Biggest changeResults of Operations Comparison of year ended December 31, 2022 to year ended December 31, 2021 The following table provides certain selected financial information for the periods presented: Years Ended December 31, 2022 2021 Change % Revenue $ 7,293,408 $ 1,408,724 $ 5,884,684 418 % Cost of revenue 5,855,275 1,775,299 4,079,976 230 % Gross Profit (Loss) 1,438,133 (366,575 ) 1,804,708 492 % Gross Profit Percentage 20 % (26 %) Operating expense 13,482,432 3,146,957 10,335,475 328 % Other expense (795,669 ) (232,606 ) (563,063 ) 242 % Net loss $ (12,839,968 ) $ (3,746,138 ) $ (9,093,830 ) 243 % 43 Revenue The increase in non-related party revenue of 692% for the year ended December 31, 2022 to approximately $6.25 million as compared to approximately $789,400 for the year ended December 31, 2021 was primarily driven by increased sales staff which allowed for more aggressive pursuit of customers.
Biggest changeResults of Operations Comparison of year ended December 31, 2023 to year ended December 31, 2022 The following table provides certain selected financial information for the periods presented: Years Ended December 31, 2023 2022 Change % Revenue $ 5,962,785 $ 7,293,408 $ (1,330,623 ) (18 )% Cost of revenue 4,321,482 5,855,275 (1,533,793 ) (26 )% Gross Profit (Loss) 1,641,303 1,438,133 203,170 14 % Gross Profit Percentage 28 % 20 % SG&A expense 14,166,617 13,482,432 684,185 5 % Other expense (1,803,034 ) (795,669 ) (1,007,365 ) 127 % Net loss $ (14,328,348 ) $ (12,839,968 ) $ (1,488,380 ) 12 % 49 Revenue Total revenue for the twelve months ended December 31, 2023 decreased approximately $1.3 million compared to total revenue for the twelve months ended December 31, 2022.
As a result, our financial statements may not be comparable to those of companies that comply with public company effective dates for complying with new or revised accounting standards. We are in the process of evaluating the benefits of relying on other exemptions and reduced reporting requirements provided by the JOBS Act.
As a result, our financial statements may not be comparable to those of companies that comply with public company effective dates for complying with new or revised accounting standards. 55 We are in the process of evaluating the benefits of relying on other exemptions and reduced reporting requirements provided by the JOBS Act.
The company will utilize the Allowance Method based on the accounts receivable aging in order to accrue bad debt expense. 47 Leases In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The standard requires lessees to recognize the assets and liabilities that arise from leases in the balance sheet.
The company will utilize the Allowance Method based on the accounts receivable aging in order to accrue bad debt expense. Leases In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The standard requires lessees to recognize the assets and liabilities that arise from leases in the balance sheet.
While our significant accounting policies are described in more detail in the notes to our financial statements included elsewhere in this annual report on Form 10-K, we believe that the following accounting policies are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates. 46 We believe our most critical accounting policies and estimates relate to the following: ● Revenue Recognition ● Inventory ● Credit losses ● Lease Accounting Revenue Recognition We adopted ASC 606 – Revenue from Contracts with Customers using the modified retrospective transition approach.
While our significant accounting policies are described in more detail in the notes to our financial statements included elsewhere in this annual report on Form 10-K, we believe that the following accounting policies are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates. 53 We believe our most critical accounting policies and estimates relate to the following: ● Revenue Recognition ● Inventory ● Credit losses ● ● Lease Accounting Stock Option and Warrant Valuation Revenue Recognition We adopted ASC 606 – Revenue from Contracts with Customers using the modified retrospective transition approach.
Accordingly, we account for the progress under the contract as a performance obligation satisfied at a point in time. Inventory Inventory consists of work in progress and finished goods and consists of estimated revenue calculated on a percentage of completion based on direct labor and materials in relation to the total contract value. We do not maintain raw materials.
Accordingly, we account for the progress under the contract as a performance obligation satisfied at a point in time. Inventory Inventory consists of work in progress and finished goods and consists of estimated revenue calculated on a percentage of completion based on direct labor and materials in relation to the total contract value.
Credit Losses The provision for expected credit losses on trade receivables are estimated based on historical information, customer solvency and changes in customer payment terms and practices. The Company will calibrate its provision matrix to adjust the historical credit loss experience with forward-looking information.
We do not maintain raw materials. 54 Credit Losses The provision for expected credit losses on trade receivables are estimated based on historical information, customer solvency and changes in customer payment terms and practices. The Company will calibrate its provision matrix to adjust the historical credit loss experience with forward-looking information.
For the year ended December 31, 2022, net cash flows used in operating activities was approximately $12.1 million compared to approximately $2.5 million during the year ended December 31, 2021.
For the year ended December 31, 2023, net cash flows used in operating activities was approximately $11.7 million compared to approximately $12.1 million during the year ended December 31, 2022.
The decrease is primarily attributable to the funds used to support the needs of the business. Current liabilities increased by approximately $2.5 million, or 67%, to approximately $6.4 million as of December 31, 2022 from $3.8 million as of December 31, 2021.
The increase is primarily attributable to prepaid assets to support the needs of the business. Current liabilities increased by approximately $5.8 million, or 92%, to approximately $12.2 million as of December 31, 2023 from approximately $6.4 million as of December 31, 2022.
Cash flows used in operating activities for the year ended 2022, comprised of a net loss of $12.8 million, which was reduced by non-cash expenses of $1.5 million for stock based compensation, bad debt expense and depreciation and amortization, and an increase in net change in working capital of approximately $800,000.
Cash flows used in operating activities for the year ended December 31, 2022 of approximately $12.1 million is comprised of a net loss of approximately $12.9 million, which was reduced by non-cash expenses of $1.2 million for one-time stock-based consulting fees, $22,500 for bad debt expense and approximately $319,936 for depreciation and amortization, and an increase in net change in working capital of $805,376.
Cash Flows from Investing Activities During the year ended December 31, 2022 we purchased property and equipment in the amount of approximately $2.1 million primarily related to construction in progress for LizzieSat and R&D software.
During the year ended December 31, 2022, we purchased property and equipment in the amount of approximately $2.1 million primarily related to the satellite side of our business.
As of December 31, 2021, the working capital surplus was primarily due to funds raised through equity sales in relation to our initial public offering. Current assets decreased by $8.5 million, or 53%, to $7.5 million as of December 31, 2022 from $16 million as of December 31, 2021.
As of December 31, 2022, the working capital surplus was due to funds raised through financing in relation to our equity line of credit. Current assets increased by approximately $1.8 million, or 24%, to $9.2 million as of December 31, 2023 from approximately $7.4 million as of December 31, 2022.
We had insufficient operating revenues, so we are currently dependent on debt financing and sale of equity to fund operations. We had an accumulated deficit of $28.2 million and working capital of $1.1 million as of December 31, 2022. As of December 31, 2022, we had $2.3 million of cash.
We had insufficient operating revenues, so we are currently dependent on debt financing and sale of equity to fund operations.
The increase was attributable to an increase in accounts payable and other current liabilities and our factoring liability, partially offset by the forgiveness of our related party note payable.
The increase was attributable to an increase in accounts payable and other current liabilities and our asset-based loan liability.
Leases with a lease term of 12 months or less at inception are not recorded on our balance sheet and are expensed on a straight-line basis over the lease term in our statement of operations. JOBS Act On April 5, 2012, the JOBS Act was enacted.
Leases with a lease term of 12 months or less at inception are not recorded on our balance sheet and are expensed on a straight-line basis over the lease term in our statement of operations. Stock Option and Warrant Valuation We use the Black-Scholes option-pricing model to value all options and Class A common stock warrants.
December 31, December 31, 2022 2021 Change % Current assets $ 7,449,868 $ 16,007,584 $ (8,557,716 ) (53 %) Current liabilities $ 6,359,052 $ 3,810,269 $ 2,548,783 67 % Working capital (deficiency) $ 1,090,816 $ 12,197,315 $ (11,106,499 ) (91 %) Liquidity is the ability of a company to generate funds to support asset growth, satisfy disbursement needs, maintain reserve requirements, and otherwise operate on an ongoing basis.
December 31, December 31, 2023 2022 Change % Current assets $ 9,202,310 $ 7,449,868 $ 1,752,442 24 % Current liabilities $ 12,219,356 $ 6,359,052 $ 5,860,304 92 % Working capital (deficiency) $ (3,017,046 ) $ 1,090,816 $ (4,107,862 ) (377 )% Liquidity is the ability of a company to generate funds to support asset growth, satisfy disbursement needs, maintain reserve requirements, and otherwise operate on an ongoing basis.
In addition, we intend on delivering high-impact data for insights on aviation, maritime, weather, space services, earth intelligence and observation, financial technology (Fintech) and the Internet of Things. The majority of our revenues to date have been from our space related hardware manufacturing, however, 2022 revenue includes revenue related to our multi-mission constellation and our hybrid 3D printed LizzieSat satellite.
In addition, we intend on delivering high-impact data for insights on aviation, maritime, weather, space services, earth intelligence and observation, financial technology (Fintech) and the Internet of Things.
Cost of Revenue Cost of revenue increased 230% for the year ended December 31, 2022 to $5.85 million as compared to approximately $1.77 million for the year ended December 31, 2021 and included $136,363 of related party cost of revenue as of December 31, 2022 and $0 as of December 31,2021.
Cost of Revenue Cost of revenue decreased 26% for the twelve months ended December 31, 2023 to approximately $4.3 million as compared to approximately $5.9 million for the twelve months ended December 31, 2022 and included approximately $588,000 related party cost of sales as of December 31, 2023 and approximately $136,363 as of December 3, 2022.
For the year ended December 31, 2021, net cash flows used in operating activities for the year ended 2021, comprised of a net loss of approximately $3.7 million, which was reduced by non-cash expenses of $1.4 million for stock based compensation, financing expenses, depreciation and amortization and lease liability amortization, an increase due to the forgiveness of PPP loans of approximately $634,000 and a decrease in net change in working capital of approximately $520,000.
Cash flows used in operating activities for the year ended December 31, 2023, of approximately $11.7 million is comprised of a net loss of $14.3 million, which was reduced by non-cash expenses of $917,848 for issuing warrants as compensation of underwriter services, $104,038 for stock based compensation, $17,871 for bad debt expense and $217,107 for depreciation and amortization, and a decrease in net change in working capital of approximately $1.3 million.
Gross Profit (Loss) The increase in our gross margin of approximately $1.8 million or approximately 492% for the year ended December 31, 2022 as compared to a gross profit loss of approximately $367,000 for the year ended December 31, 2021 is primarily attributable to an increase in revenue, the mix of contracts and an increase in our higher margin Satellite-as-a-Service business line.
Gross Profit (Loss) The 14% increase in our gross margin for the twelve months ended December 31, 2023 to approximately $1.6 million as compared to approximately $1.4 million for the twelve months ended December 31, 2022 is driven by the increase in our higher margin satellite business.
The increase in revenue from related parties of 68% to approximately $1.04 million for the year ended December 31, 2022 from approximately $619,000 for the year ended December 31, 2021 was driven by the mix of contracts as well as larger contracts our related party entered into with its customers, resulting in it outsourcing more of its work to us.
Related party revenue for the year decreased approximately 9% to $952,220 for the twelve months ended December 31, 2023 versus approximately $1.0 million for twelve months ended December 31, 2022 and was driven by timing of fixed price milestone contracts our related party entered into and outsourcing less of its work to us.
During the year ended December 31, 2021, net cash provided by financing activities of $16.4 million included proceeds from our initial public offering in December, 2021 of approximately $16.4 million, net proceeds from notes payable of approximately $307,000, payment on our finance leases of approximately $75,000, repayments of notes payable of approximately $16,000 and repayments of notes payable to CTC, our principal stockholder, of $250,000.
During the year ended December 31, 2022, net cash provided in financing activities of approximately $2.8 million included $3.2 million in net proceeds from issuance of common stock, proceeds from asset-based loan agreement approximately $502,000 and payments of approximately $148,000 to pay off our finance leases, and repayments of notes payable – related party to Craig Technical Consulting, Inc., one of our principal stockholders, of $797,500.
Cash Flow Years Ended December 31, 2022 2021 Change % Cash used in operating activities $ (12,093,908 ) $ (2,484,778 ) $ (9,609,130 ) 387 % Cash used in investing activities $ (2,099,858 ) $ (217,840 ) $ (1,882,018 ) 864 % Cash provided by financing activities $ 2,778,180 $ 16,393,301 $ (13,615,121 ) (83 )% Cash on hand $ 2,295,259 $ 13,710,845 $ (11,415,586 ) (83 )% 45 Cash Flow from Operating Activities Year ended December 31, 2022 and 2021 For the years ended December 31, 2022 and 2021, we did not generate positive cash flows from operating activities.
Gross proceeds from the offering were $7,926,000 and net proceeds after underwriter discount, various fees and expenses was $7,102,527. 52 Cash Flow Years Ended December 31, 2023 2022 Change % Cash used in operating activities $ (11,749,442 ) $ (12,093,908 ) $ 344,466 (3 )% Cash used in investing activities $ (7,691,844 ) $ (2,099,858 ) $ (5,591,986 ) 266 % Cash provided by financing activities $ 18,362,134 $ 2,778,180 $ 15,583,954 561 % Cash on hand $ 1,216,107 $ 2,295,259 $ (1,079,152 ) (47 )% Cash Flow from Operating Activities Year ended December 31, 2023 and 2022 For the years ended December 31, 2023 and 2022, we did not generate positive cash flows from operating activities.
During the year ended December 31, 2021, we had gain on forgiveness of PPP loan of $633,830, other expense of $504, financing expense related to our IPO of $768,905 and interest expense of $97,027. Liquidity and Capital Resources The following table provides selected financial data about us as of December 31, 2022, and December 31, 2021.
(v) Sidus Space incurred one-time costs related to underwriter warrants during 2023. 51 Liquidity and Capital Resources The following table provides selected financial data about us as of December 31, 2023, and December 31, 2022.
The percent change in the cost of revenue was smaller than the percent increase in revenue due to the mix of contracts and an increase in our higher margin Satellite-as-a-Service business line.
The decrease was primarily driven by mix of contracts and an increase in our higher margin satellite related business that helped to offset continued increased supply chain related costs in the manufacturing side of our business.