See accompanying notes to condensed consolidated financial
statements.
See accompanying notes to condensed consolidated financial
statements.
Reconciliation of cash, cash equivalents, and restricted cash as shown in the condensed consolidated statements of cash flows is presented in the table below:
See accompanying notes to condensed consolidated
financial statements.
Notes to Unaudited Condensed Consolidated Financial
Statements
March 31, 2023
(1) The Company
and Basis of Presentation
International Isotopes Inc. (INIS) was incorporated
in Texas in November 1995. The accompanying unaudited condensed consolidated financial statements are presented in conformity with accounting
principles generally accepted in the United States of America (GAAP) and include all operations and balances of INIS and its wholly owned
subsidiaries, including RadQual, LLC (RadQual) and TI Services, LLC (TI Services). TI Services is headquartered in Youngstown, Ohio and
was formed with RadQual in December 2010 to distribute products and services for nuclear medicine, nuclear cardiology, and Positron Emission
Tomography (PET) imaging. RadQual is a global supplier of molecular imaging quality control and calibration devices, and is headquartered
in Idaho Falls, Idaho. INIS, and its wholly-owned subsidiaries (including RadQual and TI Services) are collectively referred to herein
as the “Company,” “we,” “our” or “us.”
Nature of Operations – The Company manufactures
a full range of nuclear medicine calibration and reference standards, generic sodium iodide I-131 drug product, cobalt teletherapy sources,
and a varied selection of radiochemicals for medical research, and clinical applications. For 2023, the Company’s business consists
of four business segments: Nuclear Medicine Standards, Cobalt Products, Radiochemical Products, and Fluorine Products. The Company’s
headquarters and all operations, with the exception of TI Services, are located in Idaho Falls, Idaho.
With the exception of certain unique products, the
Company’s normal operating cycle is considered to be one year. Due to the time required to produce some cobalt products, the Company’s
operating cycle for those products is considered to be two to three years. Accordingly, preliminary
payments received on cobalt contracts, where shipment will not take place for greater than one year, have been recorded as unearned revenue
and, depending upon estimated ship dates, classified under either current or long-term liabilities on the Company’s condensed consolidated
balance sheets. These unearned revenues are being recognized as revenue in the periods during which the cobalt shipments take place. All
assets expected to be realized in cash or sold during the normal operating cycle of business are classified as current assets.
Principles of Consolidation
Principles of Consolidation – The accompanying
unaudited condensed consolidated financial statements are presented in conformity with GAAP and include all operations and balances of
INIS and its wholly-owned subsidiaries including RadQual and TI Services. See Note 4 “Investment and Business Consolidation”
for additional information. All significant intercompany accounts and transactions have been eliminated in consolidation.
Interim
Financial Information
Interim Financial Information – The accompanying
unaudited condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial information and
pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (SEC). Accordingly, the accompanying unaudited condensed
consolidated financial statements do not include all of the information and notes required by GAAP for complete financial statements.
In the opinion of management, all adjustments and reclassifications considered necessary in order to make the financial statements not
misleading and for a fair and comparable presentation have been included and are of a normal recurring nature. Operating results for the
three months ended March 31, 2023 are not necessarily indicative of the results that may be expected for the year ending December 31,
2023 or any future periods. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with
the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on April 6, 2023, as amended on
May 3, 2023.
Recent Accounting Pronouncements
Recent Accounting Pronouncements – In
August 2020, the Financial Accounting Standards Board issued ASU 2020-06 Debt – Debt with Conversion and Other Options (Subtopic
470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40). The update simplifies accounting
related to convertible debt instruments. The standard is effective for fiscal years beginning after December 15, 2023 including interim
periods within those fiscal years. The Company is currently evaluating the effect this standard will have on its financial statements.
(2) Current Developments
and Liquidity
Business Condition – Since inception,
the Company has incurred substantial losses. During the three months ended March 31, 2023, the Company reported a net loss of $148,054
and net cash provided in operating activities of $981,311. During the three months ended March 31, 2022, the Company reported net income
of $1,255,045 and net cash used in operating activities of $857,877.
During the three months ended March 31, 2023, the
Company continued its focus on its strongest long-standing core business segments which consist
of its radiochemical products, cobalt products, and nuclear medicine standards, and in particular, the pursuit of new business opportunities
within those segments.
Additionally, the Company holds a Nuclear Regulatory
Commission (NRC) construction and operating license for the depleted uranium facility in, as well as the property agreement with, Lea
County, New Mexico, where the plant is intended to be constructed. The NRC license for the de-conversion facility is a forty (40) year
operating license and is the first commercial license of this type issued in the United States. There are no other companies with
a similar license application under review by the NRC. Therefore, the NRC license represents a significant competitive barrier, and the
Company considers it a valuable asset.
The Company expects that
cash from operations, equity or debt financing, and its current cash balance will be sufficient to fund operations for the next twelve
months. Future liquidity and capital funding requirements will depend on numerous factors, including commercial relationships, technological
developments, market factors, available credit, and management of redeemable convertible preferred stock. There is no assurance that additional
capital and financing will be available on acceptable terms to the Company or at all.
(3) Net Income
(Loss) Per Common Share - Basic and Diluted
For the three months ended March 31, 2023, the Company
had 26,037,500 stock options outstanding and 4,063 outstanding shares of Series C redeemable convertible preferred stock (Series C Preferred
Stock), each of which were not included in the computation of diluted income (loss) per common share because they would be anti-dilutive.
Stock Options
Warrants
For the three months ended March 31, 2022, the Company
had 26,567,500 stock options outstanding, 2,925,000 warrants outstanding, 4,063 outstanding shares of Series C Preferred Stock, and 675
outstanding shares of Series B redeemable convertible preferred stock (Series B Preferred Stock), each of which were not included in the
computation of diluted income (loss) per common share because they would be anti-dilutive.
The table below shows the calculation of diluted shares:
Net Income (Loss)
Per Common Share - Schedule of Weighted Average Number of Shares
|
|
|
|
|
|
|
|
|
| |
3 Months Ended | |
| |
March 31 | | |
March 31 | |
| |
2023 | | |
2022 | |
Weighted average common shares outstanding - basic | |
| 515,566,825 | | |
| 503,472,428 | |
| |
| | | |
| | |
Effects of dilutive shares | |
| | | |
| | |
Stock Options | |
| — | | |
| 6,295,654 | |
Warrants | |
| — | | |
| — | |
Series B Preferred Stock Series B Preferred Stock | |
| — | | |
| — | |
Series C Preferred
Stock Series C Preferred Stock | |
| — | | |
| — | |
Weighted average common shares outstanding - diluted | |
| 515,566,825 | | |
| 509,768,082 | |
The table below summarizes common stock equivalents
outstanding at March 31, 2023 and 2022:
Net Income (Loss)
Per Common Share - Basic and Diluted - Schedule of Common Stock Equivalents Outstanding
|
|
|
|
|
|
|
|
|
| |
March 31, | |
| |
2023 | | |
2022 | |
Stock options | |
| 26,037,500 | | |
| 26,567,500 | |
Warrants | |
| — | | |
| 2,925,000 | |
Shares of Series B Preferred Stock | |
| — | | |
| 337,500 | |
Shares of Series C Preferred Stock | |
| 40,630,000 | | |
| 40,630,000 | |
| |
| 66,667,500 | | |
| 70,460,000 | |
(4) Investment
and Business Consolidation
In 2021, the Company acquired
all of the remaining membership interests of RadQual, making RadQual a wholly-owned subsidiary of the Company. As TI Services is a 50/50
joint venture between the Company and RadQual, TI Services is also a wholly-owned subsidiary of the Company.
(5) Inventories
At March 31, 2023 and December 31, 2022, the Company
held inventories of $614,498 and $744,793, respectfully.
Inventories consisted of work in process for the following
business segments:
Inventories - Schedule of Inventory,
Current
| |
March 31, 2023 | | |
December 31, 2022 | |
Radiochemical Products | |
$ | 32,675 | | |
$ | 23,011 | |
Cobalt Products | |
| 188,028 | | |
| 189,255 | |
Nuclear Medicine Products | |
| 393,795 | | |
| 532,527 | |
| |
$ | 614,498 | | |
$ | 744,793 | |
The Company has contracted
with several customers for the sale of some of this cobalt product material and has collected advance payments for project management,
up-front handling, and other production costs from those customers. The advance payments from customers were recorded as unearned revenue
which are recognized in the Company’s condensed consolidated financial statements as cobalt products are completed and shipped.
For the three months ended March 31, 2023 and 2022, the Company recognized approximately $1,500 and $10,600, respectively, of revenue
in its condensed consolidated statements of operations for customer orders filled during the period under these cobalt contracts.
(6) Stockholders’
Equity, Options, and Warrants
Employee Stock Purchase Plan
The Company has an employee stock purchase plan pursuant
to which employees of the Company may participate to purchase shares of common stock at a discount. During the three months ended March
31, 2023 and 2022, the Company issued 102,855 and 67,945 shares of common stock, respectively, to employees under the employee stock purchase
plan for proceeds of $2,622 and $5,197, respectively. As of March 31, 2023, 2,438,555 shares of common stock remain available for issuance
under the employee stock purchase plan.
Stock-Based Compensation Plans
2015 Incentive Plan - In April 2015, the Company’s
Board of Directors approved the International Isotopes Inc. 2015 Incentive Plan (as amended, the 2015 Plan), which was subsequently approved
by the Company’s shareholders in July 2015. The 2015 Plan was amended and restated in July 2018 to increase the number of shares
authorized for issuance under the 2015 Plan by an additional 20,000,000 shares. The 2015 Plan provides for the grant of incentive and
non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares and units, and other
stock or cash-based awards. At March 31, 2023, there were 28,016,374 shares available for issuance under the 2015 Plan.
Employee/Director Grants - The Company accounts
for issuances of stock-based compensation to employees by recognizing, as compensation expense, the cost of employee services received
in exchange for equity awards. The compensation expense is based on the grant date fair value of the award. Stock option compensation
expense is recognized over the period during which an employee is required to provide service in exchange for the award (the vesting period).
Non-Employee Grants - The Company accounts
for its issuances of stock-based compensation to non-employees by recognizing compensation expense based on the grant date fair value
of the award. Stock option compensation expense is recognized over the vesting period for the award.
Employees
Option awards outstanding as of March 31,
2023, and changes during the three months ended March 31, 2023, were as follows:
Stockholders’ Equity, Options and
Warrants - Schedule of Share-Based Compensation Stock Option Activity
Fixed Options |
|
Shares |
|
|
Weighted
Average
Exercise Price |
|
|
Weighted
Average
Remaining
Contractual Life |
|
|
Aggregate
Intrinsic Value |
|
Outstanding at December 31, 2022 |
|
|
24,993,500 |
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
3,000,000 |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
Expired |
|
|
(750,000 |
) |
|
|
0.07 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(1,206,000 |
) |
|
|
0.09 |
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2023 |
|
|
26,037,500 |
|
|
|
0.05 |
|
|
|
6.3 |
|
|
$ |
— |
|
Exercisable at March 31, 2023 |
|
|
18,930,000 |
|
|
$ |
0.04 |
|
|
|
5.3 |
|
|
$ |
— |
|
The intrinsic value of outstanding and exercisable
shares is based on the closing price of the Company’s common stock on the OTCQB of $0.03 per share on March 31, 2023, the last trading
day of the three months ended March 31, 2023.
As of March 31, 2023, there was $194,297 of unrecognized
compensation expense related to stock options that will be recognized over a weighted-average period of 2.00 years.
Total stock-based compensation expense for the three
months ended March 31, 2023 and 2022 was $159,878 and $181,957, respectively.
Minimum
Maximum
During the three
months ended March 31, 2023, the Company granted an aggregate of 3,000,000 qualified stock options to 31 of its employees. These options
vest over a five-year period with the first vesting at the date of grant and expiration at ten-year anniversary for all grants. The exercise
price for these all granted options was $0.04 per share. The options issued during the three months ended March 31, 2023 have a fair value
of $78,498, as estimated on the date of issue using the Black-Scholes options pricing model with the following weighted-average assumptions:
risk free interest rate of 4.15% to 4.26%, expected dividend yield rate of 0%, expected volatility of 68.65% to 72.83% and an expected
life between 5 and 7 years.
On March 3, 2023, the Compensation Committee of our
Board of Directors approved the re-pricing of an aggregate of 12,450,000 outstanding stock options held by executive officers and members
of the Board, which had original exercise prices of either $0.06, $0.09 or $0.11 per share. The Compensation Committee lowered the exercise
price per share to $0.04 for each option, which was the fair market value of the Company’s stock on March 3, 2023.
On March 3, 2023, the Compensation Committee of our
Board of Directors approved the cancellation of 1,000,000 outstanding stock options held by a member of the Board in exchange for the
grant of 750,000 restricted stock units. The restricted stock units vest over a three-year period beginning on the grant date.
Chief Executive Officer
Pursuant to an employment agreement with its Chief
Executive Officer, the Company awarded 560,000 fully vested shares of common stock to its Chief Executive Officer in February 2023 under
the 2015 Plan. The number of shares awarded was based on a $28,000 stock award using a price of $0.05 per share. The employment agreement
provides that the number of shares issued will be based on the average closing price of common stock for the 20 trading days prior to
issue date but not less than $0.05 per share. Compensation expense recorded pursuant to this stock grant was $22,400, which was determined
by multiplying the number of shares awarded by the closing price of the common stock on February 28, 2022, which was $0.04 per share.
The Company withheld 216,440 shares of common stock to satisfy payroll tax obligations in connection with this issuance. The net shares
issued on February 28, 2023 totaled 343,560.
Warrants
There were no warrants outstanding at March 31, 2023
Warrants outstanding at March 31, 2022 were 2,925,000
Class N Warrants which were immediately exercisable at an exercise price of $0.10 per share and expired on May 12, 2022.
On February 14, 2022, 515,000 Class M Warrants were
exercised at an exercise price of $0.12 per share, for a total proceeds of $61,800. On February 17, 2022 the 3,625,000 remaining unexercised
Class M Warrants expired.
Preferred Stock
At March 31, 2023, there were no outstanding shares
of Series B Preferred Stock.
At March 31, 2023, there were 4,063 shares of the
Series C Preferred Stock outstanding with a mandatory redemption date of February 2025 at $1,000 per share in either cash or shares of
common stock, at the option of the holder. Holders of the Series C Preferred Stock do not have any voting rights except as required by
law and in connection with certain events as set forth in the Statement of Designation of the Series C Preferred Stock. The Series C Preferred
Stock accrues dividends at a rate of 6% per annum, payable annually on February 17th of each year. The Series C Preferred Stock are convertible
at the option of the holders at any time into shares of the Company's common stock at an initial conversion price equal to $0.10 per share,
subject to adjustment. If the volume-weighted average closing price of the Company’s common stock over a period of 90 consecutive
trading days is greater than $0.25 per share, the Company may redeem all or any portion of the outstanding Series C Preferred Stock at
the original purchase price per share plus any accrued and unpaid dividends, payable in shares of common stock.
During the
three months ended March 31, 2023 and 2022, dividends paid to holders of the Series C Preferred Stock totaled $243,780
for both years. Some holders of the Series C Preferred Stock elected to settle their dividend
payments with shares of the Company’s common stock in lieu of cash. For the three months ended March 31, 2023 and 2022, the
Company issued an aggregate of 2,266,500
and 2,271,980
shares of common stock, respectively, in lieu of dividend payments in the aggregate of $90,660
and $204,480,
respectively, with the remaining dividend payable settled in cash of $153,120
and $39,300,
respectively.
(7) Debt
In December 2013, the Company entered into a promissory
note agreement with its then Chairman of the Board and one of our major shareholders, pursuant to which we borrowed $500,000 (the 2013
Promissory Note). The 2013 Promissory Note is secured and bears interest at 6% per annum and was originally due June 30, 2014. According
to the terms of the 2013 Promissory Note, at any time, the lenders may settle any or all of the principal and accrued interest with shares
of our common stock. In December 2019, the 2013 Promissory Note was modified to extend the maturity date to December 31, 2021, with all
remaining terms unchanged. In January 2022, the 2013 Promissory Note was modified to extend the maturity date to December 31, 2023, with
all remaining terms unchanged. At March 31, 2023, the principal balance of the 2013 Promissory Note was $500,000 and accrued interest
payable on the 2013 Promissory Note was $279,234. Interest expense recorded for the three months ended March 31, 2022, was $7,500.
In April 2018,
we borrowed $120,000 from our Chief Executive Officer and Chairman of the Board pursuant to a promissory note (the 2018 Promissory Note).
The 2018 Promissory Note accrues interest at 6% per annum, which is payable upon maturity of the 2018 Promissory Note. The 2018 Promissory
Note was originally unsecured and originally matured on August 1, 2018. At any time, the holder of the 2018 Promissory Note may elect
to have any or all of the principal and accrued interest settled with shares of our common stock based on the average price of the shares
over the previous 20 trading days. In June 2018, the 2018 Promissory Note was modified to extend the maturity date to
March 31, 2019 with all other provisions remaining unchanged. In February 2019, the 2018 Promissory Note was modified to extend
the maturity date to July 31, 2019 with all other provisions remaining unchanged. In July 2019,
the 2018 Promissory Note was modified to extend the maturity date to January 31, 2020 with
all other provisions remaining unchanged. In December 2019, the 2018 Promissory Note was modified to extend the maturity date to
December 31, 2021, the note was also modified to become secured by company assets, with all other provisions remaining unchanged. In
December 2021, the 2018 Promissory Note was modified to extend the maturity date to December 31, 2023, with all remaining terms unchanged.
At March 31, 2023, accrued interest on the 2018 Promissory Note totaled $35,570.
In December
2019 and February 2020, the Company borrowed an aggregate of $1,000,000 from four of the Company’s major shareholders pursuant to
a promissory note (the 2019 Promissory Note). The 2019 Promissory Note bears an interest rate of 4% annually and was originally due December
31, 2022. According to the terms of the 2019 Promissory Note, at any time, the lenders may settle any or all of the principal and accrued
interest with shares of the Company’s common stock based on the average closing price of the Company’s common stock for the
20 days preceding the payment. In connection with the 2019 Promissory Note, the lenders were issued warrants totaling 30,000,000 warrants
to purchase shares of the Company’s common stock at $0.045 per share
(the Class O Warrants). The fair value of these Class
O Warrants issued totaled $446,079 and was recorded as a debt discount and was amortized over the life of the 2019 Promissory Note. The
Company calculated a beneficial conversion feature of $315,643 which was accreted to interest expense over the life of the 2019 Promissory
Note. In December 2022, the 2019 Promissory Note was modified to extend the maturity date to December 31, 2024, with all remaining terms
unchanged. At March 31, 2023, the balance of the 2019 Promissory Note was $1,000,000 and the accrued interest on the 2019 Promissory Note
totaled $129,131.
(8) Commitments
and Contingencies
Dependence on Third Parties
The production of High Specific Activity Cobalt is
dependent upon the U.S. Department of Energy (DOE), and its prime operating contractor, which controls the Advanced Test Reactor (ATR)
and laboratory operations at the ATR located outside of Idaho Falls, Idaho. In October 2014, the Company signed a ten-year contract with
the DOE for the irradiation of cobalt targets for the production of cobalt-60. The Company will be able to purchase cobalt targets for
a fixed price per target with an annual 5% escalation in price. The contract term is October 1, 2014 through September 30, 2024, however,
the contract may be extended beyond that date. Also, the DOE may end the contract if it determines termination is necessary for the national
defense, security or environmental safety of the United States. If this were to occur, all payments made by the Company, for partially
irradiated undelivered cobalt material, would be refunded.
Sales of our most predominant radiochemical products
are dependent upon a few key suppliers. An interruption in production by any of these individual suppliers could have an immediate negative
impact upon radiochemical sales until material could be purchased from alternate suppliers including obtaining regulatory approval to
use material from alternative suppliers if necessary.
The Nuclear Medicine Reference and Calibration Standard
products sold by the Company are dependent upon certain radioisotopes that are supplied to the Company through agreements with several
suppliers. A loss of any of these suppliers could adversely affect operating results by causing a delay in production or a possible loss
of sales.
Contingencies
Because all the Company’s business segments
involve the handling or use of radioactive material, the Company is required to have an operating license from the NRC and specially trained
staff to handle these materials. The Company has amended this operating license numerous times to increase the amount of material permitted
within the Company’s facility. Although this license does not currently restrict the volume of business operations performed or
projected to be performed in the upcoming year, additional processing capabilities and license amendments could be implemented that would
permit processing of other reactor-produced radioisotopes by the Company. The financial assurance required by the NRC to support this
license has been provided for with a surety bond held with North American Specialty Insurance Company which is supported by a restricted
money market account held with Merrill Lynch in the amount of $830,763.
In August 2011, the Company received land from Lea
County, New Mexico, pursuant to a Project Participation Agreement (PPA), whereby the land was deeded to the Company for no monetary consideration.
In return, the Company committed to construct a uranium de-conversion and Fluorine Extraction Process facility on the land. In order
to retain title to the property, the Company was to begin construction of the de-conversion facility no later than December 31, 2014,
and complete Phase I of the project and have hired at least 75 persons to operate the facility no later than December 31, 2015, although
commercial operations need not have begun by that date. In 2015, the Company negotiated a modification to the PPA that extended the start
of construction date to December 31, 2015, and the hiring milestone to December 31, 2016. Those dates were also not met. The Company has
been in discussions with commercial companies possibly interested in purchasing rights to this project. Should those discussions come
to fruition the Company plans to negotiate a second modification to the PPA agreement to further extend the commitment dates. If the Company
is not successful in reaching an amendment to extend the performance dates in the PPA., then it may, at its sole option, either purchase
or re-convey the property to Lea County, New Mexico. The purchase price of the property would be $776,078, plus interest at the
annual rate of 5.25% from the date of the closing to the date of payment. The Company has not recorded the value of this property
as an asset and will not do so until such time that sufficient progress on the project has been made to meet the Company’s obligations
under the agreements for permanent transfer of the title.
(9) Revenue Recognition
Revenue from Product Sales
The following tables present the Company’s revenue
disaggregated by business segment and geography, based on management’s assessment of available data:
Revenue Recognition -
Summary of Sales from Contracts with Customers Disaggregated by Business Segment and Geography
U.S. | |
Three Months Ended March 31, 2023 | | |
Three Months Ended March 31, 2022 | |
Outside U.S. | |
U.S. | |
Outside U.S. | |
Total Revenues | |
% of Total Revenues | | |
U.S. | |
Outside U.S. | |
Total Revenues | |
% of Total Revenues | |
Radiochemical Products | |
$ | 1,625,116 | |
$ | 137,280 | |
$ | 1,762,396 | |
| 57 | % | |
$ | 1,510,322 | |
$ | 115,601 | |
$ | 1,625,923 | |
| 58 | % |
Cobalt Products | |
| 142,158 | |
| 16,150 | |
| 158,308 | |
| 5 | % | |
| 166,556 | |
| 5,350 | |
| 171,906 | |
| 6 | % |
Nuclear Medicine Products | |
| 871,588 | |
| 297,243 | |
| 1,168,831 | |
| 38 | % | |
| 840,382 | |
| 169,230 | |
| 1,009,612 | |
| 36 | % |
Fluorine Products | |
| — | |
| — | |
| — | |
| 0 | % | |
| — | |
| — | |
| — | |
| 0 | % |
| |
$ | 2,638,862 | |
$ | 450,673 | |
$ | 3,089,535 | |
| 100 | % | |
$ | 2,517,260 | |
$ | 290,181 | |
$ | 2,807,441 | |
| 100 | % |
The Company’s revenue consists primarily of
calibration and reference standards manufactured for use in the nuclear medicine industry, distribution of radiochemicals including sodium
iodide I-131 drug product, and cobalt source manufacturing. With the exception of certain unique products, the Company’s normal
operating cycle is considered to be one year. Due to the time required to produce some cobalt products, the Company’s operating
cycle for those products is considered to be two to three years. Accordingly, preliminary payments
received on cobalt contracts, where shipment will not take place for greater than one year, have been recorded as unearned revenue on
the Company’s condensed consolidated balance sheets and classified under current or long-term liabilities, depending upon estimated
ship dates. For the three months ended March 31, 2023, the Company reported current unearned revenue of $911,657. For the period ended
December 31, 2022, the Company reported current unearned revenue of $879,365. These unearned revenues will be recognized as revenue
in the periods during which the cobalt shipments take place.
Contract Balances
The Company records a receivable when it has an unconditional
right to receive consideration after the performance obligations are satisfied. As of March 31, 2023, and December 31, 2022,
accounts receivable totaled $1,555,786 and $1,596,886, respectively. For the three months ended March 31, 2023, the Company
did not incur material impairment losses with respect to its receivables.
(10) Leases
The Company leases office and warehouse space under
operating leases. Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities
represent its obligation to make lease payments under the lease. Operating lease, right-of-use assets, and liabilities are recognized
at the lease commencement date based on the present value of lease payments over the reasonably certain lease term. The implicit rates
with the Company’s operating leases are generally not determinable and the Company uses its incremental borrowing rate at the lease
commencement date to determine the present value of its lease payments. The determination of the Company’s incremental borrowing
rate requires judgement. The company determines its incremental borrowing rate for each lease using its then-current borrowing rate. Certain
of the Company’s leases include options to extend or terminate the lease. The Company establishes the number of renewal options
periods used in determining the operating lease term based upon its assessment at the inception of the operating lease. The option to
renew the lease may be automatic, at the option of the Company, or mutually agreed to between the landlord and the Company. Once the facility
lease term has begun, the present value of the aggregate future minimum lease payments is recorded as a right-of-use asset. Lease expense
is recognized on a straight-line basis over the term of the lease.
|
|
|
|
|
|
|
|
|
| |
Three Months Ended March 31, | |
| |
2023 | | |
2022 | |
Operating lease costs | |
$ | 75,366 | | |
$ | 69,828 | |
Short-term operating lease costs | |
| 2,040 | | |
| 3,382 | |
Financing lease expense: | |
| | | |
| | |
Amortization of right-of-use assets | |
| 2,249 | | |
| 2,062 | |
Interest on lease liabilities | |
| 161 | | |
| 349 | |
Total financing lease expense | |
| 2,410 | | |
| 2,411 | |
Total lease expense | |
$ | 79,816 | | |
$ | 75,621 | |
| |
| | | |
| | |
Right-of-use assets obtained in exchange for new operating lease liabilities | |
$ | — | | |
$ | — | |
Right-of-use assets obtained in exchange for new financing lease liabilities | |
$ | — | | |
$ | — | |
| |
| | | |
| | |
Weighted-average remaining lease term (years) - operating leases | |
| 11.8 | | |
| 12.8 | |
Weighted-average remaining lease term (years) - financing leases | |
| 1.0 | | |
| 2.0 | |
Weighted-average discount rate - operating leases | |
| 6.75 | % | |
| 6.75 | % |
Weighted-average discount rate - financing leases | |
| 7.68 | % | |
| 8.54 | % |
The future minimum payments under these operating
lease agreements are as follows:
Leases - Schedule of Future Minimum Payments of Lease Liabilities
| |
Operating Leases | | |
Financing Leases | |
2023 (excluding the three-months ended March 31, 2023) | |
$ | 215,331 | | |
$ | 4,008 | |
2024 | |
| 287,108 | | |
| 2,929 | |
2025 | |
| 287,108 | | |
| — | |
2026 | |
| 287,108 | | |
| — | |
2027 | |
| 287,108 | | |
| — | |
Thereafter | |
| 2,025,193 | | |
| — | |
Total minimum lease obligations | |
| 3,388,956 | | |
| 6,937 | |
Less-amounts representing interest | |
| (1,057,208 | ) | |
| (854 | ) |
Present value of minimum lease obligations | |
| 2,331,748 | | |
| 6,083 | |
Current maturities | |
| (133,804 | ) | |
| (4,006 | ) |
Lease obligations, net of current maturities | |
$ | 2,197,944 | | |
$ | 2,077 | |
(11) Segment
Information
The Company has four reportable segments which include:
Nuclear Medicine Standards, Cobalt Products, Radiochemical Products, and Fluorine Products.
Information regarding the operations and assets
of these reportable business segments is contained in the following table:
Segment Information - Schedule of Segment
Reporting Information by Segment
Operating Segments
Corporate Allocation
| |
Three months ended March 31, | |
Sale of Product | |
2023 | | |
2022 | |
Radiochemical Products | |
$ | 1,762,396 | | |
$ | 1,625,923 | |
Cobalt Products | |
| 158,308 | | |
| 171,906 | |
Nuclear Medicine Standards | |
| 1,168,831 | | |
| 1,009,612 | |
Fluorine Products | |
| — | | |
| — | |
Total Segments | |
| 3,089,535 | | |
| 2,807,441 | |
Corporate revenue | |
| — | | |
| — | |
Total Consolidated | |
$ | 3,089,535 | | |
$ | 2,807,441 | |
| |
Three months ended March 31, | |
Depreciation and Amortization | |
2023 | | |
2022 | |
Radiochemical Products | |
$ | 7,159 | | |
$ | 41,930 | |
Cobalt Products | |
| 12,834 | | |
| 12,141 | |
Nuclear Medicine Standards | |
| 29,209 | | |
| 28,646 | |
Fluorine Products | |
| 28,970 | | |
| 26,095 | |
Total Segments | |
| 78,172 | | |
| 108,812 | |
Corporate depreciation and amortization | |
| 9,096 | | |
| 10,306 | |
Total Consolidated | |
$ | 87,268 | | |
$ | 119,118 | |
| |
Three months ended March 31, | |
Segment Income (Loss) | |
2023 | | |
2022 | |
Radiochemical Products | |
$ | 767,112 | | |
$ | 2,470,663 | |
Cobalt Products | |
| (26,245 | ) | |
| (13,075 | ) |
Nuclear Medicine Standards | |
| 128,785 | | |
| 37,716 | |
Fluorine Products | |
| (29,239 | ) | |
| (31,830 | ) |
Total Segments | |
| 840,413 | | |
| 2,463,474 | |
Corporate loss | |
| (988,467 | ) | |
| (1,208,429 | ) |
Net Income | |
$ | (148,054 | ) | |
$ | 1,255,045 | |
| |
Three months ended March 31, | |
Expenditures for Segment Assets | |
2023 | | |
2022 | |
Radiochemical Products | |
$ | — | | |
$ | — | |
Cobalt Products | |
| — | | |
| — | |
Nuclear Medicine Standards | |
| 3,130 | | |
| 51,100 | |
Fluorine Products | |
| — | | |
| — | |
Total Segments | |
| 3,130 | | |
| 51,100 | |
Corporate purchases | |
| 49,072 | | |
| — | |
Total Consolidated | |
$ | 52,202 | | |
$ | 51,100 | |
| |
March 31, | | |
December 31, | |
Segment Assets | |
2023 | | |
2022 | |
Radiochemical Products | |
$ | 836,861 | | |
$ | 1,075,252 | |
Cobalt Products | |
| 429,829 | | |
| 406,629 | |
Nuclear Medicine Standards | |
| 1,369,939 | | |
| 2,744,394 | |
Fluorine Products | |
| 5,118,357 | | |
| 5,147,325 | |
Total Segments | |
| 7,754,986 | | |
| 9,373,600 | |
Corporate assets | |
| 8,515,236 | | |
| 6,870,996 | |
Total Consolidated | |
$ | 16,270,222 | | |
$ | 16,244,596 | |
(12) Subsequent Events
The Company has evaluated subsequent events from the balance sheet date through
the date the financial statements were issued and determined that there were no material items to disclose.