Biggest changeNon-operating (Expense) Income Year Ended December 31, 2023 2022 Change % Change Changes in fair value of warrant liabilities $ (4,823,237 ) $ 10,399,200 $ (15,222,437 ) (146.4 )% Other income 435,089 33,754 401,335 1,189.0 % Total non-operating income $ (4,388,148 ) $ 10,432,954 Total non-operating income decreased by $14.8 million, or 142.1% for the year ended December 31, 2023 as compared to the year ended December 31, 2022 primarily due to changes in the fair value of the warrant liabilities (year-over-year decrease of $15.2 million, 146.4%), primarily offset by the Australian research and development tax credit of $0.3 million. 71 Interest Expense Year Ended December 31, 2023 2022 Change % Change Interest expense $ 315,284 $ 301,584 $ 13,700 4.5 % Total interest expense $ 315,284 $ 301,584 Interest expense increased for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to the 8% Unsecured Convertible Note accrued interest payable realized over a full year.
Biggest changeThis increase was primarily driven by changes in the fair value of the warrant liabilities (year-over-year increase of $10.2 million, 211.6%); a $1.6 million increase in the Australian research and development tax credit; and a $0.4 million increase in income from non-interest-bearing short-term investments, primarily consisting of dividend income and realized gains and losses. 67 Interest expense Year Ended December 31, 2024 2023 Change % Change Interest expense $ 318,401 $ 315,284 $ 3,117 0.99 % Total interest expense $ 318,401 $ 315,284 Interest expense for the year ended December 31, 2024 remained consistent with interest expense for the year ended December 31, 2023, primarily due to the stability of our finance lease portfolio year-over-year.
Stock-Based Compensation We recognize compensation cost relating to stock-based payment transactions using a fair-value measurement method, which requires all stock-based payments to employees, directors, and non-employee consultants, including grants of stock options, to be recognized in operating results as compensation expense based on fair value over the requisite service period of the awards.
We recognize compensation cost relating to stock-based payment transactions using a fair-value measurement method, which requires all stock-based payments to employees, directors, and non-employee consultants, including grants of stock options, to be recognized in operating results as compensation expense based on fair value over the requisite service period of the awards.
Research and development expenses are tracked by target/project code. Indirect general and administrative costs are allocated based upon a percentage of direct costs. We expense all research and development costs in the period in which they are incurred. Research and development activities consist of discovery research for our platform development and the various indications we are working on.
Research and development expenses are tracked by target/project code. Indirect general and administrative costs are allocated based upon a percentage of direct costs. We expense all research and development costs in the period in which they are incurred. Research and development activities consist of discovery research for our platform development and the indications we are working on.
These include licensing fees to use certain technology in our research and development projects, fees paid to consultants and various entities that perform certain research and testing on behalf of us, and expenses related to animal care, research-use equipment depreciation, salaries, benefits, and stock-based compensation granted to employees in research and development functions.
These include licensing fees to use certain technology in our research and development projects, fees paid to consultants and various entities that 70 perform certain research and testing on behalf of us, and expenses related to animal care, research-use equipment depreciation, salaries, benefits, and stock-based compensation granted to employees in research and development functions.
All research and development costs are expensed as incurred except when we are accounting for nonrefundable advance payments for goods or services to be used in 74 future research and development activities. In these cases, these payments are capitalized at the time of payment and expensed in the period the research and development activity is performed.
All research and development costs are expensed as incurred except when we are accounting for nonrefundable advance payments for goods or services to be used in future research and development activities. In these cases, these payments are capitalized at the time of payment and expensed in the period the research and development activity is performed.
Major components within our research and development expenses are salaries and benefits (laboratory & farm), laboratory supplies, animal care, contract manufacturing, clinical trial expense, outside laboratory services, project consulting, and facility expense.
Major components within our research and development expenses are salaries and benefits (laboratory & animal care), laboratory supplies, animal care, contract manufacturing, clinical trial expense, outside laboratory services, project consulting, and facility expenses.
The Black-Scholes option-pricing model incorporates various assumptions, such as the value of the underlying common stock, the risk-free interest rate, expected volatility, expected dividend yield, and expected life of the options. For awards with performance-based vesting criteria, we estimate the probability of achievement of the performance criteria and recognize compensation expense related to those awards expected to vest.
The Black-Scholes option-pricing model incorporates various assumptions, such as the value of the underlying common stock, the risk-free interest rate, expected volatility, expected dividend yield, and expected life of the options. For awards with performance-based vesting criteria, we estimate the probability of achievement of the performance criteria and recognizes compensation expense related to those awards expected to vest.
In exchange for the Abated Rent, effective as of October 1, 2022, we issued to Sanford Health an 8% unsecured, convertible promissory note (the “8% Unsecured Convertible Note”). Pursuant to the 8% Unsecured Convertible Note, we shall pay the sum of approximately $542 thousand plus accrued and unpaid interest thereon on September 30, 2024.
In exchange for the Abated Rent, effective as of October 1, 2022, we issued to Sanford Health an 8% unsecured, convertible promissory note (the “8% Unsecured Convertible Note”). Pursuant to the 8% Unsecured Convertible Note, we shall pay the sum of approximately $542 thousand (the “Principal”) plus accrued and unpaid interest thereon on September 30, 2024 (the “Maturity Date”).
Research and development expenses Costs incurred in connection with research and development activities are expensed as incurred.
Research and development expenses Expenses incurred in connection with research and development activities are expensed as incurred.
Included in revenues for the year ended December 31, 2023, are amounts for billable costs related to closeout activities and charges of $0.1 million for labor, $0.8 million for supplies, and $1.3 million for outside research manufacturing services, as compared to $3.1 million for labor, $5.4 million for supplies, and $5.3 million for outside research manufacturing services for the year ended December 31, 2022.
Included in revenues for the year ended December 31, 2024, are amounts for billable costs related to closeout activities and charges of $1.3 million for supplies, as compared to $0.1 million for labor, $0.8 million for supplies, and $1.4 million for outside research manufacturing services for the year ended December 31, 2023.
The board of directors elected to determine the fair value of our common stock based on the closing market price at closing on the date of grant. In determining the fair value of our stock-based awards, we utilize the Black-Scholes option-pricing model, which uses both historical and current market data to estimate fair value.
We determine the fair value of common stock based on the closing market price at closing on the date of the grant. In determining the fair value of stock-based awards, we utilize the Black-Scholes option-pricing model, which uses both historical and current market data to estimate fair value.
We have elected to take advantage of certain of the reduced disclosure obligations in this Form 10-K and may elect to take advantage of other reduced reporting requirements in future filings. As a result, the information that we provide to our shareholders may be different than the information you receive from other public companies in which you hold stock.
We have elected to take advantage of certain of the reduced disclosure obligations in this Annual Report and may elect to take advantage of other reduced reporting requirements in future filings. As a result, the information that we provide to our shareholders may be different than the information you receive from other public companies in which you hold stock.
These factors also pose important challenges that we must successfully address in order to sustain our growth and improve our results of operations. Our ability to successfully address these challenges is subject to various risks and uncertainties, including those described in Part I, Item 1A of this Form 10-K.
These factors also pose important challenges that we must successfully address in order to sustain our growth and improve our results of operations. Our ability to successfully address these challenges is subject to various risks and uncertainties, including those described in Part I, Item 1A of this Annual Report.
We determined the fair value of the Public Warrants by reference to the quoted market price. 75 The Public Warrants were classified as a Level 1 fair value measurement, due to the use of the quoted market price, and the Private Placement Warrants held privately by assignees of Big Cypress Holdings LLC, were classified as a Level 3 fair value measurement, due to the use of unobservable inputs.
Our Public Warrants were classified as a Level 1 fair value measurement, due to the use of the quoted market price, and our Private Placement Warrants held privately by assignees of Big Cypress Holdings LLC, were classified as a Level 3 fair value measurement, due to the use of unobservable inputs.
As of December 31, 2023, there were no material changes outside of the ordinary course of business to our commitments and contractual obligations. Income Taxes We had $40.8 million of federal net operating loss carryforwards as of December 31, 2023. Our carryforwards are subject to review and possible adjustment by the appropriate taxing authorities.
As of December 31, 2024, there were no material changes outside of the ordinary course of business to our commitments and contractual obligations. Income Taxes We had $59.9 million of federal net operating loss carryforwards as of December 31, 2024. Our carryforwards are subject to review and possible adjustment by the appropriate taxing authorities.
Contractual Obligations and Commitments We enter into contracts in the normal course of business with third parties, including CROs. These payments are not included in the table above, as the amount and timing of such payments are not known.
Contractual Obligations and Commitments We enter into contracts in the normal course of business with third parties, including contract research organizations (“CRO”). These payments are not included in the table above, as the amount and timing of such payments are not known.
The agreement assigns First Insurance Funding (the “Lender”) a first priority lien on and security interest in the financed policies and any additional premium required in the financed policies including (a) all returned or unearned premiums, (b) all additional cash contributions or collateral amounts assessed by the insurance companies in relation to the financed policies and financed by Lender, (c) any credits generated by the financed policies, (d) dividend payments, and (e) loss payments which reduce unearned premiums.
For the year ended December 31, 2024, the agreement assigns AFCO Direct as the lender a first priority lien on and security interest in the financed policies and any additional premium required in the financed policies including (a) all returned or unearned premiums, (b) all additional cash contributions or collateral amounts assessed by the insurance companies in relation to the financed policies and financed by Lender, (c) any credits generated by the financed policies, (d) dividend payments, and (e) loss payments which reduce unearned premiums.
As a result, we expect that our research and development expenses will continue to increase in future periods and vary from period to period as a percentage of revenue.
We expect to hire additional employees and continue research and development and manufacturing activities. As a result, we expect that our research and development expenses will continue to increase in future periods and vary from period to period.
We recognized stock-based compensation expense over the expected term. Forfeitures are recorded when they occur. Stock-based compensation expense is classified in our consolidated statements of operations based on the function to which the related services are provided. We recognize stock-based compensation expense over the expected term.
No awards may have a term in excess of ten years. Forfeitures are recorded when they occur. Stock-based compensation expense is classified in the consolidated statements of operations based on the function to which the related services are provided. We recognize stock-based compensation expense over the vesting period.
Cash Flows The following table summarizes our cash flows for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Net cash used in operating activities $ (25,119,405 ) $ (23,459,511 ) Net cash used in investing activities (152,704 ) (2,090,024 ) Net cash provided by financing activities 66,773,137 1,051,411 Effect of exchange rate changes on cash and cash equivalents 18,144 — Net increase (decrease) in cash and cash equivalents $ 41,519,172 $ (24,498,124 ) Operating Activities Net cash used by operating activities increased by $1.7 million in the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to an increase in our net loss adjusted for non-cash items of $4.2 million, offset by a decrease in cash used in operating activities related to change in our operating assets and liabilities of $2.5 million.
Cash Flows The following table summarizes our cash flows for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 Net cash used in operating activities $ (34,292,009 ) $ (25,119,405 ) Net cash used in investing activities (11,962,267 ) (152,704 ) Net cash provided by (used in) financing activities (1,172,626 ) 66,773,137 Effect of exchange rate changes on cash and cash equivalents (241,198 ) 18,144 Net increase (decrease) in cash and cash equivalents $ (47,668,100 ) $ 41,519,172 Operating Activities Net cash used by operating activities increased by $9.2 million in the year ended December 31, 2024 as compared to the year ended December 31, 2023, primarily due to an increase in our net loss adjusted for non-cash items of $4.5 million, compounded by an increase in cash used in operating activities related to change in our operating assets and liabilities of $4.6 69 million.
Research and development expenses by component for the years ended December 31, 2023 and 2022 were as follows: Year Ended December 31, 2023 2022 Salaries & benefits $ 6,623,281 $ 12,032,720 Laboratory supplies 1,006,756 6,441,181 Animal care 936,192 1,560,099 Contract manufacturing 388,518 5,256,518 Clinical trial expense 809,678 271,283 Outside laboratory services 987,613 4,561,696 Project consulting 371,235 805,994 Facility expense 5,278,702 5,354,356 Other expenses 113,030 154,666 Total research and development expenses $ 16,515,005 $ 36,438,513 69 General and Administrative Expenses General and administrative expenses primarily consist of salaries, benefits and stock-based compensation costs for employees in our executive, accounting and finance, project management, corporate development, office administration, legal and human resources functions as well as professional services fees, such as consulting, audit, tax and legal fees, general corporate costs and allocated overhead expenses.
Research and development expenses by component for the years ended December 31, 2024 and 2023 were as follows: Year Ended December 31, 2024 2023 Salaries & benefits $ 10,159,122 $ 6,623,281 Laboratory supplies 1,408,336 1,006,756 Animal care 524,937 936,192 Contract manufacturing — 388,518 Clinical trial expense 4,169,487 809,678 Outside laboratory services 5,721,954 987,613 Project consulting 1,442,436 371,235 Facility expense 6,636,750 5,278,702 Other expenses 188,645 113,030 Total research and development expenses $ 30,251,667 $ 16,515,005 General and administrative expenses General and administrative expenses primarily consist of salaries, benefits, and stock-based compensation costs for employees in our executive, accounting and finance, project management, corporate development, office administration, legal and human resources functions as well as professional services fees, such as consulting, audit, tax and legal fees, general corporate costs and allocated overhead expenses.
For SAB-142, Avance, acting as CRO oversaw Phase 1 safety study. This study started in December 2023 and the terms of that agreement are subject to confidentiality and the status of the agreement is that it is current.
For SAB-142, Avance Clinical PTY, Ltd (“Avance”), acts as the contract research organization (“CRO”) overseeing our Phase 1 safety study. This study started in December 2023 and the terms of that agreement are subject to confidentiality and the status of the agreement is that it is current.
Should we seek additional financing from outside sources, we may not be able to raise such financing on terms acceptable to us or at all.
We intend to seek additional capital through equity and/or debt financings, collaborative or other funding arrangements. Should we seek additional financing from outside sources, we may not be able to raise such financing on terms acceptable to us or at all.
If any circumstances exist in which premiums related to any Financed Policy could become fully earned in the event of loss, Lender shall be named a loss-payee with respect to such policy.
If any circumstances exist in which premiums related to any Financed Policy could become fully earned in the event of loss, Lender shall be named a loss-payee with respect to such policy. For the year ended December 31, 2023, we entered into a similar agreement with First Insurance Funding.
In consideration of the premium payment by Lender to the insurance companies or the agent or broker, we unconditionally promise to pay lender the amount financed plus interest and other charges permitted under the agreement. We paid the financing through installment payments with the last payment for the current note being September 22, 2023.
In consideration of the premium payment by the AFCO Direct to the insurance companies or the Agent or Broker (as defined in the agreement with the lender), we unconditionally promise to pay the lender the amount financed plus interest and other charges permitted under the agreement.
Key Factors Affecting Our Results of Operations and Future Performance We believe that our financial performance has been, and in the foreseeable future will continue to be, primarily driven by multiple factors as described below, each of which presents growth opportunities for our business.
This further streamlines our ability to develop new and novel drug products rapidly and efficiently where single target mAbs cannot replicate or duplicate our drug product attributes. 63 Key Factors Affecting Our Results of Operations and Future Performance We believe that our financial performance has been, and in the foreseeable future will continue to be, primarily driven by multiple factors as described below, each of which presents growth opportunities for our business.
The initial fair value of the warrant liabilities were measured at fair value on the issuance date, and changes in the fair value of the warrant liabilities were presented within changes in fair value of warrant liabilities in the consolidated statements of operations for the years ended December 31, 2023 and 2022.
The initial fair value of the warrant liabilities was measured at fair value at the Closing Date, and changes in the fair value of the warrant liabilities were presented within changes in fair value of warrant liabilities in our consolidated statements of operations.
General and Administrative Year Ended December 31, 2023 2022 Change % Change General and administrative $ 23,799,306 $ 16,383,285 $ 7,416,021 45.3 % Total general and administrative expenses $ 23,799,306 $ 16,383,285 General and administrative expenses increased by $7.4 million, or 45.3%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to other administrative support fees relating to IT, human resources, and legal (year-over-year increase of $7.7 million, 131.5%), and salaries and benefits (year-over-year increase of $2.2 million, 35.5%), offset by insurance costs (year-over-year decrease of $1.4 million, 51.5%), project consulting (year-over-year decrease of $1.2 million, 73.6%).
General and administrative Year Ended December 31, 2024 2023 Change % Change General and administrative $ 13,981,263 $ 23,799,306 $ (9,818,043 ) (41.3 )% Total general and administrative expenses $ 13,981,263 $ 23,799,306 General and administrative expenses decreased by $9.8 million, or 41.3%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily due to other administrative support fees relating to IT, human resources, and legal (year-over-year decrease of $1.5 million, 25.3%); non-capitalized financing costs (year-over-year decrease of $7.5 million, 100.0%); salaries and benefits (year-over-year decrease of $0.2 million, 2.6%); insurance costs (year-over-year decrease of $0.5 million, 31.7%); and forgiveness of a trade payable of $0.7 million; offset by project consulting (year-over-year increase of $0.6 million, 131.5%).
Simple interest shall accrue on the outstanding Principal from and after the date of the 8% Unsecured Convertible Note and shall be payable on September 31, 2024 (the “Maturity Date”).
Simple interest shall accrue on the outstanding Principal from and after the date of the 8% Unsecured Convertible Note and shall be payable on the Maturity Date. We repaid the Principal of $542 thousand and total accrued interest of $87 thousand during the year ended December 31, 2024.
As actual costs become known to us, we adjust our accrual; such changes in estimate may be a material change in our clinical study accrual, which could also materially affect our results of operations. Revenue Recognition Our revenue is primarily generated through grants from government and other (non-government) organizations.
As actual costs become known, we will adjust the accrual; such changes in estimate may result in a material change in our clinical study accrual, which could also materially affect reported results of operations.
As used in this report, unless the context suggests otherwise, “we,” “us,” our” or “the Company” refer to SAB Biotherapeutics, Inc. and its subsidiaries.
As used in this report, unless the context suggests otherwise, “we,” “us,” our” or “the Company” refer to SAB Biotherapeutics, Inc. and its subsidiaries. Company Overview We are a clinical-stage biopharmaceutical company focused on the development of human polyclonal immunotherapeutic antibodies, or hIgG, to address immunology disorders.
Interest Income Year Ended December 31, 2023 2022 Change % Change Interest income $ 584,966 $ 71,072 $ 513,894 723.1 % Total interest income $ 584,966 $ 71,072 Interest income increased by $514 thousand, or 723.1% for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to higher interest rates and interest earning cash balances.
Interest income Year Ended December 31, 2024 2023 Change % Change Interest income $ 1,285,998 $ 584,966 $ 701,032 119.84 % Total interest income $ 1,285,998 $ 584,966 Interest income increased by $701 thousand, or 119.84% for the year ended December 31, 2024 as compared to the year ended December 31, 2023, primarily due to interest earned on our investments in debt securities, and higher interest earning cash, and cash equivalent balances.
Please refer to Note 9, Notes Payable , in our consolidated financial statements for additional information on our debt.
This prior agreement was fully repaid, with the final installment made on September 22, 2024. Please refer to Note 9, Notes Payable , in our consolidated financial statements for additional information on our debt.
Research and Development Year Ended December 31, 2023 2022 Change % Change Research and development $ 16,515,005 $ 36,438,513 $ (19,923,508 ) (54.7 )% Total research and development expenses $ 16,515,005 $ 36,438,513 Research and development expenses decreased by $19.9 million, or 54.7%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to decreases in laboratory supplies (year-over-year decrease of $5.4 million, 84.4%), contract manufacturing costs (year-over-year decrease of $4.9 million, 92.6%), salaries and benefits (year-over-year decrease of $5.4 million, 45.0%), outside lab services due to the JPEO Rapid Response Contract Termination (year-over-year decrease of $3.6 million, 78.3%), project consulting (year-over-year decrease of $0.4 million, 53.9%) and offset by overhead costs (year-over-year increase of $0.1 million, 1.7%).
Research and development Year Ended December 31, 2024 2023 Change % Change Research and development $ 30,251,667 $ 16,515,005 $ 13,736,662 83.2 % Total research and development expenses $ 30,251,667 $ 16,515,005 Research and development expenses increased by $13.7 million, or 83.2%, for the year ended December 31, 2024 as compared to the year ended December 31, 2023, primarily due to increases in outside lab services (year-over-year increase of $4.7 million, 479.4%), laboratory supplies (year-over-year increase of $0.4 million, 39.9%), an out-of-period adjustment of $0.9 million, salaries and benefits (year-over-year increase of $3.5 million, 53.4%), project consulting (year-over-year increase of $1.1 million, 288.6%), overhead costs (year-over-year increase of $0.5 million, 9.0%), clinical trial costs (year-over-year increase of $3.4 million, 415.0%), offset by contract manufacturing costs (year-over-year decrease of $0.4 million, 100.0%) and animal care (year-over-year decrease of $0.4 million, 43.2%).
Based on our current level of operating expenses, existing resources will be sufficient to cover operating cash needs through the twelve months following the date these financials are made available for issuance. We intend to seek additional capital through equity and/or debt financings, collaborative or other funding arrangements.
Based on our current level of operating expenses, existing resources will not be sufficient to cover operating cash needs through the twelve months following the date these financials are made available for issuance. These conditions raise substantial doubt about our ability to continue as a going concern.
Expenses for grants are tracked by using a project code specific to the grant, and the employees also track hours worked by using the project code.
Expenses for grants are tracked by using a project code specific to the grant, and the employees also track hours worked by using the project code. Government grants Total revenue recognized from government grants was approximately $1.3 million and $2.2 million for the years ended December 31, 2024 and 2023, respectively.
Our incremental borrowing rate was used in the calculation of our right-of-use assets and lease liabilities. 77 Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 3, New Accounting Standards, in our consolidated financial statements .
See Note 12, Warrants for further details on our warrants classified as equity. 71 Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 3, New Accounting Standards, in our consolidated financial statements .
Results of Operations The following tables set forth our results of operations for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Revenue Grant revenue $ 2,238,991 $ 23,904,181 Total revenue 2,238,991 23,904,181 Operating expenses Research and development 16,515,005 36,438,513 General and administrative 23,799,306 16,383,285 Total operating expenses 40,314,311 52,821,798 Loss from operations (38,075,320 ) (28,917,617 ) Other income (expense) Changes in fair value of warrant liabilities (4,823,237 ) 10,399,200 Interest expense (315,284 ) (301,584 ) Interest income 584,966 71,072 Other income 435,089 33,754 Total other income (expense) (4,118,466 ) 10,202,442 Loss before income taxes (42,193,786 ) (18,715,175 ) Income tax expense (benefit) — 25,629 Net loss $ (42,193,786 ) $ (18,740,804 ) 70 Comparison of the Years Ended December 31, 2023 and 2022 Revenue Year Ended December 31, 2023 2022 Change % Change Revenue $ 2,238,991 $ 23,904,181 $ (21,665,190 ) (90.6 )% Total revenue $ 2,238,991 $ 23,904,181 Revenue decreased by $21.7 million, or 90.6%, in 2023, primarily due to the JPEO Rapid Response Contract Termination.
Interest expense Interest expense consists primarily of interest related to abated rent and insurance financing. 65 Results of Operations The following tables set forth our results of operations for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 Revenue Grant revenue $ 1,322,410 $ 2,238,991 Total revenue 1,322,410 2,238,991 Operating expenses Research and development 30,251,667 16,515,005 General and administrative 13,981,263 23,799,306 Total operating expenses 44,232,930 40,314,311 Loss from operations (42,910,520 ) (38,075,320 ) Other income (expense) Changes in fair value of warrant liabilities 5,385,009 (4,823,237 ) Interest expense (318,401 ) (315,284 ) Interest income 1,285,998 584,966 Other income 2,452,605 435,089 Total other income (expense) 8,805,211 (4,118,466 ) Loss before income taxes (34,105,309 ) (42,193,786 ) Net loss $ (34,105,309 ) $ (42,193,786 ) Comparison of the Years Ended December 31, 2024 and 2023 Revenue Year Ended December 31, 2024 2023 Change % Change Revenue $ 1,322,410 $ 2,238,991 $ (916,581 ) (40.9 )% Total revenue $ 1,322,410 $ 2,238,991 Revenue decreased by $0.9 million, or 40.9%, in 2024, primarily due to the JPEO Rapid Response Contract Termination.
We expect these expenses to vary from period to period in absolute terms and as a percentage of revenue. Nonoperating (Expense) Income Gain (loss) on change in fair value of warrant liabilities Gain (loss) on change in fair value of warrant liabilities consists of the changes in the fair value of the warrant liabilities.
Nonoperating Income (Expense) Gain (loss) on change in fair value of warrant liabilities Gain (loss) on change in fair value of warrant liabilities consists of the changes in the fair value of the warrant liabilities.
Liquidity and Capital Resources As of December 31, 2023 and December 31, 2022, we had $56.6 million and $15.0 million, respectively, of cash and cash equivalents. We intend to continue to invest in our business and, as a result, may incur operating losses in future periods.
We intend to continue to invest in our business and, as a result, may incur operating losses in future periods.
Public Warrants and Private Placement Warrants The fair value of the Private Placement Warrants was determined utilizing both the Black-Scholes Merton formula and a Monte Carlo Simulation (“MCS”) analysis.
On the Closing Date, the Company established the fair value of the Private Placement Warrants utilizing both the Black-Scholes Merton formula and a Monte Carlo Simulation (the “MCS”) analysis. Specifically, we considered an MCS to derive the implied volatility in the publicly-listed price of the Public Warrants.
(2) Reflects a 5% discount for lack of marketability. The initial fair value of each Preferred Placement Agent Warrant issued and exercisable at $6.30 has been determined using the Black-Scholes option-pricing model.
The initial fair value of each Ladenburg Warrant, PIPE Warrant and PIPE Placement Agent Warrant issued was determined using the Black-Scholes option-pricing model.
Specifically, we considered a MCS to derive the implied volatility in the publicly listed price of the Public Warrants We then considered this implied volatility in selecting the volatility for the application of a Black-Scholes Merton model for the Private Placement Warrants.
We then considered this implied volatility in selecting the volatility for the application of a Black-Scholes Merton model for the Private Placement Warrants. We determined the fair value of the Public Warrants by reference to the quoted market price. See Note 12, Warrants , for the key inputs and further details for our warrants classified as liabilities.
At December 31, 2023 and 2022 we recognized approximately $509 thousand and $773 thousand, respectively as an insurance financing note payable in our consolidated financial statements. We will pay the insurance financing through installment payments with the last payment for the current note being on September 22, 2024.
At December 31, 2024, and 2023, we recognized approximately $276 thousand and $509 thousand, respectively, as an insurance financing note payable in our consolidated balance sheets. We incurred $17 thousand and $22 thousand of interest expense related to the insurance financing note for the years ended December 31, 2024, and 2023, respectively.
Equity Financings and Option Exercises As of December 31, 2023, we have raised approximately $157.4 million since our inception from the issuance and sale of convertible preferred shares, net of issuance costs associated with such financings, the merger transaction in 2021, proceeds from private placements of securities, and exercises of employee stock options. 72 Notes payable 8% Unsecured Convertible Note Pursuant to the Fourth Amendment to our lease with Sanford Health, we agreed to a period of abated rent (“Abated Rent”) from October 1, 2022 to September 30, 2023 pertaining to our leased laboratory bay at the Research Center.
Sources of Liquidity Since our inception, we have financed our operations primarily from revenue in the form of government grants and from equity financings. 68 Notes payable 8% Unsecured Convertible Note Pursuant to the fourth amendment to our lease with Sanford Health, we agreed to a period of abated rent (the “Abated Rent”) from October 1, 2022 to September 30, 2023.
We expect to continue to incur substantial research and development expenses as we conduct discovery research to enhance our platform and work on our indications. We expect to hire additional employees and continue research and development and manufacturing activities.
For the years ended December 31, 2024 and 2023 we continued to incur costs to advance our progress towards commercialization of SAB-142. We expect to continue to incur substantial research and development expenses as we conduct discovery research to enhance our platform and work on our 64 indications.
Other income Other income primarily consists of income associated with the refundable portion of Australian research and development tax credits. Interest income Interest income consists of interest earned on cash balances in our bank accounts. Interest expense Interest expense consists primarily of interest related to borrowings under notes payable for equipment, abated rent, and insurance financing.
Other income (expense) Other income primarily consists of income associated with the refundable portion of the Australian research and development tax credit and dividend income from non-interest bearing short-term investments. Interest income Interest income consists of interest earned on our investments in debt securities, cash, and cash equivalents.
Revenue recognized subsequent to the JPEO Rapid Response Contract Termination relates to satisfaction of residual obligations under the termination and settlement agreement—see Note 2, Summary of Significant Accounting Policies for further information about our established revenue recognition process.
See Note 2, Summary of Significant Accounting Policies , to our consolidated financial statements for further information about our established revenue recognition process and Note 4, Revenue, to our consolidated financial statements for further information about revenue recognized from government grants for the years ended December 31, 2024 and 2023.
The warrants are accounted for as liabilities in accordance with ASC 815-40, Derivatives and Hedging — Contracts in Entity ’ s Own Equity , and were presented within warrant liabilities on the consolidated balance sheets as of December 31, 2023 and 2022.
Warrants Liability Classified Warrants We account for our Public Warrants, Private Placement Warrants, and Preferred Warrants as liabilities in accordance with ASC 815-40, Derivatives and Hedging — Contracts in Entity ’ s Own Equity.
Financing Activities Net cash provided by financing activities increased by $65.7 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to increased proceeds from equity issuances of $59.7 million, a reduction in stock repurchases of $5.5 million, and reduced net payments on notes payable of $0.8 million.
Financing Activities Net cash provided by (used in) financing activities decreased by $67.9 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023, primarily due to the absence of any material equity financing activities in 2024.
For the years ended December 31, 2023 and 2022, we received the following grants: Government grants The total revenue for government grants was approximately $2.2 million and $23.9 million, respectively, for the years ended December 31, 2023 and 2022.
No grant income was recognized for these grants for the year ended December 31, 2024 and for the year ended December 31, 2023, we recognized approximately $0.4 million in total grant income, $0.2 million from each grant, respectively.
General and administrative expenses also include rent and facilities expenses allocated based upon total direct costs.
General and administrative expenses also include rent and facilities expenses allocated based upon total direct costs. We anticipate that general and administrative expenses will rise as we expand our workforce and invest in the advancement of our lead therapeutic candidate in preparation for potential commercialization.
The total fair value of the Preferred PIPE Placement Agent Warrants was recognized as a non-cash expense and allocated to additional paid-in capital within the consolidated statement of changes in stockholders’ equity and consolidated balance sheet.
As such, they are presented within additional paid-in capital within our consolidated statements of changes in stockholders’ equity and consolidated balance sheets. Warrants classified as equity are initially measured at fair value. Subsequent changes in fair value are not recognized as long as the warrants continue to be classified as equity.
We also anticipate that we will incur increased accounting, audit, legal, regulatory, compliance, director and officer insurance costs as well as investor and public relations expenses associated with being a public company.
Additionally, as our operations grow in complexity and we progress toward commercialization, we may incur higher costs related to accounting, audit, legal, regulatory compliance, director and officer insurance, and investor relations.
Department of Defense (“DoD”), Joint Program Executive Office for Chemical, Biological, Radiological and Nuclear Defense Enabling Biotechnologies (“JPEO”) through Advanced Technology International – this grant was for a potential of $25 million, awarded in stages starting in August 2019 and with potential stages running through February 2023.
The Joint Program Executive Office for Chemical, Biological, Radiological and Nuclear Defense Enabling Biotechnologies (“JPEO”) Rapid Response Contract (the “JPEO Rapid Response Contract”), initially awarded for up to $25 million and later expanded to $203.6 million, was terminated in 2022 (the “JPEO Rapid Response Contract Termination”).
See Note 12, Warrants, for further information regarding the Public Warrants and Private Placement Warrants.
See Note 13, Fair Value Measurements, for changes in fair value of the Private Placement Warrants.