XML 55 R34.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Information (Tables)
9 Months Ended
Sep. 30, 2022
Segment Reporting [Abstract]  
Schedule of Financial Information by Segment

Financial information by segment for the three months ended September 30, 2022 and 2021 is as follows:

 

 

 

Three Months Ended September 30, 2022

 

 

 

Cell
Therapy

 

 

BioBanking

 

 

Degenerative
Disease

 

 

Other

 

 

Total

 

Net sales

 

$

-

 

 

$

1,405

 

 

$

2,730

 

 

$

-

 

 

$

4,135

 

Gross profit

 

 

-

 

 

 

506

 

 

 

(3,584

)

 

 

-

 

 

 

(3,078

)

Direct expenses

 

 

19,863

 

 

 

432

 

 

 

3,194

 

 

 

11,965

 

 

 

35,454

 

Segment contribution

 

$

(19,863

)

 

$

74

 

 

$

(6,778

)

 

 

(11,965

)

 

 

(38,532

)

Indirect expenses

 

 

 

 

 

 

 

 

 

 

 

(32,886

)

(a)

 

(32,886

)

Loss from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(5,646

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Components of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of contingent consideration liability

 

 

 

 

 

 

 

 

 

 

 

(33,243

)

 

 

 

Change in fair value of contingent stock consideration

 

 

 

 

 

 

 

 

 

 

 

(196

)

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

 

Total other

 

 

 

 

 

 

 

 

 

 

$

(32,886

)

 

 

 

 

 

 

 

Three Months Ended September 30, 2021

 

 

 

Cell
Therapy

 

 

BioBanking

 

 

Degenerative
Disease

 

 

Other

 

 

Total

 

Net sales

 

$

-

 

 

$

1,343

 

 

$

9,279

 

 

$

-

 

 

$

10,622

 

Gross profit

 

 

-

 

 

 

420

 

 

 

7,891

 

 

 

-

 

 

 

8,311

 

Direct expenses

 

 

22,690

 

 

 

505

 

 

 

2,601

 

 

 

19,613

 

 

 

45,409

 

Segment contribution

 

$

(22,690

)

 

$

(85

)

 

$

5,290

 

 

 

(19,613

)

 

 

(37,098

)

Indirect expenses

 

 

 

 

 

 

 

 

 

 

 

(47,996

)

(b)

 

(47,996

)

Income from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

$

10,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Components of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of contingent consideration liability

 

 

 

 

 

 

 

 

 

 

 

(48,549

)

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

 

Total other

 

 

 

 

 

 

 

 

 

 

$

(47,996

)

 

 

 

 

Financial information by segment for the nine months ended September 30, 2022 and 2021 is as follows:

 

 

 

Nine Months Ended September 30, 2022

 

 

 

Cell
Therapy

 

 

BioBanking

 

 

Degenerative
Disease

 

 

Other

 

 

Total

 

Net sales

 

$

-

 

 

$

4,061

 

 

$

9,785

 

 

$

-

 

 

$

13,846

 

Gross profit

 

 

-

 

 

 

949

 

 

 

(1,521

)

 

 

-

 

 

 

(572

)

Direct expenses

 

 

65,896

 

 

 

1,314

 

 

 

7,832

 

 

 

38,857

 

 

 

113,899

 

Segment contribution

 

$

(65,896

)

 

$

(365

)

 

$

(9,353

)

 

 

(38,857

)

 

 

(114,471

)

Indirect expenses

 

 

 

 

 

 

 

 

 

 

 

(71,386

)

(c)

 

(71,386

)

Loss from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(43,085

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c) Components of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of contingent consideration liability

 

 

 

 

 

 

 

 

 

 

 

(73,441

)

 

 

 

Change in fair value of contingent stock consideration

 

 

 

 

 

 

 

 

 

 

 

415

 

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

1,640

 

 

 

 

Total other

 

 

 

 

 

 

 

 

 

 

$

(71,386

)

 

 

 

 

 

 

Nine Months Ended September 30, 2021

 

 

 

Cell
Therapy

 

 

BioBanking

 

 

Degenerative
Disease

 

 

Other

 

 

Total

 

Net sales

 

$

-

 

 

$

4,204

 

 

$

12,275

 

 

$

-

 

 

$

16,479

 

Gross profit

 

 

-

 

 

 

1,986

 

 

 

9,500

 

 

 

-

 

 

 

11,486

 

Direct expenses

 

 

61,082

 

 

 

1,499

 

 

 

6,765

 

 

 

52,453

 

 

 

121,799

 

Segment contribution

 

$

(61,082

)

 

$

487

 

 

$

2,735

 

 

 

(52,453

)

 

 

(110,313

)

Indirect expenses

 

 

 

 

 

 

 

 

 

 

 

(16,205

)

(d)

 

(16,205

)

Loss from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(94,108

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(d) Components of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of contingent consideration liability

 

 

 

 

 

 

 

 

 

 

 

(17,845

)

 

 

 

Amortization

 

 

 

 

 

 

 

 

 

 

 

1,640

 

 

 

 

Total other

 

 

 

 

 

 

 

 

 

 

$

(16,205

)