2023 Q4 Form 10-Q Financial Statement

#000149315223041150 Filed on November 14, 2023

View on sec.gov

Income Statement

Concept 2023 Q4 2023 Q3 2022 Q3
Revenue $3.248M $3.301M $4.246M
YoY Change -17.77% -22.26% -6.6%
Cost Of Revenue $1.310M $100.0K $100.0K
YoY Change -16.35% 0.0% -92.66%
Gross Profit $1.938M $1.898M $2.496M
YoY Change -18.71% -23.96% -21.58%
Gross Profit Margin 59.67% 57.5% 58.78%
Selling, General & Admin $6.073M $5.237M $7.728M
YoY Change -26.64% -32.23% -9.01%
% of Gross Profit 313.36% 275.92% 309.62%
Research & Development $100.0K $100.0K
YoY Change 0.0% 0.0%
% of Gross Profit 5.27% 4.01%
Depreciation & Amortization $151.0K $200.0K $200.0K
YoY Change -10.65% 0.0% 3.9%
% of Gross Profit 7.79% 10.54% 8.01%
Operating Expenses $6.222M $5.387M $7.903M
YoY Change -26.34% -31.84% -9.01%
Operating Profit -$4.284M -$3.489M -$5.407M
YoY Change -29.34% -35.47% -1.74%
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net -$126.0K -$53.00K -$27.00K
YoY Change 384.62% 96.3%
Pretax Income -$4.259M -$2.090M -$5.434M
YoY Change -30.05% -61.54% -0.35%
Income Tax
% Of Pretax Income
Net Earnings -$4.259M -$2.093M -$5.434M
YoY Change -30.05% -61.48% -0.35%
Net Earnings / Revenue -131.13% -63.41% -127.98%
Basic Earnings Per Share -$1.75 -$0.26
Diluted Earnings Per Share -$3.00 -$1.75 -$255.9K
COMMON SHARES
Basic Shares Outstanding 1.197M shares 29.93M shares 21.23B shares
Diluted Shares Outstanding 1.197M shares 849.4K shares

Balance Sheet

Concept 2023 Q4 2023 Q3 2022 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.643M $990.0K $6.719M
YoY Change -53.31% -85.27% -76.45%
Cash & Equivalents $1.643M $1.000M $6.700M
Short-Term Investments
Other Short-Term Assets $616.0K $770.0K $2.116M
YoY Change -57.46% -63.61% 32.09%
Inventory
Prepaid Expenses
Receivables $202.0K $228.0K $866.0K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $2.461M $1.985M $9.701M
YoY Change -54.63% -79.54% -71.49%
LONG-TERM ASSETS
Property, Plant & Equipment $4.699M $3.283M $3.044M
YoY Change 52.47% 7.85% 17.03%
Goodwill $2.843M $2.843M $2.843M
YoY Change 0.0% 0.0%
Intangibles $420.0K $433.0K $312.0K
YoY Change 39.07% 38.78%
Long-Term Investments
YoY Change
Other Assets $307.0K $310.0K $372.0K
YoY Change -17.91% -16.67% 4.58%
Total Long-Term Assets $8.269M $8.332M $8.699M
YoY Change -0.33% -4.22% 24.4%
TOTAL ASSETS
Total Short-Term Assets $2.461M $1.985M $9.701M
Total Long-Term Assets $8.269M $8.332M $8.699M
Total Assets $10.73M $10.32M $18.40M
YoY Change -21.79% -43.93% -55.15%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $2.145M $1.528M $644.0K
YoY Change 52.02% 137.27% -8.03%
Accrued Expenses $2.808M $1.922M $2.179M
YoY Change 46.86% -11.79% -13.99%
Deferred Revenue $2.138M $2.373M $2.401M
YoY Change -26.93% -1.17%
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $7.289M $7.167M $5.964M
YoY Change 6.99% 20.17% -27.22%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $3.030M $3.100M $2.581M
YoY Change 43.87% 20.11% 616.94%
Total Long-Term Liabilities $3.030M $3.100M $2.581M
YoY Change 43.87% 20.11%
TOTAL LIABILITIES
Total Short-Term Liabilities $7.289M $7.167M $5.964M
Total Long-Term Liabilities $3.030M $3.100M $2.581M
Total Liabilities $10.32M $10.30M $8.500M
YoY Change 15.94% 21.18% -0.64%
SHAREHOLDERS EQUITY
Retained Earnings -$93.10M -$88.80M -$73.40M
YoY Change 17.11% 20.98%
Common Stock $0.00 $3.000K $2.000K
YoY Change -100.0% 50.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $411.0K $46.00K $9.855M
YoY Change
Total Liabilities & Shareholders Equity $10.73M $10.32M $18.40M
YoY Change -21.79% -43.93% -55.15%

Cashflow Statement

Concept 2023 Q4 2023 Q3 2022 Q3
OPERATING ACTIVITIES
Net Income -$4.259M -$2.093M -$5.434M
YoY Change -30.05% -61.48% -0.35%
Depreciation, Depletion And Amortization $151.0K $200.0K $200.0K
YoY Change -10.65% 0.0% 3.9%
Cash From Operating Activities -$2.746M -$2.800M -$5.842M
YoY Change -8.47% -52.07% 43.95%
INVESTING ACTIVITIES
Capital Expenditures $163.0K $160.0K -$100.0K
YoY Change -18.5% -260.0% -77.3%
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00 $0.00
YoY Change -100.0%
Cash From Investing Activities -$163.0K -$160.0K -$100.0K
YoY Change -18.5% 60.0% -76.85%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 3.563M 0.000 0.000
YoY Change -100.0%
NET CHANGE
Cash From Operating Activities -2.746M -2.800M -5.842M
Cash From Investing Activities -163.0K -160.0K -100.0K
Cash From Financing Activities 3.563M 0.000 0.000
Net Change In Cash 654.0K -2.960M -5.942M
YoY Change -120.44% -50.19% 4.91%
FREE CASH FLOW
Cash From Operating Activities -$2.746M -$2.800M -$5.842M
Capital Expenditures $163.0K $160.0K -$100.0K
Free Cash Flow -$2.909M -$2.960M -$5.742M
YoY Change -9.09% -48.45% 58.71%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023Q3 VVOS Gain Loss On Ppp Loan Forgiveness
GainLossOnPPPLoanForgiveness
usd
CY2022Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2022Q4 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2022Q3 VVOS Gain Loss On Ppp Loan Forgiveness
GainLossOnPPPLoanForgiveness
usd
VVOS Gain Loss On Ppp Loan Forgiveness
GainLossOnPPPLoanForgiveness
usd
CY2022Q3 VVOS Excess Warrant Fair Value
ExcessWarrantFairValue
usd
dei Amendment Flag
AmendmentFlag
false
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Entity Central Index Key
EntityCentralIndexKey
0001716166
CY2022Q4 VVOS Warrant Liability
WarrantLiability
usd
CY2022Q4 VVOS Employee Retention Credit Liability
EmployeeRetentionCreditLiability
usd
CY2023Q3 VVOS Excess Warrant Fair Value
ExcessWarrantFairValue
usd
VVOS Excess Warrant Fair Value
ExcessWarrantFairValue
usd
CY2022Q3 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
usd
us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
usd
CY2022Q3 us-gaap Inventory Write Down
InventoryWriteDown
usd
CY2023Q3 us-gaap Other Income
OtherIncome
usd
CY2022Q3 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
usd
CY2022Q3 us-gaap Stock Issued During Period Value Purchase Of Assets
StockIssuedDuringPeriodValuePurchaseOfAssets
usd
CY2023Q1 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
usd
us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
usd
us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
usd
VVOS Excess Warrant Fair Value
ExcessWarrantFairValue
usd
VVOS Forgiveness Of Indebtedness Income
ForgivenessOfIndebtednessIncome
usd
VVOS Increase Decrease In Improvement Allowances
IncreaseDecreaseInImprovementAllowances
usd
VVOS Employees Retention Credit Liability
EmployeesRetentionCreditLiability
usd
us-gaap Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
usd
us-gaap Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
usd
us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
usd
VVOS Fair Value Of Common Stock Issued In Asset Purchase
FairValueOfCommonStockIssuedInAssetPurchase
usd
CY2022Q4 us-gaap Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
usd
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Period End Date
DocumentPeriodEndDate
2023-09-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2023
dei Document Transition Report
DocumentTransitionReport
false
dei Entity File Number
EntityFileNumber
001-39796
dei Entity Registrant Name
EntityRegistrantName
Vivos Therapeutics, Inc.
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
DE
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
81-3224056
dei Entity Address Address Line1
EntityAddressAddressLine1
7921 Southpark Plaza
dei Entity Address Address Line2
EntityAddressAddressLine2
Suite 210
dei Entity Address City Or Town
EntityAddressCityOrTown
Littleton
dei Entity Address State Or Province
EntityAddressStateOrProvince
CO
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
80120
dei City Area Code
CityAreaCode
(866)
dei Local Phone Number
LocalPhoneNumber
908-4867
dei Security12b Title
Security12bTitle
Common stock, par value $0.0001 per share
dei Trading Symbol
TradingSymbol
VVOS
dei Security Exchange Name
SecurityExchangeName
NASDAQ
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
dei Entity Ex Transition Period
EntityExTransitionPeriod
false
dei Entity Shell Company
EntityShellCompany
false
CY2023Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
1197258 shares
CY2023Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
988000 usd
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3519000 usd
CY2023Q3 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
268000 usd
CY2022Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
712000 usd
CY2023Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
228000 usd
CY2022Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
457000 usd
CY2023Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
769000 usd
CY2022Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1448000 usd
CY2023Q3 us-gaap Assets Current
AssetsCurrent
1985000 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
5424000 usd
CY2023Q3 us-gaap Goodwill
Goodwill
2843000 usd
CY2022Q4 us-gaap Goodwill
Goodwill
2843000 usd
CY2023Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3283000 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3082000 usd
CY2023Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
1466000 usd
CY2022Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
1695000 usd
CY2023Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
433000 usd
CY2022Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
302000 usd
CY2023Q3 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
307000 usd
CY2022Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
374000 usd
CY2023Q3 us-gaap Assets
Assets
10317000 usd
CY2022Q4 us-gaap Assets
Assets
13720000 usd
CY2023Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
1528000 usd
CY2022Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1411000 usd
CY2023Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1922000 usd
CY2022Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1912000 usd
CY2023Q3 VVOS Warrant Liability
WarrantLiability
600000 usd
CY2023Q3 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
2373000 usd
CY2022Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
2926000 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
460000 usd
CY2022Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
419000 usd
CY2023Q3 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
284000 usd
CY2022Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
145000 usd
CY2023Q3 us-gaap Liabilities Current
LiabilitiesCurrent
7167000 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
6813000 usd
CY2023Q3 us-gaap Contract With Customer Liability Noncurrent
ContractWithCustomerLiabilityNoncurrent
240000 usd
CY2022Q4 us-gaap Contract With Customer Liability Noncurrent
ContractWithCustomerLiabilityNoncurrent
112000 usd
CY2023Q3 VVOS Employee Retention Credit Liability
EmployeeRetentionCreditLiability
1220000 usd
CY2023Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
1644000 usd
CY2022Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
1994000 usd
CY2023Q3 us-gaap Liabilities
Liabilities
10271000 usd
CY2022Q4 us-gaap Liabilities
Liabilities
8919000 usd
CY2023Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2022Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2023Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q3 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2023Q3 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2023Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2022Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2023Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2023Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
1197258 shares
CY2023Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
1197258 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
920592 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
920592 shares
CY2023Q3 us-gaap Common Stock Value
CommonStockValue
3000 usd
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
2000 usd
CY2023Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
88835000 usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
84267000 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-88792000 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-79468000 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
46000 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
4801000 usd
CY2023Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
10317000 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
13720000 usd
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
3301000 usd
CY2022Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
4246000 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
10553000 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
12074000 usd
CY2023Q3 us-gaap Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
1403000 usd
CY2022Q3 us-gaap Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
1750000 usd
us-gaap Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
4220000 usd
us-gaap Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
4439000 usd
CY2023Q3 us-gaap Gross Profit
GrossProfit
1898000 usd
CY2022Q3 us-gaap Gross Profit
GrossProfit
2496000 usd
us-gaap Gross Profit
GrossProfit
6333000 usd
us-gaap Gross Profit
GrossProfit
7635000 usd
CY2023Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4596000 usd
CY2022Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6622000 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
17012000 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
22118000 usd
CY2023Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
641000 usd
CY2022Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1106000 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1861000 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
3985000 usd
CY2023Q3 us-gaap Depreciation And Amortization
DepreciationAndAmortization
150000 usd
CY2022Q3 us-gaap Depreciation And Amortization
DepreciationAndAmortization
175000 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
472000 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
500000 usd
CY2023Q3 us-gaap Operating Expenses
OperatingExpenses
5387000 usd
CY2022Q3 us-gaap Operating Expenses
OperatingExpenses
7903000 usd
us-gaap Operating Expenses
OperatingExpenses
19345000 usd
us-gaap Operating Expenses
OperatingExpenses
26603000 usd
CY2023Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-3489000 usd
CY2022Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-5407000 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-13012000 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-18968000 usd
CY2023Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-53000 usd
CY2022Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-36000 usd
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-198000 usd
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-152000 usd
VVOS Gain Loss On Ppp Loan Forgiveness
GainLossOnPPPLoanForgiveness
-1265000 usd
VVOS Excess Warrant Fair Value
ExcessWarrantFairValue
6453000 usd
us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
645000 usd
CY2023Q3 us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
645000 usd
CY2023Q3 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-1600000 usd
us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-10362000 usd
CY2023Q3 us-gaap Inventory Write Down
InventoryWriteDown
151000 usd
us-gaap Inventory Write Down
InventoryWriteDown
151000 usd
CY2022Q3 us-gaap Other Income
OtherIncome
9000 usd
us-gaap Other Income
OtherIncome
128000 usd
us-gaap Other Income
OtherIncome
99000 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-2093000 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-5434000 usd
us-gaap Net Income Loss
NetIncomeLoss
-9324000 usd
us-gaap Net Income Loss
NetIncomeLoss
-17756000 usd
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-1.75
CY2023Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-1.75
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-6.40
CY2022Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-6.40
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-8.09
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-8.09
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-20.90
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-20.90
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
1197258 shares
CY2023Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
1197258 shares
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
849446 shares
CY2022Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
849446 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
1152607 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
1152607 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
849446 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
849446 shares
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
25539000 usd
CY2022Q1 VVOS Adjustments To Additional Paid In Capital Consultants For Services
AdjustmentsToAdditionalPaidInCapitalConsultantsForServices
222000 usd
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
609000 usd
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-5331000 usd
CY2022Q1 us-gaap Stockholders Equity
StockholdersEquity
21039000 usd
CY2022Q2 VVOS Adjustments To Additional Paid In Capital Consultants For Services
AdjustmentsToAdditionalPaidInCapitalConsultantsForServices
131000 usd
CY2022Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
661000 usd
CY2022Q2 us-gaap Net Income Loss
NetIncomeLoss
-6992000 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
14839000 usd
CY2022Q3 VVOS Adjustments To Additional Paid In Capital Consultants For Services
AdjustmentsToAdditionalPaidInCapitalConsultantsForServices
100000 usd
CY2022Q3 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
350000 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-5434000 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
9855000 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
4801000 usd
CY2023Q1 us-gaap Stock Issued During Period Value Purchase Of Assets
StockIssuedDuringPeriodValuePurchaseOfAssets
116000 usd
CY2023Q1 VVOS Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
2848000 usd
CY2023Q1 VVOS Adjustments To Additional Paid In Capital Consultants For Services
AdjustmentsToAdditionalPaidInCapitalConsultantsForServices
625000 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
306000 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-1703000 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
6993000 usd
CY2023Q2 VVOS Adjustments To Additional Paid In Capital Consultants For Services
AdjustmentsToAdditionalPaidInCapitalConsultantsForServices
182000 usd
CY2023Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
459000 usd
CY2023Q2 us-gaap Net Income Loss
NetIncomeLoss
-5528000 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
2106000 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
2106000 usd
CY2023Q3 VVOS Adjustments To Additional Paid In Capital Consultants For Services
AdjustmentsToAdditionalPaidInCapitalConsultantsForServices
-156000 usd
CY2023Q3 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
189000 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-2093000 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
46000 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
46000 usd
us-gaap Net Income Loss
NetIncomeLoss
-9324000 usd
us-gaap Net Income Loss
NetIncomeLoss
-17756000 usd
us-gaap Share Based Compensation
ShareBasedCompensation
954000 usd
us-gaap Share Based Compensation
ShareBasedCompensation
1621000 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
472000 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
500000 usd
us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
-36000 usd
us-gaap Adjustment Of Warrants Granted For Services
AdjustmentOfWarrantsGrantedForServices
651000 usd
us-gaap Adjustment Of Warrants Granted For Services
AdjustmentOfWarrantsGrantedForServices
452000 usd
us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
10362000 usd
VVOS Excess Warrant Fair Value
ExcessWarrantFairValue
6453000 usd
VVOS Forgiveness Of Indebtedness Income
ForgivenessOfIndebtednessIncome
1265000 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-229000 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-337000 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-81000 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
7000 usd
VVOS Increase Decrease In Improvement Allowances
IncreaseDecreaseInImprovementAllowances
516000 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-679000 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
541000 usd
us-gaap Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
-81000 usd
us-gaap Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
17000 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
118000 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-276000 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
42000 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-644000 usd
VVOS Employees Retention Credit Liability
EmployeesRetentionCreditLiability
1220000 usd
us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
94000 usd
us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
261000 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-424000 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
182000 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-9198000 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-16587000 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
638000 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
724000 usd
us-gaap Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
50000 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-688000 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-724000 usd
us-gaap Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
8000000 usd
us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
645000 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
7355000 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-2531000 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-17311000 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
3519000 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
24030000 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
988000 usd
CY2022Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
6719000 usd
us-gaap Interest Paid Net
InterestPaidNet
2000 usd
VVOS Fair Value Of Common Stock Issued In Asset Purchase
FairValueOfCommonStockIssuedInAssetPurchase
116000 usd
CY2020Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
VVOS Percentage Of Revenue
PercentageOfRevenue
0.80 pure
VVOS Warrant Accounting Policy Textblock
WarrantAccountingPolicyTextblock
<p id="xdx_843_ecustom--WarrantAccountingPolicyTextblock_zcBSADR0qQac" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span id="xdx_862_zlFt7BORcMd9">Warrant Accounting</span> </i></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The Company accounts for its warrants and financial instruments as either equity or liabilities based upon the characteristics and provisions of each instrument, in accordance with <i>ASC 815, Derivatives and Hedging</i>. Warrants classified as equity are recorded at fair value as of the date of issuance on the Company’s consolidated balance sheets and no further adjustments to their valuation are made. Warrants classified as liabilities and other financial instruments that require separate accounting as liabilities are recorded on the Company’s consolidated balance sheets at their fair value on the date of issuance and will be revalued on each subsequent balance sheet date until such instruments are exercised or expire, with any changes in the fair value between reporting periods recorded as other income or expense. Management estimates the fair value of these liabilities using the Black-Scholes model and assumptions that are based on the individual characteristics of the warrants or instruments on the valuation date, as well as assumptions for future financings, expected volatility, expected life, yield, and risk-free interest rate.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
us-gaap Net Income Loss
NetIncomeLoss
-17800000 usd
us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_842_eus-gaap--UseOfEstimates_ztnbSi2Ji563" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span id="xdx_866_zMQTlCvsTsna">Use of Estimates</span></i></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of financial statements and related disclosures in conformity with U.S. GAAP requires the Company to make judgments, assumptions, and estimates that affect the amounts reported in its consolidated financial statements and accompanying notes. The Company bases its estimates and assumptions on existing facts, historical experience, and various other factors that it believes are reasonable under the circumstances, to determine the carrying values of assets and liabilities that are not readily apparent from other sources. The Company’s significant accounting estimates include, but are not necessarily limited to, assessing collectability on accounts receivable, the determination of customer life and breakage related to recognizing revenue for VIP contracts, impairment of goodwill and long-lived assets; valuation assumptions for assets acquired in asset acquisitions; valuation assumptions for stock options, warrants, warrant liabilities and equity instruments issued for goods or services; deferred income taxes and the related valuation allowances; and the evaluation and measurement of contingencies. Additionally, the full impact of COVID-19 is unknown and cannot be reasonably estimated. However, the Company has made appropriate accounting estimates based on the facts and circumstances available as of the reporting date. To the extent there are material differences between the Company’s estimates and the actual results, the Company’s future consolidated results of operations will be affected.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
CY2023Q3 VVOS Gross Receipt Percentage
GrossReceiptPercentage
0.50 pure
VVOS Employee Retain Description
EmployeeRetainDescription
Healthcare plan expenses were not included in the analysis, although they are eligible if an employee has paid health insurance through their paycheck. Section 2301(c)(5)(B) of the CARES Act provides that “wages” include amounts paid by an eligible employer to provide and maintain a group health plan (as defined in section 5000(b)(1) of the Code), but only to the extent that the amounts are excluded from the gross income of employees by reason of section 106(a) of the Code. The Company pays the first $500 of healthcare insurance for each employee, which generally covers the monthly cost of their insurance. Because of this, the Company conservatively did not include any of the cost of insurance in its analysis. Additionally, PPP loan amounts were deducted from the amount of total wages paid before calculating the qualified ERTC wages. The Company applied for the ERTC using Vivos Therapeutics Inc.’s payroll, which covers 95% of its employees
VVOS Eligible Tax Credit Description
EligibleTaxCreditDescription
As indicated above, for 2020, companies were eligible for a credit equal to 50 percent of the first ten thousands of qualified wages paid per employee in the aggregate of each eligible quarter. Therefore, the maximum ERTC for the Company for 2020 is five thousand ($5,000) per employee. For the second and fourth quarters of 2020, the total eligible credit was limited to approximately $0.5 million
CY2023Q3 VVOS Credit Percentage
CreditPercentage
0.70 pure
CY2023Q3 VVOS Credit Limit
CreditLimit
700000 usd
CY2023Q3 us-gaap Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
1200000 usd
us-gaap Net Income Loss
NetIncomeLoss
-9300000 usd
CY2023Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
100000 usd
CY2022Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
100000 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
200000 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
200000 usd
us-gaap Income Tax Examination Likelihood Of Unfavorable Settlement
IncomeTaxExaminationLikelihoodOfUnfavorableSettlement
greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority. The Company recognizes interest and penalties accrued on any unrecognized tax benefits as a component of income tax expense
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-88800000 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-9200000 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-16600000 usd
CY2023Q3 us-gaap Liabilities
Liabilities
10300000 usd
CY2023Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1000000.0 usd
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
3301000 usd
CY2022Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
4246000 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
10553000 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
12074000 usd
CY2022Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
3038000 usd
CY2021Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2399000 usd
CY2023Q1 VVOS Contract With Customer Liability During The Period
ContractWithCustomerLiabilityDuringThePeriod
1255000 usd
CY2022Q1 VVOS Contract With Customer Liability During The Period
ContractWithCustomerLiabilityDuringThePeriod
1183000 usd
CY2023Q1 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
-1396000 usd
CY2022Q1 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
-1421000 usd
CY2023Q1 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2897000 usd
CY2022Q1 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2161000 usd
CY2023Q2 VVOS Contract With Customer Liability During The Period
ContractWithCustomerLiabilityDuringThePeriod
794000 usd
CY2022Q2 VVOS Contract With Customer Liability During The Period
ContractWithCustomerLiabilityDuringThePeriod
1556000 usd
CY2023Q2 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
-1068000 usd
CY2022Q2 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
-1320000 usd
CY2023Q2 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2623000 usd
CY2022Q2 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2397000 usd
CY2023Q3 VVOS Contract With Customer Liability During The Period
ContractWithCustomerLiabilityDuringThePeriod
1046000 usd
CY2022Q3 VVOS Contract With Customer Liability During The Period
ContractWithCustomerLiabilityDuringThePeriod
1950000 usd
CY2023Q3 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
-1056000 usd
CY2022Q3 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
-1766000 usd
CY2023Q3 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2613000 usd
CY2022Q3 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
2581000 usd
CY2023Q3 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
2400000 usd
CY2023Q3 VVOS Revenue From Breakage On Contract Liabilities
RevenueFromBreakageOnContractLiabilities
300000 usd
CY2022Q3 VVOS Revenue From Breakage On Contract Liabilities
RevenueFromBreakageOnContractLiabilities
900000 usd
VVOS Revenue From Breakage On Contract Liabilities
RevenueFromBreakageOnContractLiabilities
400000 usd
VVOS Revenue From Breakage On Contract Liabilities
RevenueFromBreakageOnContractLiabilities
1100000 usd
CY2023Q3 us-gaap Receivables From Customers
ReceivablesFromCustomers
200000 usd
CY2022Q4 us-gaap Receivables From Customers
ReceivablesFromCustomers
500000 usd
CY2023Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
300000 usd
CY2022Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
700000 usd
CY2023Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
100000 usd
CY2022Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
100000 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
200000 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
200000 usd
CY2023Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
5473000 usd
CY2022Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
4835000 usd
CY2023Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
2190000 usd
CY2022Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1753000 usd
CY2023Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3283000 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3082000 usd
CY2023Q3 us-gaap Area Of Land
AreaOfLand
15000 sqft
CY2023Q3 us-gaap Depreciation
Depreciation
200000 usd
CY2022Q3 us-gaap Depreciation
Depreciation
200000 usd
us-gaap Depreciation
Depreciation
500000 usd
us-gaap Depreciation
Depreciation
300000 usd
CY2023Q3 us-gaap Goodwill
Goodwill
2800000 usd
CY2022Q4 us-gaap Goodwill
Goodwill
2800000 usd
CY2023Q3 us-gaap Goodwill
Goodwill
2843000 usd
CY2022Q4 us-gaap Goodwill
Goodwill
2843000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
2659000 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
2493000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
2226000 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
2191000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
433000 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
302000 usd
CY2023Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
100000 usd
CY2022Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
100000 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
100000 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
100000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
12000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
50000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
50000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
35000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
29000 usd
CY2023Q3 VVOS Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
257000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
433000 usd
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
1152607 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
849446 shares
CY2023Q3 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
1203000 usd
CY2022Q4 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
1358000 usd
CY2023Q3 VVOS Accrued Legal And Other
AccruedLegalAndOther
680000 usd
CY2022Q4 VVOS Accrued Legal And Other
AccruedLegalAndOther
473000 usd
CY2023Q3 VVOS Accrued Lab Rebate Liabilities Current
AccruedLabRebateLiabilitiesCurrent
39000 usd
CY2022Q4 VVOS Accrued Lab Rebate Liabilities Current
AccruedLabRebateLiabilitiesCurrent
81000 usd
CY2023Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1922000 usd
CY2022Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1912000 usd
CY2023Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2023Q1 us-gaap Stock Issued During Period Shares Purchase Of Assets
StockIssuedDuringPeriodSharesPurchaseOfAssets
10000 shares
CY2023Q1 us-gaap Stock Issued During Period Value Purchase Of Assets
StockIssuedDuringPeriodValuePurchaseOfAssets
50000 usd
CY2023Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
200000 usd
CY2023Q1 us-gaap Cash
Cash
200000 usd
CY2023Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
100000 usd
CY2023Q1 us-gaap Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
16000 shares
CY2023Q1 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
15.25
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
0 usd
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
0 usd
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
10
CY2023Q3 us-gaap Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
0 usd
CY2023Q3 VVOS Vested Warrants
VestedWarrants
0 usd
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
849446 shares
us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2023Q3 us-gaap Operating Lease Cost
OperatingLeaseCost
128000 usd
CY2022Q3 us-gaap Operating Lease Cost
OperatingLeaseCost
148000 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
371000 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
410000 usd
CY2023Q3 us-gaap Lease Cost
LeaseCost
128000 usd
CY2022Q3 us-gaap Lease Cost
LeaseCost
148000 usd
us-gaap Lease Cost
LeaseCost
371000 usd
us-gaap Lease Cost
LeaseCost
410000 usd
CY2023Q3 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P3Y10M24D
CY2023Q3 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.082 pure
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-1.75
CY2023Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-1.75
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-6.40
CY2022Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-6.40
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-8.09
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-8.09
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-20.90
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-20.90
VVOS Schedule Of Cash Flow Information Related To Leases
ScheduleOfCashFlowInformationRelatedToLeases
<p id="xdx_89E_ecustom--ScheduleOfCashFlowInformationRelatedToLeases_z7z6WuhAY4bi" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Supplemental cash flow information related to leases as of September 30, 2023 is as follows (in thousands):</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: center"> <span id="xdx_8B0_zt5Jy98dxXN3" style="display: none">SCHEDULE OF RELATED TO LEASES </span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 50%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="2" id="xdx_49F_20230101__20230930_zfgBAxXo0pR1" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2023</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="font-weight: bold; text-align: left">Cash flow classification of lease payments:</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr> <tr id="xdx_40E_ecustom--OperatingCashFlowsFromOperatingLeases_pn3n3_zVOMm92b30q7" style="vertical-align: bottom; background-color: White"> <td style="padding-left: 10pt; width: 80%; text-align: left">Operating cash flows from operating leases</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 16%; text-align: right">451</td><td style="width: 1%; text-align: left"> </td></tr> </table>
VVOS Operating Cash Flows From Operating Leases
OperatingCashFlowsFromOperatingLeases
451000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
152000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
621000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
594000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
507000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
493000 usd
CY2023Q3 VVOS Lessee Operating Lease Liability Payments Due After Year Four
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFour
140000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
2507000 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
403000 usd
CY2023Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
2104000 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-2093000 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-5434000 usd
us-gaap Net Income Loss
NetIncomeLoss
-9324000 usd
us-gaap Net Income Loss
NetIncomeLoss
-17756000 usd
CY2023Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2093000 usd
CY2022Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-5434000 usd
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-9324000 usd
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-17756000 usd
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
1197258 shares
CY2023Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
1197258 shares
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
849446 shares
CY2022Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
849446 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
1152607 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
633 shares
CY2022 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
289 shares
CY2023Q1 us-gaap Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Issues
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues
14453000 usd
CY2023Q1 VVOS Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Exercise
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityExercise
2847000 usd
CY2023Q1 VVOS Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Change In Fair Value Upon Remeasurement
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityChangeInFairValueUponRemeasurement
10273000 usd
CY2023Q1 us-gaap Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
1333000 usd
CY2023Q2 VVOS Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Change In Fair Value Upon Remeasurement
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityChangeInFairValueUponRemeasurement
-867000 usd
CY2023Q2 us-gaap Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
2200000 usd
CY2023Q3 VVOS Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Change In Fair Value Upon Remeasurement
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityChangeInFairValueUponRemeasurement
1600000 usd
CY2023Q3 us-gaap Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
600000 usd
CY2023Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1000000.0 usd

Files In Submission

Name View Source Status
FilingSummary.xml Edgar Link unprocessable
0001493152-23-041150-index-headers.html Edgar Link pending
0001493152-23-041150-index.html Edgar Link pending
0001493152-23-041150.txt Edgar Link pending
0001493152-23-041150-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
form10-q_htm.xml Edgar Link completed
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
vvos-20230930.xsd Edgar Link pending
vvos-20230930_cal.xml Edgar Link unprocessable
vvos-20230930_def.xml Edgar Link unprocessable
vvos-20230930_lab.xml Edgar Link unprocessable
vvos-20230930_pre.xml Edgar Link unprocessable