to purchase shares under the facility, at no cost or penalty, upon three
+Added: trading days’ prior written notice.
+Added: Purchase Agreement - ResearchDx Inc.
+Added: to December 31, 2021, on February 25, 2022, Lucid Diagnostics, Inc., through its wholly-owned subsidiary
+Added: LucidDx Labs, Inc., entered into an asset purchase agreement (“RDx APA”) with ResearchDx, Inc.
+Added: an unrelated third-party.
+Added: Under the RDx APA, LucidDx Labs Inc.
+Added: acquired certain licenses and other related assets
+Added: necessary to operate a CLIA-certified, CAP-accredited commercial clinical laboratory.
+Added: The RDx APA acquired assets, along
+Added: with other LucidDx Labs Inc.
+Added: purchased and leased property and equipment, are being used to commence laboratory operations to perform
+Added: the EsoGuard® Esophageal DNA assay, inclusive of DNA extraction, next generation sequencing (“NGS”) and specimen
+Added: Prior to consummation of the RDx APA, RDx provided such laboratory services at its owned CLIA-certified,
+Added: CAP-accredited laboratory.
+Added: Under the RDx APA, LucidDx Labs Inc.
+Added: will pay RDx an aggregate purchase price of up to $ 6.2
+Added: million for the acquired assets.
+Added: Concurrent with
+Added: the RDx APA, LucidDx Labs Inc.
+Added: and RDx also entered into a management services agreement (“RDx MSA”),
+Added: with a term of three
+Added: years , and a total of approximately $ 1.8
+Added: million of quarterly payments.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.