|
|
|
|
|
(State or Other Jurisdiction of
incorporation or Organization) |
|
(I.R.S. Employer
Identification No.) |
|
|
|
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
Title of Each Class
|
|
Trading Symbol(s)
|
|
Name Of Each Exchange On Which Registered
|
|
|
|
|
|
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Smaller reporting company
|
|
|
|
|
Emerging growth company
|
|
|
Page
|
|
|
4
|
||
|
|
|
|
|
Item 1.
|
4
|
|
|
Item 1A.
|
15
|
|
|
Item 1B.
|
37
|
|
|
Item 2.
|
37
|
|
|
Item 3.
|
37
|
|
|
Item 4.
|
38
|
|
|
|
|
|
|
38
|
||
|
|
|
|
|
Item 5.
|
38
|
|
|
Item 6.
|
39
|
|
|
Item 7.
|
39
|
|
|
Item 7A.
|
53
|
|
|
Item 8.
|
54
|
|
|
Item 9.
|
54
|
|
|
Item 9A.
|
54
|
|
|
Item 9B.
|
54
|
|
|
|
|
|
|
55
|
||
|
|
|
|
|
Item 10.
|
55
|
|
|
Item 11.
|
55
|
|
|
Item 12.
|
55
|
|
|
Item 13.
|
55
|
|
|
Item 14.
|
55
|
|
|
|
|
|
|
56
|
||
|
|
|
|
|
Item 15.
|
56 | |
|
Item 16.
|
61 |
|
| ● |
forecasts of future business performance, consumer trends and macro-economic conditions;
|
| ● |
descriptions of market, competitive conditions, and competitive product introductions;
|
| ● |
descriptions of plans or objectives of management for future operations, products or services;
|
| ● |
actions by the FDA or other regulatory agencies with respect to our products or product candidates;
|
| ● |
changes to third-party reimbursement of laser treatments using our devices;
|
| ● |
our estimates regarding the sufficiency of our cash resources, expenses, capital requirements and needs for additional financing and our ability to obtain additional financing;
|
| ● |
our ability to protect our intellectual property and operate our business without infringing upon the intellectual property rights of others;
|
| ● |
anticipated results of existing or future litigation;
|
| ● |
health emergencies, the spread of infectious disease or pandemics; and
|
| ● |
descriptions or assumptions underlying or related to any of the above items.
|
| • |
96920 – designated for: the total area less than 250 square centimeters. CMS assigned a 2021 national payment of $166 per treatment;
|
| • |
96921 – designated for: the total area 250 to 500 square centimeters. CMS assigned a 2021 national payment of $181 per treatment; and
|
| • |
96922 – designated for: the total area over 500 square centimeters. CMS assigned a 2021 national payment of $246 per treatment.
|
| • |
We have incurred losses for a number of years and anticipate that we will incur continued losses for the foreseeable future.
|
| • |
The current outbreak of the novel coronavirus, or COVID-19, or the future outbreak of any other highly infectious or contagious diseases, could materially and adversely affect our results of operations, financial condition and cash
flows.
|
| • |
We may acquire other assets or businesses, or form collaborations or make investments in other companies or technologies that could harm our operating results, dilute our stockholders’ ownership, increase our debt or cause us to incur
significant expense.
|
| • |
We may not be able to successfully integrate newly acquired businesses, joint ventures and other partnerships into our operations or achieve expected profitability from our acquisitions.
|
| • |
Our laser treatments of psoriasis, vitiligo, atopic dermatitis and leukoderma and/or any of our future products or services may fail to gain market acceptance or be impacted by competitive products, services or therapies which could
adversely affect our competitive position.
|
| • |
The success of our products depends on third-party reimbursement of patients’ costs, which could result in potentially reduced prices or reduced demand and adversely affect our revenues and business operations.
|
| • |
The continuing development of our products depends upon our developing and maintaining strong working relationships with physicians.
|
| • |
Any failure in our customer education efforts could have a material adverse effect on our revenue and cash flow.
|
| • |
If revenue from significant customers declines, we may have difficulty replacing the lost revenue, which would negatively affect our results and operations.
|
| • |
If we fail to manage our sales and marketing force or to market and distribute our products effectively, we may experience diminished revenues and profits.
|
| • |
We are reliant on a limited number of suppliers for production of our products.
|
| • |
Our failure to respond to rapid changes in technology and other applications in the medical devices industry or the development of a cure for skin conditions treated by our products could make our treatment system obsolete.
|
| • |
Our customers, or physicians and technicians, as the case may be, may misuse certain of our products, and product liability lawsuits and other damages imposed on us may exceed our insurance coverage, or we may be subject to claims that
are not covered by insurance.
|
| • |
We must comply with complex statutes prohibiting fraud and abuse, and both we and physicians utilizing our products could be subject to significant penalties for noncompliance.
|
| • |
We may be subject, directly or indirectly, to federal and state healthcare fraud and abuse laws and regulations and could face substantial penalties if we are unable to fully comply with such laws.
|
| • |
If the effectiveness and safety of our devices are not supported by long-term data, and the level of acceptance of our products by dermatologists does not increase or is not maintained, our revenues could decline.
|
| • |
Our failure to obtain or maintain necessary FDA clearances and approvals, or to maintain continued clearances, or equivalents thereof in the U.S. and relevant foreign markets, could hurt our ability to distribute and market our products.
|
| • |
If required, clinical trials necessary to support a 510(k) notice or PMA application, for new or modified products, will be expensive and will require the enrollment of large numbers of patients, and suitable patients may be difficult to
identify and recruit.
|
| • |
Our medical device operations are subject to FDA regulatory requirements.
|
| • |
Healthcare policy changes may have a material adverse effect on us.
|
| • |
Our market acceptance in international markets requires regulatory approvals from foreign governments and may depend on third party reimbursement of participants’ cost.
|
| • |
We face substantial competition, which may result in others discovering, developing or commercializing products more successfully than us.
|
| • |
Consolidation in the medical device industry could have an adverse effect on our revenue and results of operations.
|
| • |
We actively employ social media as part of our marketing strategy, which could give rise to regulatory violations, liability, breaches of data security or reputational damage.
|
| • |
Social media companies on which we rely for advertising may change their policies limiting our ability to reach our target markets.
|
| • |
We may become subject to claims of infringement or misappropriation of the intellectual property rights of others, which could prohibit us from shipping affected products, require us to obtain licenses from third parties or to develop
non-infringing alternatives, and subject us to substantial monetary damages and injunctive relief. Our patents may also be subject to challenge on validity grounds, and our patent applications may be rejected.
|
| • |
If we or our third-party manufacturers or suppliers fail to comply with the FDA’s Quality System Regulation or any applicable state equivalent, our manufacturing operations could be interrupted and our potential product sales and
operating results could suffer.
|
| • |
If we fail to comply with ongoing regulatory requirements, or if we experience unanticipated problems with products, these products could be subject to restrictions or withdrawal from the market.
|
| • |
Our medical products may in the future be subject to product recalls that could harm our reputation, business and financial results.
|
| • |
If any of our medical products cause or contribute to a death or a serious injury, or malfunction in certain ways, we will be subject to medical device reporting regulations, which can result in voluntary corrective actions or agency
enforcement actions.
|
| • |
We may have a need for additional funds in the future and there is no guarantee that we will be able to generate those funds from our business.
|
| • |
If we do not have enough capital to fund operations, then we will have to cut costs or raise funds.
|
| • |
If our actual liability for state sales and use taxes is higher than our accrued liability, it could have a material impact on our financial condition.
|
| • |
We may be subject to disruptions or failures in our information technology systems and network infrastructures, including through cyber-attacks or other third-party breaches that could have a material adverse effect on our business.
|
| • |
Environmental and health safety laws may result in liabilities, expenses and restrictions on our operations.
|
| • |
In the event of certain contingencies, the investors in the May 2018 Equity Financing may receive additional shares issued pursuant to the Retained Risk Provisions as defined in the purchase agreements.
|
| • |
Our stock price may be volatile, meaning purchasers of our common stock could incur substantial losses.
|
| • |
Our charter documents and Delaware law may inhibit a takeover that stockholders consider favorable and could also limit the market price of our stock.
|
| • |
a general decline in business activity;
|
| • |
the destabilization of the markets and negative impacts on the healthcare system globally could negatively impact our ability to market and sell our products, including through the disruption of health care activities in general and
elective health care procedures in particular, the inability of our sales team to contact and/or visit doctors in person, patients’ interest in starting or continuing procedures involving our products and our ability to support patients
that presently use our products;
|
| • |
difficulty accessing the capital and credit markets on favorable terms, or at all, and a severe disruption and instability in the global financial markets, or deteriorations in credit and financing conditions which could affect our
access to capital necessary to fund business operations;
|
| • |
the potential negative impact on the health of our employees, especially if a significant number of them are impacted;
|
| • |
the impact of the pandemic our customers, which may result in an increase in past due accounts receivable, write-offs and customer bankruptcies; and
|
| • |
a deterioration in our ability to ensure business continuity during a disruption.
|
| • |
unforeseen difficulties in integrating operations, technologies, services, accounting and personnel;
|
| • |
diversion of financial and management resources from existing operations;
|
| • |
unforeseen difficulties related to entering geographic regions where we do not have prior experience;
|
| • |
risks relating to obtaining sufficient equity or debt financing; and
|
| • |
potential loss of customers.
|
| • |
to hire, as needed, a sufficient number of qualified sales and marketing personnel with the aptitude, skills and understanding to market our products;
|
| • |
to adequately train our sales and marketing force in the use and benefits of all our products and services, thereby making them more effective promoters;
|
| • |
to manage our sales and marketing force and our ancillary channels (e.g., telesales) such that variable and semi-fixed expenses grow at a lesser rate than our revenues; and
|
| • |
to set the prices and other terms and conditions for treatments using the XTRAC system in a complex legal environment so that treatments will be accepted as attractive skin health and appropriate alternatives to conventional modalities
and treatments
|
| • |
the anti-kickback statute which prohibits certain business practices and relationships, including the payment or receipt of remuneration for the referral of patients whose care will be paid by Medicare or other federal healthcare
programs, as modified by the ACA;
|
| • |
the physician self-referral prohibition, commonly referred to as the Stark Law;
|
| • |
the anti-inducement law, which prohibits providers from offering anything to a Medicare or Medicaid beneficiary to induce that beneficiary to use items or services covered by either program; the Civil False Claims Act, which prohibits
any person from knowingly presenting or causing to be presented false or fraudulent claims for payment by the federal government, including the Medicare and Medicaid programs; and
|
| • |
the Civil Monetary Penalties Law, which authorizes HHS to impose civil penalties administratively for fraudulent or abusive acts. Sanctions for violating these federal laws include criminal and civil penalties that range from punitive
sanctions, damage assessments, monetary penalties, and imprisonment, denial of Medicare and Medicaid payments, or exclusion from the Medicare and Medicaid programs, or both.
|
| • |
the federal healthcare programs’ anti-kickback laws, as modified by the ACA, which prohibits, among other things, persons or entities from soliciting, receiving, offering or providing remuneration, directly or indirectly, in return for
or to induce either the referral of an individual for, or the purchase order or recommendation of, any item or service for which payment may be made under a federal healthcare program such as the Medicare and Medicaid programs;
|
| • |
federal false claims laws which prohibit, among other things, individuals or entities from knowingly presenting, or causing to be presented, claims for payment from Medicare, Medicaid, or other third-party payers that are false or
fraudulent, or are for items or services not provided as claimed and which may apply to entities like us to the extent that our interactions with customers may affect their billing or coding practices;
|
| • |
HIPAA, which established new federal crimes for knowingly and willfully executing a scheme to defraud any healthcare benefit program or making false statements in connection with the delivery of or payment for healthcare benefits, items
or services, as well as leading to regulations imposing certain requirements relating to the privacy, security and transmission of individually identifiable health information; and
|
| • |
state law equivalents of each of the above federal laws, such as anti-kickback and false claims laws which may apply to items or services reimbursed by any third-party payer, including commercial insurers, and state laws governing the
privacy of health information in certain circumstances, many of which differ from each other in significant ways and often are not preempted by HIPAA, thus complicating compliance efforts.
|
| • |
warning letters or untitled letters issued by the FDA;
|
| • |
fines, civil penalties, injunctions and criminal prosecution;
|
| • |
unanticipated expenditures to address or defend such actions;
|
| • |
delays in clearing or approving, or refusal to clear or approve, our products;
|
| • |
withdrawal or suspension of clearance or approval of our products by the FDA or other regulatory bodies;
|
| • |
product recall or seizure;
|
| • |
orders for physician or customer notification or device repair, replacement or refund;
|
| • |
interruption of production; and
|
| • |
operating restrictions.
|
| • |
Sell or license some of our technologies that we would not otherwise sell or license if we were in a stronger financial position;
|
| • |
Sell or license some of our technologies under terms that are less favorable than they otherwise might have been if we were in a stronger financial position; and
|
| • |
Consider further business combination transactions with other companies or positioning ourselves to be acquired by another company.
|
| • |
failure of any of our products to achieve or continue to have commercial success;
|
| • |
the timing of regulatory approval for our future products;
|
| • |
adverse regulatory determinations with respect to our existing products;
|
| • |
results of our research and development efforts and our clinical trials;
|
| • |
the announcement of new products or product enhancements by us or our competitors;
|
| • |
regulatory developments in the U.S. and foreign countries;
|
| • |
our ability to manufacture our products to commercial standards;
|
| • |
developments concerning our clinical collaborators, suppliers or marketing partners;
|
| • |
changes in financial estimates or recommendations by securities analysts;
|
| • |
public concern over our products;
|
| • |
developments or disputes concerning patents or other intellectual property rights;
|
| • |
product liability claims and litigation against us or our competitors;
|
| • |
the departure of key personnel;
|
| • |
the strength of our balance sheet and any perceived need to raise additional funds;
|
| • |
variations in our financial results from expected financial results or those of companies that are perceived to be similar to us;
|
| • |
changes in the structure of third-party reimbursement in the U.S. and other countries;
|
| • |
changes in accounting principles or practices;
|
| • |
general economic, industry and market conditions; and
|
| • |
future sales of our common stock.
|
| • |
limit who may call a special meeting of stockholders;
|
| • |
establish advance notice requirements for nominations for election to our board of directors or for proposing matters that can be acted upon at stockholder meetings;
|
| • |
do not permit cumulative voting in the election of our directors, which would otherwise permit less than a majority of stockholders to elect directors;
|
| • |
prohibit stockholder action by written consent, thereby requiring all stockholder actions to be taken at a meeting of our stockholders; and
|
| • |
provide our board of directors the ability to designate the terms of and issue a new series of preferred stock without stockholder approval.
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Plan Category
|
Number of
securities
to be issued
upon
exercise of
outstanding
securities
(#)
|
Weighted
average
exercise
price of
outstanding
options ($)
|
Number of
securities
remaining
available for
future
issuance
under equity
compensation
plans
(excluding
securities
reflected in
column(a))
(#)
|
|||||||||
|
|
(a)
|
(b)
|
(c)
|
|||||||||
|
Equity compensation plans approved by security holders
|
3,938,613
|
$
|
1.90
|
3,932,271
|
||||||||
|
Equity compensation plans not approved by security holders
|
—
|
—
|
—
|
|||||||||
|
|
3,938,613
|
$
|
1.90
|
3,932,271
|
||||||||
| • |
XTRAC® Excimer Laser. XTRAC received FDA clearance in 2000 and has since become a widely recognized treatment among dermatologists for psoriasis and other skin
diseases. The XTRAC System delivers ultra-narrowband ultraviolet B (“UVB”) light to affected areas of skin. Following a series of treatments typically performed twice weekly, psoriasis remission can
be achieved, and vitiligo patches can be re-pigmented. XTRAC is endorsed by the National Psoriasis Foundation, and its use for psoriasis is covered by nearly all major insurance companies, including Medicare. We estimate that more than half
of all major insurance companies now offer reimbursement for vitiligo as well, a figure that is increasing.
|
| • |
In the third quarter of 2018, we announced the FDA granted clearance for our Multi Micro Dose (MMD) tip for our XTRAC excimer laser. The MMD Tip accessory is indicated for use in conjunction with the XTRAC laser system to filter the
Narrow Band UVB (“NB-UVB”) light at delivery in order to calculate and individualize the maximum non-blistering dose for a particular patient.
|
| • |
In January 2020, we announced the FDA granted clearance of our XTRAC Momentum Excimer Laser Platform.
|
| • |
VTRAC® Lamp. VTRAC received FDA clearance in 2005 and provides targeted therapeutic efficacy demonstrated by excimer technology with the simplicity of design and
reliability of a lamp system.
|
|
(in thousands)
|
Year Ended December 31,
|
Change
|
||||||||||||||
|
|
2021
|
2020
|
Dollar
|
Percentage
|
||||||||||||
|
Revenues, net
|
$
|
29,977
|
$
|
23,090
|
$
|
6,887
|
30
|
%
|
||||||||
|
Cost of revenues
|
10,127
|
8,956
|
1,171
|
13
|
||||||||||||
|
Gross profit
|
19,850
|
14,134
|
5,716
|
40
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Engineering and product development
|
1,434
|
1,274
|
160
|
13
|
||||||||||||
|
Selling and marketing
|
13,106
|
9,038
|
4,068
|
45
|
||||||||||||
|
General and administrative
|
9,712
|
7,898
|
1,814
|
23
|
||||||||||||
|
24,252
|
18,210
|
6,042
|
33
|
|||||||||||||
|
Loss from operations
|
(4,402
|
)
|
(4,076
|
)
|
(326
|
)
|
8
|
|||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest expense
|
(314
|
)
|
(211
|
)
|
(103
|
)
|
49
|
|||||||||
|
Interest income
|
15
|
150
|
(135
|
)
|
(90
|
)
|
||||||||||
|
Gain on forgiveness of debt
|
2,029
|
—
|
2,029
|
100
|
||||||||||||
|
1,730
|
(61
|
)
|
1,791
|
2,936
|
||||||||||||
|
Loss before income tax expense
|
$
|
(2,672
|
)
|
$
|
(4,137
|
)
|
$
|
1,465
|
35
|
%
|
||||||
|
(in thousands)
|
Year Ended December 31,
|
Change
|
||||||||||||||
|
|
2021
|
2020
|
Dollar
|
Percentage
|
||||||||||||
|
Domestic
|
$
|
23,197
|
$
|
17,804
|
$
|
5,393
|
30
|
%
|
||||||||
|
International
|
6,780
|
5,286
|
1,494
|
28
|
||||||||||||
|
Total Revenues
|
$
|
29,977
|
$
|
23,090
|
$
|
6,887
|
30
|
%
|
||||||||
|
(in thousands)
|
Year Ended December 31,
|
Change
|
||||||||||||||
|
|
2021
|
2020
|
Dollar
|
Percentage
|
||||||||||||
|
Dermatology recurring
|
$
|
22,528
|
$
|
17,409
|
$
|
5,119
|
29
|
%
|
||||||||
|
Dermatology equipment
|
7,449
|
5,681
|
1,768
|
31
|
||||||||||||
|
Total Revenues
|
$
|
29,977
|
$
|
23,090
|
$
|
6,887
|
30
|
%
|
||||||||
|
(in thousands)
|
Year Ended December 31,
|
Change
|
||||||||||||||
|
|
2021
|
2020
|
Dollar
|
Percentage
|
||||||||||||
|
Revenues
|
$
|
22,528
|
$
|
17,409
|
$
|
5,119
|
29
|
%
|
||||||||
|
Cost of revenues
|
6,418
|
5,832
|
586
|
10
|
||||||||||||
|
Gross profit
|
$
|
16,110
|
$
|
11,577
|
$
|
4,533
|
39
|
%
|
||||||||
|
Gross profit percentage
|
72
|
%
|
67
|
%
|
||||||||||||
|
(in thousands)
|
Year Ended December 31,
|
Change
|
||||||||||||||
|
|
2021
|
2020
|
Dollar
|
Percentage
|
||||||||||||
|
Revenues
|
$
|
7,449
|
$
|
5,681
|
$
|
1,768
|
31
|
%
|
||||||||
|
Cost of revenues
|
3,709
|
3,124
|
585
|
19
|
||||||||||||
|
Gross profit
|
$
|
3,740
|
$
|
2,557
|
$
|
1,183
|
46
|
%
|
||||||||
|
Gross profit percentage
|
50
|
%
|
45
|
%
|
||||||||||||
|
Year Ended December 31,
|
||||||||
|
(in thousands)
|
2021
|
2020
|
||||||
|
Net loss
|
$
|
(2,706
|
)
|
$
|
(4,412
|
)
|
||
|
Adjustments:
|
||||||||
|
Depreciation and amortization
|
3,736
|
3,585
|
||||||
|
Amortization of right-of-use asset
|
350
|
326
|
||||||
|
Loss on disposal of property and equipment
|
140
|
24
|
||||||
|
Income taxes
|
34
|
275
|
||||||
|
Gain on forgiveness of debt
|
(2,029
|
)
|
—
|
|||||
|
Interest income
|
(15
|
)
|
(150
|
)
|
||||
|
Interest expense
|
314
|
211
|
||||||
|
Non-GAAP EBITDA
|
(176
|
)
|
(141
|
)
|
||||
|
Stock-based compensation
|
1,643
|
1,633
|
||||||
|
Non-GAAP adjusted EBITDA
|
$
|
1,467
|
$
|
1,492
|
||||
|
|
Year Ended December 31,
|
|||||||
|
(in thousands)
|
2021
|
2020
|
||||||
|
Cash provided by (used in)
|
||||||||
|
Operating activities
|
$
|
1,508
|
$
|
2,096
|
||||
|
Investing activities
|
(7,126
|
)
|
(2,159
|
)
|
||||
|
Financing activities
|
92
|
2,546
|
||||||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
$
|
(5,526
|
)
|
$
|
2,483
|
|||
|
|
Payments due by period
|
|||||||||||||||||||
|
(in thousands)
|
Total
|
Less than
1 year |
1-3 years
|
4-5 years
|
More than
5 years |
|||||||||||||||
|
Debt obligations (excluding interest)
|
$
|
8,000
|
$
|
—
|
$
|
1,000
|
$
|
7,000
|
$
|
—
|
||||||||||
|
Operating lease obligations (1)
|
799
|
371
|
428
|
—
|
—
|
|||||||||||||||
|
Total
|
$
|
8,799
|
$
|
371
|
$
|
1,428
|
$
|
7,000
|
$
|
—
|
||||||||||
| • |
identification of the contract, or contracts, with a customer;
|
| • |
identification of the performance obligations in the contract;
|
| • |
determination of the transaction price;
|
| • |
allocation of the transaction price to the performance obligations in the contract; and
|
| • |
recognition of revenues when, or as, we satisfy a performance obligation.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
3.1
|
|
|
|
3.2
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
4.4
|
||
|
4.5
|
|
|
|
4.6
|
|
|
|
4.7
|
|
|
|
4.8
|
|
|
|
4.9
|
|
|
|
4.10
|
|
|
|
4.11
|
|
|
|
4.12
|
|
|
|
4.13
|
|
|
|
4.14*
|
|
|
|
4.15*
|
|
|
|
4.16
|
||
|
10.1*
|
|
|
|
10.2*
|
|
|
|
10.3
|
|
|
|
10.4
|
|
|
|
10.5
|
|
|
|
10.6
|
|
|
|
10.7
|
|
|
|
10.8
|
|
|
|
10.9
|
|
|
|
10.10
|
|
|
|
10.11
|
|
|
|
10.12
|
|
|
10.13
|
|
|
|
10.14
|
|
|
|
10.15
|
|
|
|
10.16
|
|
|
|
10.17
|
|
|
|
10.18
|
|
Intentionally Omitted
|
|
10.19
|
|
|
|
10.20
|
|
|
|
10.21
|
|
|
|
10.22
|
|
|
|
10.23
|
|
Intentionally omitted.
|
|
10.24
|
|
|
|
10.25*
|
|
|
|
10.26*
|
|
|
|
10.27*
|
|
|
|
10.28*
|
|
|
|
10.31
|
|
|
|
10.32
|
|
|
|
10.33
|
|
|
10.34
|
|
|
|
10.35
|
|
|
|
10.36
|
|
|
|
10.37
|
|
|
|
10.38
|
|
|
|
10.39
|
|
|
|
10.40*
|
|
|
|
10.41*
|
|
|
|
10.42
|
|
|
|
10.43
|
|
|
|
10.44*
|
|
|
|
10.45*
|
|
|
|
10.46*
|
|
|
|
10.50*
|
|
|
|
10.51
|
|
|
|
10.52
|
|
|
|
10.53
|
|
10.54
|
|
|
|
10.55
|
|
|
|
10.56
|
|
|
|
10.57
|
|
|
|
10.58
|
|
|
|
10.59
|
|
|
|
10.60*
|
|
|
|
10.61
|
|
|
|
10.62*
|
|
|
|
10.63*
|
|
|
|
10.64
|
|
|
|
10.65
|
|
|
|
10.66
|
|
|
|
10.67
|
||
|
10.68
|
||
|
10.69
|
||
|
10.70
|
||
|
10.71
|
||
|
10.72
|
||
|
10.73
|
||
|
10.74
|
||
|
10.75
|
|
10.76
|
||
|
10.77
|
||
|
10.78*
|
||
|
10.79
|
||
|
10.80
|
||
|
10.81
|
||
|
10.82
|
||
|
10.83
|
||
|
10.84
|
||
|
10.85
|
||
|
10.86
|
||
|
23.1
|
||
|
31.1
|
||
|
31.2
|
||
|
32.1**
|
|
*
|
Indicates management contract or compensatory plan
|
| ** |
The certifications attached as Exhibit 32.1 accompany this Annual Report on Form 10-K pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and shall not be deemed “filed” by the
Registrant for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
|
|
STRATA SKIN SCIENCES, INC.
|
|
|
|
|
|
|
Date: March 21, 2022
|
By:
|
/s/ Robert J. Moccia
|
|
|
|
Robert J. Moccia
|
|
|
|
Chief Executive Officer and Director
(principal executive officer) |
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Robert J. Moccia
|
|
President, Chief Executive Officer,
|
|
March 21, 2022
|
|
Robert J. Moccia
|
|
and Director (Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Christopher Lesovitz
|
|
Chief Financial Officer
|
|
March 21, 2022
|
|
Christopher Lesovitz
|
|
(Principal Financial Officer and Financial Officer)
|
|
|
|
|
|
|
|
|
|
/s/ William D. Humphries
|
|
Director and Chairperson of the Board of Directors
|
|
March 21, 2022
|
|
William D. Humphries
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Uri Geiger
|
|
Director
|
|
March 21, 2022
|
|
Uri Geiger
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Samuel Rubinstein
|
|
Director
|
|
March 21, 2022
|
|
Samuel Rubinstein
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Nachum Shamir
|
|
Director
|
|
March 21, 2022
|
|
Nachum Shamir
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Douglas Strang
|
|
Director
|
|
March 21, 2022
|
|
Douglas Strang
|
|
|
|
|
|
/s/ Patricia Walker
|
Director | March 21, 2022 | ||
| Patricia Walker |
|
|
|
Page
|
|
|
F-2
|
|
|
|
F-4
|
|
|
|
F-5
|
|
|
|
F-6
|
|
|
|
F-7
|
|
|
|
F-8
|
|
•
|
The Company utilized specialists in prior years to assist in determining MLTN conclusions, and such analysis has been updated in the current year by management and
counsel.
|
|
•
|
Complexity in the interpretation of relevant tax laws in various states requires significant management and auditor judgment.
|
|
•
|
The extent of specialized skill and knowledge and consultation outside of the engagement team required to assess the appropriateness of management’s
determinations.
|
|
•
|
We evaluated management’s significant accounting policies related to accounting for sales and use tax liabilities for reasonableness.
|
|
•
|
We involved our firm’s tax professionals and subject-matter-experts, with specialized skills and knowledge, who assisted in assessing the Company’s interpretation
of the relevant tax laws.
|
|
•
|
We inspected correspondence and determinations from relevant state taxing authorities for those states undergoing sales tax audits.
|
|
•
|
We tested the underlying data of management’s calculations and analyzed the expiration of statutes of limitations and tax rates.
|
|
•
|
The determination of the fair value of the reporting unit requires management to make significant estimates and assumptions related to forecasted revenue growth
rates, estimated expenses and discount rates. Such estimates and assumptions were challenging to test as they required forward looking assumptions with a high degree of subjectivity.
|
|
•
|
The extent of specialized skill and knowledge and consultation outside of the engagement team required to assess the appropriateness of management’s valuation
assumptions.
|
|
•
|
We evaluated management’s significant accounting policies related to goodwill impairment for reasonableness.
|
|
•
|
We obtained an understanding and evaluated the reasonableness of management’s forecasts of future revenue and estimated expenses by comparing these forecasts to
historical operating results of the Company by applying procedures to test the financial inputs used in the income approach, including sensitizing management’s cash flow forecasts.
|
|
•
|
We involved our firm’s valuation professionals, with specialized skills and knowledge, who assisted in assessing assumptions utilized under the income and market
approaches. Such assumptions that were evaluated included the discount rate, selected comparable companies, market multiples, control premium and market capitalization reconciliation.
|
|
•
|
The determination of the fair value of the intangible asset requires management to make significant estimates and assumptions related to forecasted revenue
growth rates, estimated expenses and discount rates. Such estimates and assumptions were challenging to test as they required forward looking assumptions with a high degree of subjectivity.
|
|
•
|
The extent of specialized skill and knowledge and consultation outside of the engagement team required to assess the appropriateness of management’s valuation
assumptions.
|
|
•
|
We evaluated management’s determinations of the assets acquired, liabilities assumed and the consideration paid under the asset purchase agreement for
reasonableness.
|
|
•
|
We evaluated management’s significant accounting policies related to accounting for asset acquisitions and intangible assets for reasonableness.
|
|
•
|
We obtained an understanding and evaluated the reasonableness of management’s forecasts of future revenue and estimated expenses by applying procedures to
test the financial inputs used in the income approach, including sensitizing management’s cash flow forecasts.
|
|
•
|
We involved our firm’s valuation professionals, with specialized skills and knowledge, who assisted in assessing assumptions utilized under the income
approach. Such assumptions that were evaluated included the appropriateness of valuation model used, discount rate, selected comparable companies, and customer attrition rate.
|
|
•
|
We tested the existence, completeness and valuation of the tangible assets acquired and liabilities assumed, to assess the consideration paid
reconciliation.
|
| December 31, |
||||||||
| 2021 |
2020
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Restricted cash
|
|
|
||||||
|
Accounts receivable, net of allowance for doubtful accounts of $
|
|
|
||||||
|
Inventories
|
|
|
||||||
|
Prepaid expenses and other current assets
|
|
|
||||||
|
Total current assets
|
|
|
||||||
|
Property and equipment, net
|
|
|
||||||
|
Operating lease right-of-use assets
|
|
|
||||||
|
Intangible assets, net
|
|
|
||||||
|
Goodwill
|
|
|
||||||
|
Other assets
|
|
|
||||||
|
Total assets
|
$
|
|
$
|
|
||||
|
|
||||||||
|
Liabilities and Stockholders’ Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Note payable
|
$
|
|
$
|
|
||||
|
Current portion of long-term debt
|
|
|
||||||
|
Accounts payable
|
|
|
||||||
|
Accrued expenses and other current liabilities
|
|
|
||||||
|
Deferred revenues
|
|
|
||||||
|
Current portion of operating lease liabilities
|
|
|
||||||
|
Total current liabilities
|
|
|
||||||
|
Long-term debt, net of current portion
|
|
|
||||||
|
Deferred revenues and other liabilities
|
|
|
||||||
|
Deferred tax liability
|
|
|
||||||
|
Operating lease liability, net of current portion
|
|
|
||||||
|
Total liabilities
|
|
|
||||||
|
Commitments and contingencies (Note 12)
|
||||||||
|
Stockholders’ equity:
|
||||||||
|
Series C convertible preferred stock, $
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
|
Additional paid-in capital
|
|
|
||||||
|
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
|
Total stockholders’ equity
|
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
||||
|
Year Ended December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Revenues, net
|
$
|
|
$
|
|
||||
|
Cost of revenues
|
|
|
||||||
|
Gross profit
|
|
|
||||||
|
Operating expenses:
|
||||||||
|
Engineering and product development
|
|
|
||||||
|
Selling and marketing
|
|
|
||||||
|
General and administrative
|
|
|
||||||
|
|
|
|
||||||
|
Loss from operations
|
(
|
)
|
(
|
)
|
||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(
|
)
|
(
|
)
|
||||
|
Interest income
|
||||||||
|
Gain on forgiveness of debt
|
|
|
||||||
|
|
|
(
|
)
|
|||||
|
Loss before income tax expense
|
(
|
)
|
(
|
)
|
||||
|
Income tax expense
|
(
|
)
|
(
|
)
|
||||
|
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
|
Net loss attributable to common shares
|
$ | ( |
) | $ | ( |
) | ||
|
Net loss attributable to Preferred Series C shares
|
$ | $ | ( |
) | ||||
|
Net loss per share of common stock, basic and diluted
|
$
|
(
|
)
|
$
|
(
|
)
|
||
|
Weighted average shares of common stock outstanding, basic and diluted
|
|
|
||||||
|
Net loss per share of Preferred Series C stock, basic and diluted
|
$ | $ | ( |
) | ||||
|
Weighted average shares of Preferred Series C stock outstanding, basic and diluted
|
||||||||
|
Series C
Convertible
Preferred Stock
|
Common Stock
|
|
|
|||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional Paid-
in Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||
|
Balance at January 1, 2020
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
|
Conversion of Series C convertible preferred stock into common stock
|
(
|
)
|
(
|
)
|
|
|
|
|
|
|||||||||||||||||||
|
Stock-based compensation expense
|
—
|
|
—
|
|
|
|
|
|||||||||||||||||||||
|
Exercise of stock options
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Issuance of restricted stock
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Net loss
|
—
|
|
—
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
|
Balance at December 31, 2020
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
|
Stock-based compensation expense
|
—
|
|
—
|
|
|
|
|
|||||||||||||||||||||
|
Exercise of stock options
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Issuance of restricted stock
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Issuance of common stock warrants in connection with Senior Term Facility
|
— | — | ||||||||||||||||||||||||||
|
Net loss
|
—
|
|
—
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
|
Balance at December 31, 2021
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
|
Year Ended
December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
|
|
||||||
|
Amortization of right-of-use assets
|
|
|
||||||
|
Amortization of deferred financing costs and debt discount
|
||||||||
|
Provision for doubtful accounts
|
|
|
||||||
|
Stock-based compensation
|
|
|
||||||
|
Loss on disposal of property and equipment
|
||||||||
|
Gain on forgiveness of debt
|
( |
) | ||||||
|
Deferred taxes
|
|
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(
|
)
|
|
|||||
|
Inventories
|
(
|
)
|
(
|
)
|
||||
|
Prepaid expenses and other assets
|
(
|
)
|
|
|||||
|
Accounts payable
|
|
|
||||||
|
Accrued expenses and other liabilities
|
|
(
|
)
|
|||||
|
Deferred revenues
|
(
|
)
|
(
|
)
|
||||
|
Operating lease liabilities
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by operating activities
|
|
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Cash paid in connection with asset acquisition
|
(
|
)
|
|
|||||
|
Purchase of property and equipment
|
(
|
)
|
(
|
)
|
||||
|
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from exercise of stock options
|
|
|
||||||
|
Proceeds from long-term debt
|
|
|
||||||
|
Payment of deferred financing costs
|
( |
) | ||||||
|
Repayment of note payable
|
(
|
)
|
|
|||||
|
Repayment of long-term debt
|
( |
) | ||||||
|
Net cash provided by financing activities
|
|
|
||||||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(
|
)
|
|
|||||
|
Cash, cash equivalents and restricted cash at beginning of year
|
|
|
||||||
|
Cash, cash equivalents and restricted cash at end of year
|
$
|
|
$
|
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the year for interest
|
$
|
|
$
|
|
||||
|
Supplemental schedule of non-cash investing and financing activities:
|
||||||||
|
Issuance of common stock warrants in connection with Senior Term Facility
|
$
|
|
$
|
|
||||
|
Assumed deferred revenues in connection with asset acquisition
|
$ | $ | ||||||
|
December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Restricted cash
|
|
|
||||||
|
Total cash and restricted cash presented in the consolidated statements of cash flows
|
$
|
|
$
|
|
||||
|
•
|
Level 1 – quoted market prices in active markets for identical assets or liabilities.
|
|
•
|
Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other
inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
•
|
Level 3 – inputs that are generally unobservable and typically reflect the Company’s estimate of assumptions that market participants would use in pricing the asset or liability.
|
|
|
December 31,
|
|||||||
|
2021
|
2020
|
|||||||
|
Balance, beginning of year
|
$
|
|
$
|
|
||||
|
Additions
|
|
|
||||||
|
Expirations and claims satisfied
|
(
|
)
|
(
|
)
|
||||
|
Total
|
|
|
||||||
|
Less current portion within accrued expenses and other current liabilities
|
(
|
)
|
(
|
)
|
||||
|
Balance within deferred revenues and other liabilities
|
$
|
|
$
|
|
||||
| • |
identification of the contract, or contracts, with a customer;
|
| • |
identification of the performance obligations in the contract;
|
| • |
determination of the transaction price;
|
| • |
allocation of the transaction price to the performance obligations in the contract; and
|
| • |
recognition of revenue when, or as, performance obligations are satisfied.
|
|
Year Ended
December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Dermatology recurring procedures
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment
|
|
|
||||||
|
Total net revenues
|
$
|
|
$
|
|
||||
|
Years ending December 31:
|
||||
|
|
$
|
|
||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
$
|
|
|||
|
December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Unvested restricted stock units
|
|
|
||||||
|
Stock options
|
|
|
||||||
|
Common stock warrants
|
|
|
||||||
|
|
|
|
||||||
|
Consideration:
|
||||
|
Cash payment
|
$
|
|
||
|
Transaction costs
|
|
|||
|
Total consideration
|
$
|
|
||
|
Assets acquired:
|
||||
|
Inventory
|
$
|
|
||
|
Customer lists
|
|
|||
|
Total assets acquired
|
$
|
|
||
|
Liabilities assumed:
|
||||
|
Deferred revenues – service contracts
|
$
|
|
||
|
Total liabilities assumed
|
$
|
|
||
|
Net assets acquired
|
$
|
|
|
December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Raw materials and work-in-process
|
$
|
|
$
|
|
||||
|
Finished goods
|
|
|
||||||
|
$
|
|
$
|
|
|||||
| December 31, | ||||||||
|
|
2021
|
2020
|
||||||
|
Lasers placed-in-service
|
$
|
|
$
|
|
||||
|
Equipment, computer hardware and software
|
|
|
||||||
|
Furniture and fixtures
|
|
|
||||||
|
Leasehold improvements
|
|
|
||||||
|
|
|
|
||||||
|
Less: accumulated depreciation and amortization
|
(
|
)
|
(
|
)
|
||||
|
|
$
|
|
$
|
|
||||
|
Years ending December 31:
|
||||
|
2022
|
$
|
|
||
|
2023
|
|
|||
|
2024
|
|
|||
|
Total remaining lease payments
|
|
|||
|
Less: imputed interest
|
(
|
)
|
||
|
Total lease liabilities
|
$
|
|
||
| December 31, 2021 |
Balance
|
Accumulated
Amortization
|
Net Book
Value
|
|||||||||
|
Core technology
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
Product technology
|
|
(
|
)
|
|
||||||||
|
Customer relationships
|
|
(
|
)
|
|
||||||||
|
Tradenames
|
|
(
|
)
|
|
||||||||
|
Pharos customer lists
|
( |
) | ||||||||||
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
| December 31, 2020 |
Balance
|
Accumulated
Amortization
|
Net Book
Value
|
|||||||||
|
Core technology
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
Product technology
|
|
(
|
)
|
|
||||||||
|
Customer relationships
|
|
(
|
)
|
|
||||||||
|
Tradenames
|
|
(
|
)
|
|
||||||||
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
| Years ending December 31: |
||||
|
2022
|
$
|
|
||
|
2023
|
|
|||
|
2024
|
|
|||
|
2025
|
|
|||
|
2026
|
|
|
December 31,
|
||||||||
|
2021
|
2020
|
|||||||
|
Dermatology recurring procedures segment
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment segment
|
|
|
||||||
|
$
|
|
$
|
|
|||||
| December 31, | ||||||||
| 2021 |
2020 | |||||||
|
Warranty obligations
|
$
|
|
$
|
|
||||
|
Compensation and related benefits
|
|
|
||||||
|
State sales, use and other taxes
|
|
|
||||||
|
Professional fees and other
|
|
|
||||||
|
|
$
|
|
$
|
|
||||
|
Years ending December 31:
|
||||
|
2024
|
$
|
|
||
|
2025
|
|
|||
|
2026
|
|
|||
|
$
|
|
|||
|
|
Number
of
Shares
under
Option
Plan
|
Weighted-
Average
Exercise
Price per
Option
|
Weighted-
Average
Remaining
Contractual
Life (in
years)
|
|||||||||
|
Outstanding at January 1, 2020
|
|
$
|
|
|||||||||
|
Granted
|
|
|
||||||||||
|
Exercised
|
(
|
)
|
|
|||||||||
|
Forfeited and expired
|
(
|
)
|
|
|||||||||
|
Outstanding at January 1, 2021
|
|
$
|
|
|
||||||||
|
Granted
|
|
|
||||||||||
|
Exercised
|
(
|
)
|
|
|||||||||
|
Forfeited and expired
|
(
|
)
|
|
|||||||||
|
Outstanding at December 31, 2021
|
|
$
|
|
|
||||||||
|
Exercisable at December 31, 2021
|
|
$
|
|
|
||||||||
|
●
|
The expected term of employee options is based on the observed and expected time to full-vesting, forfeiture and exercise. Groups of employees that have
similar historical exercise behavior are considered separately for valuation purposes. Options expire up to a maximum of
|
|
●
|
The expected volatility is based on historical volatility of the Company’s common stock.
|
|
●
|
The risk-free interest rate is based on the interest rate payable on U.S. Treasury securities in effect at the time of grant for a period that is commensurate
with the assumed expected term.
|
|
●
|
The expected dividend yield is none because the Company has not historically paid and does not expect for the foreseeable future to pay a dividend on its
ordinary shares.
|
|
|
Year Ended
December 31,
|
|||||||
|
|
2021
|
2020
|
||||||
|
Expected term (in years)
|
|
|
||||||
|
Expected volatility
|
|
%
|
|
%
|
||||
|
Risk-free rate
|
|
%
|
|
%
|
||||
|
Dividend rate
|
|
%
|
|
%
|
||||
|
|
Number
of
Units
|
Weighted-
Average
Grant
Date Fair
Value
|
||||||
|
Outstanding at January 1, 2020
|
|
$
|
|
|||||
|
Granted
|
|
|
||||||
|
Vested
|
(
|
)
|
|
|||||
|
Forfeited and expired
|
(
|
)
|
|
|||||
|
Unvested at January 1, 2021
|
|
$
|
|
|||||
|
Granted
|
|
|
||||||
|
Vested
|
(
|
)
|
|
|||||
|
Forfeited and expired
|
(
|
)
|
|
|||||
|
Unvested at December 31, 2021
|
|
$
|
|
|||||
|
|
Year Ended
December 31,
|
|||||||
|
|
2021
|
2020
|
||||||
|
Current:
|
||||||||
|
Federal
|
$
|
|
$
|
|
||||
|
State
|
|
|
||||||
|
|
|
|
||||||
|
Deferred:
|
||||||||
|
Federal
|
|
|
||||||
|
State
|
(
|
)
|
|
|||||
|
|
|
|
||||||
|
Income tax expense
|
$
|
|
$
|
|
||||
|
|
December 31,
|
|||||||
|
|
2021
|
2020
|
||||||
|
Deferred tax assets (liabilities) (in thousands)
|
||||||||
|
Net operating loss carryforwards
|
$
|
|
$
|
|
||||
|
Intangible assets
|
|
|
||||||
|
Inventory
|
|
|
||||||
|
Reserves and accrued expenses
|
|
|
||||||
|
Property and equipment
|
|
(
|
)
|
|||||
|
Stock-based compensation
|
|
|
||||||
|
Operating lease right-of-use assets
|
(
|
)
|
(
|
)
|
||||
|
Goodwill
|
( |
) | ( |
) | ||||
|
Operating lease liability
|
|
|
||||||
|
481(a) adjustment
|
(
|
)
|
|
|||||
|
Less: valuation allowance
|
(
|
)
|
(
|
)
|
||||
|
Net deferred tax liability
|
$
|
(
|
)
|
$
|
(
|
)
|
||
|
|
December 31,
|
|||||||
|
Combined NOL carryforwards:
|
2021
|
2020
|
||||||
|
Federal
|
$
|
|
$
|
|
||||
|
State
|
$
|
|
$
|
|
||||
|
|
December 31,
|
|||||||
|
Rate reconciliation:
|
2021
|
2020
|
||||||
|
Federal tax expense at statutory rate
|
|
%
|
|
%
|
||||
|
State tax, net of federal benefit
|
(
|
)%
|
|
%
|
||||
|
Permanent differences
|
|
%
|
(
|
)%
|
||||
|
Other difference and true ups
|
(
|
)%
|
(
|
)%
|
||||
|
Change in valuation allowance
|
(
|
)%
|
(
|
)%
|
||||
|
Tax provision
|
(
|
)%
|
(
|
)%
|
||||
| Year Ended December 31, 2021 |
Dermatology
Recurring Procedures
|
Dermatology
Procedures Equipment
|
Total
|
|||||||||
|
Revenues
|
$
|
|
$
|
|
$
|
|
||||||
|
Cost of revenues
|
|
|
|
|||||||||
|
Gross profit
|
|
|
|
|||||||||
|
Gross profit %
|
|
%
|
|
%
|
|
%
|
||||||
|
Allocated expenses:
|
||||||||||||
|
Engineering and product development
|
|
|
|
|||||||||
|
Selling and marketing
|
|
|
|
|||||||||
|
Unallocated expenses
|
|
|
|
|||||||||
|
|
|
|
||||||||||
|
Income (loss) from operations
|
|
|
(
|
)
|
||||||||
|
Interest expense
|
|
|
(
|
)
|
||||||||
| Interest income |
||||||||||||
| Gain on debt extinguishment |
||||||||||||
|
Income (loss) before income tax expense
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||
| Year Ended December 31, 2020 |
Dermatology
Recurring Procedures
|
Dermatology
Procedures Equipment
|
Total
|
|||||||||
|
Revenues
|
$
|
|
$
|
|
$
|
|
||||||
|
Cost of revenues
|
|
|
|
|||||||||
|
Gross profit
|
|
|
|
|||||||||
|
Gross profit %
|
|
%
|
|
%
|
|
%
|
||||||
|
Allocated expenses:
|
||||||||||||
|
Engineering and product development
|
|
|
|
|||||||||
|
Selling and marketing
|
|
|
|
|||||||||
|
Unallocated expenses
|
|
|
|
|||||||||
|
|
|
|
||||||||||
|
Income (loss) from operations
|
|
|
(
|
)
|
||||||||
|
Interest expense
|
|
|
(
|
)
|
||||||||
|
Interest income
|
|
|
|
|||||||||
|
Income (loss) before income tax expense
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||
|
Year Ended December 31, 2021
|
Dermatology Recurring Procedures |
Dermatology Procedures Equipment
|
Total
|
|||||||||
|
Domestic
|
$
|
|
$
|
|
$
|
|
||||||
|
Foreign
|
|
|
|
|||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
||||||
|
Year Ended December 31, 2020
|
Dermatology Recurring Procedures |
Dermatology Procedures Equipment
|
Total
|
|||||||||
|
Domestic
|
$
|
|
$
|
|
$
|
|
||||||
|
Foreign
|
|
|
|
|||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
||||||
|
|
December 31,
|
|||||||
|
|
2021
|
2020
|
||||||
| Assets: | ||||||||
|
Dermatology recurring procedures
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment
|
|
|
||||||
|
Other unallocated assets
|
|
|
||||||
|
Consolidated total
|
$
|
|
$
|
|
||||