EX-99.1 2 d462703dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF DELAWARE

 

In Re. LUCIRA HEALTH, INC.,    §       Case No. 23-10242
              §      
 

 

   §                           
                      Debtor(s)    §      
           ☐ Jointly Administered

 

Monthly Operating Report         Chapter 11
Reporting Period Ended: 02/28/2023                                                Petition Date: 02/22/2023
Months Pending: 0       Industry Classification:     3    3    9    1

 

Reporting Method:    Accrual Basis   LOGO    Cash Basis   LOGO
Debtor’s Full-Time Employees (current):       61            
Debtor’s Full-Time Employees (as of date of order for relief):    61            

Supporting Documentation (check all that are attached):

(For jointly administered debtors, any required schedules must be provided on a non-consolidated basis for each debtor)

 

Statement of cash receipts and disbursements

Balance sheet containing the summary and detail of the assets, liabilities and equity (net worth) or deficit

Statement of operations (profit or loss statement)

Accounts receivable aging

Postpetition liabilities aging

Statement of capital assets

Schedule of payments to professionals

Schedule of payments to insiders

All bank statements and bank reconciliations for the reporting period

Description of the assets sold or transferred and the terms of the sale or transfer

 

/s/ Ashley E. Jacobs

     

Ashley E. Jacobs

Signature of Responsible Party                        Printed Name of Responsible Party

03/22/2023

     
Date      

1000 N. King Street

Wilmington, DE 19801

      Address

STATEMENT: This Periodic Report is associated with an open bankruptcy case; therefore, Paperwork Reduction Act exemption 5 C.F.R. § 1320.4(a)(2) applies.

 

UST Form 11-MOR (12/01/2021)    1   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

Part 1: Cash Receipts and Disbursements

   Current Month      Cumulative  

a.

   Cash balance beginning of month    $ 6,159,900     
     

 

 

    

b.

   Total receipts (net of transfers between accounts)    $ 583,953      $ 583,953  
     

 

 

    

 

 

 

c.

   Total disbursements (net of transfers between accounts)    $ 1,609,605      $ 1,609,605  
     

 

 

    

 

 

 

d.

   Cash balance end of month (a+b-c)    $ 5,134,248     
     

 

 

    

e.

   Disbursements made by third party for the benefit of the estate    $ 0      $ 0  
     

 

 

    

 

 

 

f.

   Total disbursements for quarterly fee calculation (c+e)    $ 1,609,605      $ 1,609,605  
     

 

 

    

 

 

 

Part 2: Asset and Liability Status

(Not generally applicable to Individual Debtors. See Instructions.)

   Current Month         

a.

   Accounts receivable (total net of allowance)    $ 386,666     
     

 

 

    

b.

   Accounts receivable over 90 days outstanding (net of allowance)    $ 147,211     
     

 

 

    

c.

   Inventory (Book  LOGO     Market  LOGO Other  LOGO (attach explanation))    $ 44,153,575     
     

 

 

    

d

   Total current assets    $ 61,409,523     
     

 

 

    

e.

   Total assets    $ 130,739,325     
     

 

 

    

f.

   Postpetition payables (excluding taxes)    $ 239,203     
     

 

 

    

g.

   Postpetition payables past due (excluding taxes)    $ 1,007     
     

 

 

    

h.

   Postpetition taxes payable    $ 0     
     

 

 

    

i.

   Postpetition taxes past due    $ 0     
     

 

 

    

j.

   Total postpetition debt (f+h)    $ 239,203     
     

 

 

    

k.

   Prepetition secured debt    $ 0     
     

 

 

    

l.

   Prepetition priority debt    $ 2,201,566     
     

 

 

    

m.

   Prepetition unsecured debt    $ 78,724,968     
     

 

 

    

n.

   Total liabilities (debt) (j+k+l+m)    $ 81,165,737     
     

 

 

    

o.

   Ending equity/net worth (e-n)    $ 49,573,588     
     

 

 

    

Part 3: Assets Sold or Transferred

   Current Month      Cumulative  

a.

   Total cash sales price for assets sold/transferred outside the ordinary course of business    $ 0      $ 0  
     

 

 

    

 

 

 

b.

   Total payments to third parties incident to assets being sold/transferred outside the ordinary course of business    $ 0      $ 0  
     

 

 

    

 

 

 

c.

   Net cash proceeds from assets sold/transferred outside the ordinary course of business (a-b)    $ 0      $ 0  
     

 

 

    

 

 

 

Part 4: Income Statement (Statement of Operations)

(Not generally applicable to Individual Debtors. See Instructions.)

   Current Month      Cumulative  

a.

   Gross income/sales (net of returns and allowances)    $ 2,660,172     
     

 

 

    

b.

   Cost of goods sold (inclusive of depreciation, if applicable)    $ 5,757,227     
     

 

 

    

c.

   Gross profit (a-b)    $ -3,097,055     
     

 

 

    

d.

   Selling expenses    $ 241,212     

e.

   General and administrative expenses    $ 3,290,115     
     

 

 

    

f.

   Other expenses    $ 206     
     

 

 

    

g.

   Depreciation and/or amortization (not included in 4b)    $ 583,193     
     

 

 

    

h.

   Interest    $ -16,437     
     

 

 

    

i.

   Taxes (local, state, and federal)    $ 102,641     
     

 

 

    

j.

   Reorganization items    $ 0     
     

 

 

    

k.

   Profit (loss)    $ -7,297,985      $ -7,297,985  
     

 

 

    

 

 

 

 

UST Form 11-MOR (12/01/2021)   2   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

Part 5: Professional Fees and Expenses  
         

Approved

  Current Month  

   

Approved

  Cumulative  

   

  Paid Current  

Month

   

Paid

  Cumulative  

 
a.      

Debtor’s professional fees & expenses (bankruptcy) Aggregate Total

                               
   

Itemized Breakdown by Firm

                               
        Firm Name   Role                                
   

i

                                       
   

ii

                                       
   

iii

                                       
   

iv

                                          
   

v

                                       
   

vi

                                       
   

vii

                                       
   

viii

                                       
   

ix

                                       
   

x

                                       
   

xi

                                       
   

xii

                                       
   

xiii

                                       
   

xiv

                                       
   

xv

                                       
   

xvi

                                       
   

xvii

                                       
   

xviii

                                       
   

xix

                                       
   

xx

                                       
   

xxi

                                       
   

xxii

                                       
   

xxiii

                                       
   

xxiv

                                       
   

xxv

                                       
   

xxvi

                                       
   

xxvii

                                       
   

xxviii

                                                  
   

xxix

                                       
   

xxx

                                       
   

xxxi

                                       
   

xxxii

                                       
   

xxxiii

                                       
   

xxxiv

                                       
   

xxxv

                                       
   

xxxvi

                                       

 

UST Form 11-MOR (12/01/2021)   3   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

  

                                                
  xxxvii                                           
  xxxvii                        
  xxxix                        
  xl                        
  xli                        
  xlii                        
  xliii                        
  xliv                        
  xlv                        
  xlvi                        
  xlvii                        
  xlviii                        
  xlix                        
  l                        
  li                        
  lii                        
  liii                        
  liv                        
  lv                        
  lvi                        
  lvii                        
  lviii                        
  lix                        
  lx                        
  lxi                        
  lxii                        
  lxiii                        
  lxiv                        
  lxv                        
  lxvi                        
  lxvii                        
  lxviii                        
  lxix                        
  lxx                        
  lxxi                        
  lxxii                        
  lxxiii                        
  lxxiv                        
  lxxv                        
  lxxvi                        
  lxxvii                        
  lxxvii                        

 

UST Form 11-MOR (12/01/2021)   4   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

    lxxix                        
  lxxx                        
  lxxxi                        
  lxxxii                        
  lxxxii                        
  lxxxiv                        
  lxxxv                        
  lxxxvi                        
  lxxxvi                        
  lxxxvi                        
  lxxxix                        
  xc                        
  xci                        
  xcii                        
  xciii                        
  xciv                        
  xcv                        
  xcvi                        
  xcvii                        
  xcviii                        
  xcix                        
  c                        
  ci                        
             
         

Approved

Current Month

 

Approved

Cumulative

 

Paid Current

Month

 

Paid

Cumulative

b.   Debtor’s professional fees & expenses (nonbankruptcy) Aggregate Total                
  Itemized Breakdown by Firm                
        Firm Name   Role                
    i                        
    ii                        
    iii                        
    iv                        
    v                        
    vi                        
    vii                        
    viii                        
    ix                        
    x                        
    xi                        
    xii                        
    xiii                        
    xiv                        

 

UST Form 11-MOR (12/01/2021)   5   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

    xv                                              
  xvi                        
  xvii                        
  xviii                        
  xix                        
  xx                        
  xxi                        
  xxii                        
  xxiii                        
  xxiv                        
  xxv                        
  xxvi                        
  xxvii                        
  xxviii                        
  xxix                        
  xxx                        
  xxxi                        
  xxxii                        
  xxxiii                        
  xxxiv                        
  xxxv                        
  xxxvi                        
  xxxvii                        
  xxxvii                        
  xxxix                        
  xl                        
  xli                        
  xlii                        
  xliii                        
  xliv                        
  xlv                        
  xlvi                        
  xlvii                        
  xlviii                        
  xlix                        
  l                        
  li                        
  lii                        
  liii                        
  liv                        
  lv                        
  lvi                        

 

UST Form 11-MOR (12/01/2021)   6   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

    lvii                                              
  lviii                        
  lix                        
  lx                        
  lxi                        
  lxii                        
  lxiii                        
  lxiv                        
  lxv                        
  lxvi                        
  lxvii                        
  lxviii                        
  lxix                        
  lxx                        
  lxxi                        
  lxxii                        
  lxxiii                        
  lxxiv                        
  lxxv                        
  lxxvi                        
  lxxvii                        
  lxxvii                        
  lxxix                        
  lxxx                        
  lxxxi                        
  lxxxii                        
  lxxxii                        
  lxxxiv                        
  lxxxv                        
  lxxxvi                        
  lxxxvi                        
  lxxxvi                        
  lxxxix                        
  xc                        
  xci                        
  xcii                        
  xciii                        
  xciv                        
  xcv                        
  xcvi                        
  xcvii                        
  xcviii                        
 

xcix

                       
 

c

                       
c.   All professional fees and expenses (debtor & committees)                

 

UST Form 11-MOR (12/01/2021)   7   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

Part 6: Postpetition Taxes

   Current Month      Cumulative  

a.   Postpetition income taxes accrued (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

b.  Postpetition income taxes paid (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

c.   Postpetition employer payroll taxes accrued

   $ 0      $ 0  
  

 

 

    

 

 

 

d.  Postpetition employer payroll taxes paid

   $ 38,984      $ 38,984  
  

 

 

    

 

 

 

e.   Postpetition property taxes paid

   $ 0      $ 0  
  

 

 

    

 

 

 

f.   Postpetition other taxes accrued (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

g.  Postpetition other taxes paid (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

 

Part 7: Questionnaire - During this reporting period:

                     

a.   Were any payments made on prepetition debt? (if yes, see Instructions)

     Yes  LOGO        No  LOGO      

b.  Were any payments made outside the ordinary course of business without court approval? (if yes, see Instructions)

     Yes  LOGO        No  LOGO      

c.   Were any payments made to or on behalf of insiders?

     Yes  LOGO        No  LOGO      

d.  Are you current on postpetition tax return filings?

     Yes  LOGO        No  LOGO      

e.   Are you current on postpetition estimated tax payments?

     Yes  LOGO        No  LOGO      

f.   Were all trust fund taxes remitted on a current basis?

     Yes  LOGO        No  LOGO      

g.  Was there any postpetition borrowing, other than trade credit?

    (if yes, see Instructions)

     Yes  LOGO        No  LOGO      

h.  Were all payments made to or on behalf of professionals approved by the court?

     Yes  LOGO        No  LOGO     N/A  LOGO  

i.   Do you have:   Worker’s compensation insurance?

     Yes  LOGO        No  LOGO      

If yes, are your premiums current?

     Yes  LOGO        No  LOGO     N/A  LOGO   (if no, see Instructions)

  Casualty/property insurance?

     Yes  LOGO        No  LOGO      

If yes, are your premiums current?

     Yes  LOGO        No  LOGO     N/A  LOGO   (if no, see Instructions)

  General liability insurance?

     Yes  LOGO        No  LOGO      

If yes, are your premiums current?

     Yes  LOGO        No  LOGO     N/A  LOGO   (if no, see Instructions)

j.   Has a plan of reorganization been filed with the court?

     Yes  LOGO        No  LOGO      

k.  Has a disclosure statement been filed with the court?

     Yes  LOGO        No  LOGO      

l.   Are you current with quarterly U.S. Trustee fees as

set forth under 28 U.S.C. § 1930?

     Yes  LOGO        No  LOGO      

 

UST Form 11-MOR (12/01/2021)   8   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

Part 8: Individual Chapter 11 Debtors (Only)

                    

a.   Gross income (receipts) from salary and wages

   $                         0                                  
  

 

 

       

b.  Gross income (receipts) from self-employment

   $ 0        
  

 

 

       

c.   Gross income from all other sources

   $ 0        
  

 

 

       

d.  Total income in the reporting period (a+b+c)

   $ 0        
  

 

 

       

e.   Payroll deductions

   $ 0        
  

 

 

       

f.   Self-employment related expenses

   $ 0        
  

 

 

       

g.  Living expenses

   $ 0        
  

 

 

       

h.  All other expenses

   $ 0        
  

 

 

       

i.   Total expenses in the reporting period (e+f+g+h)

   $ 0        
  

 

 

       

j.   Difference between total income and total expenses (d-i)

   $ 0        
  

 

 

       

k.  List the total amount of all postpetition debts that are past due

   $ 0        
  

 

 

       

l.   Are you required to pay any Domestic Support Obligations as defined by 11 U.S.C § 101(14A)?

     Yes  LOGO        No  LOGO    

m.   If yes, have you made all Domestic Support Obligation payments?

     Yes  LOGO        No  LOGO     N/A  LOGO

Privacy Act Statement

28 U.S.C. § 589b authorizes the collection of this information, and provision of this information is mandatory under 11 U.S.C. §§ 704, 1106, and 1107. The United States Trustee will use this information to calculate statutory fee assessments under 28 U.S.C. § 1930(a)(6). The United States Trustee will also use this information to evaluate a chapter 11 debtor’s progress through the bankruptcy system, including the likelihood of a plan of reorganization being confirmed and whether the case is being prosecuted in good faith. This information may be disclosed to a bankruptcy trustee or examiner when the information is needed to perform the trustee’s or examiner’s duties or to the appropriate federal, state, local, regulatory, tribal, or foreign law enforcement agency when the information indicates a violation or potential violation of law. Other disclosures may be made for routine purposes. For a discussion of the types of routine disclosures that may be made, you may consult the Executive Office for United States Trustee’s systems of records notice, UST-001, “Bankruptcy Case Files and Associated Records.” See 71 Fed. Reg. 59,818 et seq. (Oct. 11, 2006). A copy of the notice may be obtained at the following link: http:// www.justice.gov/ust/eo/rules_regulations/index.htm. Failure to provide this information could result in the dismissal or conversion of your bankruptcy case or other action by the United States Trustee. 11 U.S.C. § 1112(b)(4)(F).

I declare under penalty of perjury that the foregoing Monthly Operating Report and its supporting documentation are true and correct and that I have been authorized to sign this report on behalf of the estate.

 

/s/ Richard Narido

     

Richard Narido

Signature of Responsible Party       Printed Name of Responsible Party

Chief Financial Officer

     

03/22/2023

Title       Date

 

UST Form 11-MOR (12/01/2021)   9   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

LOGO

 

UST Form 11-MOR (12/01/2021)   10   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

LOGO

 

UST Form 11-MOR (12/01/2021)   11   


Debtor's Name LUCIRA HEALTH, INC.,    Case No. 23-10242

 

LOGO

 

UST Form 11-MOR (12/01/2021)   12   


Cash Receipts & Disbursements

 

Beginning cash Balance

      $ 6,583,640.14  

Receipts

     
   Revenue    $ 652,308.64  
   Other    $ 1,360.90  
   Other Receipts - Refunds    $ 985.43  
   Total Receipts    $ 654,654.97  

Operating Disbursements

     
   Payroll & Benefits    $ 721,989.76  
   Facility Disbursements    $ 130.61  
   Critical Vendor - Inventory Disbursements    $ 861,016.85  
   Other    $ 29,601.59  
   Freight Disbursements    $ 35,038.21  
   Bank Fees/Charges    $ 2,073.63  
   Credit Card Payment    $ 105,987.94  
   Restructuring    $ 275,000.00  
   Total Disbursements    $ 2,030,838.59  
   Net Cash Flow    $ (1,376,183.62
   Ending Cash Balance    $ 5,207,456.52  


Lucira Health, Inc.

Balance Sheet

End of Feb 2023

 

Financial Row    Amount  

ASSETS

  

Current Assets

  

Bank

  

1010 - Silicon Valley Bank Checking

   $ 910,373  

1020 - SVB Cash Sweep Account

   $ 1,880,626  
  

 

 

 

Total Bank

   $ 2,790,999  

Accounts Receivable

  

1100 - Accounts Receivable (A/R)

   $ 386,666  

1110 - Unbilled Receivables

   $ 28,551  

1115 - Other Receivable

   $ 500,400  

1130 - Receivables - Jabil DR

   $ 8,626,611  

1190 - Allowance for Accounts Receivable

   $ (148,112
  

 

 

 

Total Accounts Receivable

   $ 9,394,116  

Other Current Asset

  

1300 - Inventory

  

1310 - Raw Materials

   $ 50,197,967  

1315 - WIP

   $ 21,769,726  

1320 - Finished Goods

   $ 6,055,009  

1325 - Inventory In Transit

   $ 5,808,856  

1335 - Capitalized inventory variances

   $ 9,462,034  

1340 - Capitalized inventory overhead

   $ 11,960,789  

1399 - Inventory Reserve

   $ (66,161,076

1420 - Consigned Inventory Consumed Not Credited

   $ 5,060,270  
  

 

 

 

Total - 1300 - Inventory

   $ 44,153,575  

1400 - Prepaid Taxes & Expenses

   $ 608,303  

1401 - Advances Paid

   $ 564,946  

1410 - Prepaid Insurance

   $ 2,703,194  

1415 - Undeposited Funds

   $ 108,024  

1416 - Undeposited Funds - Amazon

   $ 147,019  

1417 - Undeposited funds - Amazon Reserve

   $ 144,903  

1430 - Restricted Cash

   $ 400,000  

1440 - Deposits ST

   $ 391,538  

1445 - GST/HST Receivable

   $ 2,906  
  

 

 

 

Total Other Current Asset

   $ 49,224,407  
  

 

 

 

Total Current Assets

   $ 61,409,523  
  

 

 

 

Fixed Assets

  

1500 - Fixed Assets

  

1510 - Property & Equipment

   $ 32,058,985  

1520 - Furniture & Fixtures

   $ 2,262,184  

1530 - Leasehold Improvements

   $ 2,255,630  
  

 

 

 

Total - 1500 - Fixed Assets

   $ 36,576,798  

1600 - Intangible Assets

  

1620 - Software Development/Licenses

   $ 1,512,288  

1740 - Accumulated Amortization Software Development/Licenses

   $ (790,500
  

 

 

 

Total - 1600 - Intangible Assets

   $ 721,788  

1700 - Accumulated Depreciation

  

1710 - Accumulated Depreciation Property & Equipment

   $ (10,317,292

1720 - Accumulated Depreciation Furniture & Fixtures

   $ (426,044

1730 - Accumulated Amortization Leasehold Improvements

   $ (1,548,505
  

 

 

 

Total - 1700 - Accumulated Depreciation

   $ (12,291,841

1800 - Construction In Progress (CIP)

   $ 25,651,372  
  

 

 

 

Total Fixed Assets

   $ 50,658,117  

Other Assets

  


1610 - Patent

   $ 5,644  

1615 - Accumulated Amortization - Patent

   $ (5,644

1900 - Deposits

   $ 169,826  

1910 - Right of Use Asset

   $ 18,591,220  

1915 - Right of Use Asset - Contra Deferred Asset

   $ (2,032,610

1920 - Long Term Restricted Cash

   $ 1,943,250  
  

 

 

 

Total Other Assets

   $ 18,671,686  
  

 

 

 

Total ASSETS

   $ 130,739,325  
  

 

 

 

Liabilities & Equity

  

Current Liabilities

  

Accounts Payable

  

2000 - Accounts Payable (A/P)

   $ 42,032,243  
  

 

 

 

Total Accounts Payable

   $ 42,032,243  

Credit Card

  

2145 - SVB Corporate Credit Card 6261

   $ 5,502,564  

2150 - SVB Corporate Credit Card Control 1649

   $ (5,369,847
  

 

 

 

Total Credit Card

   $ 132,717  

Other Current Liability

  

2010 - Operating Lease Liability - ST

   $ 2,713,372  

2106 - FSA Payable

   $ 15,632  

2107 - HSA Payable

   $ 1,151  

2108 - Benefits clearing account

   $ 180  

2109 - ESPP

   $ (610

2160 - Accrued Purchases

   $ 1,818,542  

2165 - Accrued Open POs

   $ 11,426,387  

2200 - Accrued Liabilities

   $ 4,900,352  

2220 - Accrued Payroll

   $ 25,674  

2240 - Accrued Sales & Use Tax

   $ 110,203  

2245 - State Income Tax Payable

   $ (6,314

2250 - Sales Taxes Payable Amazon Canada

   $ 90  

2251 - Canada Quebec Tax Payable

   $ 340  

2252 - MB RST Tax Payable

   $ (99

2253 - SK PST Tax Payable

   $ (10

2255 - BC PST Tax Payable

   $ (1

2260 - Sales Tax Payable Avalara

   $ 652,371  

2262 - GST/HST Payable

   $ 1,402,959  

2280 - Sales Return Allowance

   $ 11,478  

2290 - Accrued Warranty Liability

   $ 51,232  
  

 

 

 

Total Other Current Liability

   $ 23,122,929  
  

 

 

 

Total Current Liabilities

   $ 65,287,889  

Long Term Liabilities

  

2560 - Operating Lease Liability - LT

   $ 15,877,847  
  

 

 

 

Total Long Term Liabilities

   $ 15,877,847  

Equity

  

Equity

  

3100 - Common Stock

   $ 40,898  

3150 - Additional Paid In Capital Common Stock

   $ 327,516,264  

3900 - Retained Earnings

   $ (265,806,472

Net Income

   $ (12,177,101
  

 

 

 

Total Equity

   $ 49,573,589  
  

 

 

 

Total Liabilities & Equity

   $ 130,739,325  
  

 

 

 


Lucira Health, Inc.

Trended Income Statement

Feb 2023

 

Financial Row   

Feb 2023

Amount

 

Ordinary Income/Expense

  

Income

  

4010 - Grant Revenue

   $ 28,551  

4110 - Revenue - All in One Covid-19 Test Kit

   $ 2,862,892  

4130 - Revenue Adjustment

   $ 2,575  

4700 - Sales Discounts - Amazon

   $ (596

4710 - Sales Discounts - Shopify

   $ (233,067

4715 - Early Pay Cash discount

   $ (183
  

 

 

 

Total - Income

   $ 2,660,172  

Cost Of Sales

  

5000 - Cost of Goods Sold

  

5110 - COGS - All in One Covid-19 Test Kit

   $ 2,257,376  

5210 - Gain/loss

   $ 0  

5270 - Customer return variance

   $ 1,815  

5280 - Outbound Freight

   $ 305,808  

5285 - Freight In - Inventory

   $ 21,782  

5290 - Direct Costs

   $ 222,668  

5300 - Purchase Price Variance

   $ 0  

5310 - Production quantity variance

   $ (97,016

5320 - Production price variance

   $ 112,335  

5330 - Inventory cost revaluation

   $ —    

5340 - Scrap

   $ 555,157  

5350 - Inventory count discrepancy

   $ —    

5370 - Overhead Allocation

   $ 1,572,441  

5385 - Capitalized Variances

   $ 804,862  
  

 

 

 

Total - 5000 - Cost of Goods Sold

   $ 5,757,227  
  

 

 

 

Total - Cost Of Sales

   $ 5,757,227  
  

 

 

 

Gross Profit

   $ (3,097,055

Expense

  

6000 - Salary and Fringe Benefits

  

6010 - Salary

   $ 1,108,050  

6091 - Direct Labor

   $ 11,738  

6110 - Vacation Pay

   $ —    

6145 - Commission

   $ 25,065  

6150 - Employee Health Insurance

   $ 218,659  

6155 - Employee Vision Insurance

   $ 3,103  

6160 - Employee Dental Insurance

   $ 16,071  

6170 - Employee Life and Disability

   $ 15,306  

6180 - Other Fringe Benefits

   $ 15,572  

6190 - Workers Comp

   $ 9,451  

6210 - Payroll Taxes

   $ 103,941  

6220 - Payroll processing fee

   $ 7,803  

6230 - Training/Education

   $ 110  

6240 - Employee relations

   $ 202  

6260 - Stock based compensation

   $ 214,978  
  

 

 

 

Total - 6000 - Salary and Fringe Benefits

   $ 1,750,047  

6300 - Professional Fees

  

6310 - Accounting/Finance

   $ 68,005  

6330 - IT Consultants

   $ 23,327  

6340 - Consultants

   $ 338,274  

6350 - Other Professional Fees

   $ 66,424  


6360 - Legal Corporate

   $ 715,947  

6391 - Direct Subcontractors

   $ 35,000  

6392 - Direct Consultants

   $ (142,454

6394 - Unallowable Legal Fees IP

   $ 11,074  
  

 

 

 

Total - 6300 - Professional Fees

   $ 1,115,597  

6400 - Travel and Entertainment

  

6410 - Airfare

   $ 2,558  

6420 - Ground Transportation

   $ 936  

6430 - Meals & Snack

   $ 237  

6440 - Lodging

   $ 4,509  

6494 - Direct Travel

   $ 421  
  

 

 

 

Total - 6400 - Travel and Entertainment

   $ 8,661  

6500 - Supplies and Materials

  

6520 - Lab Supplies

   $ 41,400  

6540 - Internal consumable

   $ 2,625  

6591 - Direct Materials

   $ 152,522  

6592 - Direct Equipment

   $ 2,949  

6593 - Other Direct Costs

   $ 1,160  
  

 

 

 

Total - 6500 - Supplies and Materials

   $ 200,656  

6600 - Office related expenses

  

6610 - Dues & Subscriptions

   $ 462,822  

6620 - Office Supplies

   $ 661  

6630 - Computer Supplies

   $ 1,892  

6650 - Taxes and Licenses

   $ (1,299

6660 - Licenses, Permits & Fees

   $ 26,346  

6665 - Bank Charges

   $ 7,522  

6670 - General insurance

   $ 285,815  
  

 

 

 

Total - 6600 - Office related expenses

   $ 783,759  

6700 - Facility related expenses

  

6710 - Postage & Delivery

   $ 90  

6715 - Freight in

   $ 3,978  

6720 - Office Rent

   $ 307,093  

6730 - Utilities

   $ 1,111  

6740 - Telecommunication expense

   $ 6,241  

6750 - Repairs and Maintenance

   $ 42,755  
  

 

 

 

Total - 6700 - Facility related expenses

   $ 361,267  

6800 - Sales and Marketing expenses

  

6810 - Advertising/Promotional

   $ 129,737  

6820 - Demo

   $ 8,945  

6825 - Amazon Marketplace Fees

   $ 105,885  

6830 - Shopify Fees

   $ (3,355
  

 

 

 

Total - 6800 - Sales and Marketing expenses

   $ 241,212  

6900 - Depreciation and Amortization

  

6910 - Depreciation

   $ 540,035  

6920 - Amortization

   $ 43,158  
  

 

 

 

Total - 6900 - Depreciation and Amortization

   $ 583,193  

6950 - Allocations

  

6960 - Office and facilities Allocations

   $ —    

6970 - Overhead allocations

   $ (827,230
  

 

 

 

Total - 6950 - Allocations

   $ (827,230
  

 

 

 

Total - Expense

   $ 4,217,161  
  

 

 

 

Net Ordinary Income

   $ (7,314,217

Other Income and Expenses

  

Other Income

  

8000 - Other Income

  

8010 - Interest Income

   $ 16,437  
  

 

 

 

Total - 8000 - Other Income

   $ 16,437  
  

 

 

 

Total - Other Income

   $ 16,437  

Other Expense

  

7080 - FX Realized Gain/Loss

   $ 206  

Rounding Gain/Loss

   $ (0
  

 

 

 

Total - Other Expense

   $ 206  
  

 

 

 

Net Other Income

   $ 16,231  
  

 

 

 

Net Income

   $ (7,297,985


Bank Account Book Balance

 

           

Opening

Balance

2/1/2023

    

Ending

Balance

2/22/2023

    

Ending

Balance

2/28/2023

 

SVB Analysis Checking

     4899      $ 671,985.84      $ 927,107.87      $ 910,373.28  

SVB Cash Sweep

     5812      $ 7,106,867.51      $ 2,889,542.41      $ 1,880,625.56  

Collateral MMA

     7555      $ 400,000.00      $ 400,000.00      $ 400,000.00  

Collateral MMA

     7933      $ 743,250.00      $ 743,250.00      $ 743,250.00  

Collateral MMA

     1784      $ 1,200,000.00      $ 1,200,000.00      $ 1,200,000.00  
     

 

 

    

 

 

    

 

 

 
      $ 10,122,103.35      $ 6,159,900.28      $ 5,134,248.84