Biggest changeThe results of operations are as following for the years presented (dollars in thousands): Years Ended December 31, % Increase (Decrease) 2024 2023 Revenues, net $ 1,857 $ 1,193 56 % Cost of sales 853 654 30 % Gross profit 1,004 539 86 % Operating expenses: Research and development 1,712 1,228 39 % Selling, general and administrative 5,541 7,043 (21) % Total operating expenses 7,253 8,271 (12) % Loss from operations (6,249) (7,732) (19) % Other income, net 65 22 195 % Net loss $ (6,184) $ (7,710) (20) % Revenues, net Sales, which are net of any discounts and promotions, were $1.9 million for the year ended December 31, 2024, compared to $1.2 million for the year ended December 31, 2023.
Biggest changeThe results of operations are as following for the years presented (dollars in thousands): Years Ended December 31, Increase (Decrease) 2025 2024 Revenues, net $ 2,221 $ 1,857 $ 364 Cost of sales 833 853 (20) Gross profit 1,388 1,004 384 Operating expenses: Research and development 1,698 1,712 (14) Selling, general and administrative 6,195 5,541 654 Total operating expenses 7,893 7,253 640 Loss from operations (6,505) (6,249) 256 Other income, net 122 65 57 Net loss $ (6,383) $ (6,184) $ 199 Revenues, net Years Ended December 31, 2025 2024 Evolve $ 1,809 81 % $ 1,229 66 % ContraPest 412 19 % 628 34 % Revenues, net $ 2,221 100 % $ 1,857 100 % Revenues, which are net of any discounts and promotions, were $2.2 million for the year ended December 31, 2025, compared to $1.9 million for the year ended December 31, 2024.
Our net loss was primarily attributed to expenses incurred related to selling, general and administrative as we continue efforts to commercialize our products, as well as research and development activities. Revenue from our product sales did not cover our operating expenses during the year.
Our net loss was primarily attributed to expenses incurred related to our selling, general and administrative activities as we continued efforts to commercialize our products as well as research and development activities, as revenue from our product sales did not cover our operating expenses during the year.
In particular, we expect to incur substantial and increased expenses as we: • work to maximize market acceptance for, and generate sales of, our products, including by conducting field demonstrations at potential lead customers; • explore strategic partnerships to enable us to penetrate additional target markets and geographical locations; • manage the infrastructure for sales, marketing and distribution of ContraPest and Evolve and any other product candidates for which we may receive regulatory approval; • seek additional regulatory approvals, if any, for our products, including to more fully expand the market and use for ContraPest and Evolve and, if we believe there is commercial viability, for our other product candidates; • further develop our manufacturing processes to contain costs while being able to scale to meet future demand of ContraPest and Evolve and any other product candidates for which we receive regulatory approval; • continue product enhancement and evolution of ContraPest and Evolve and advance our research and development activities and, as our operating budget permits, advance the research and development programs for other product candidates; • maintain and protect our intellectual property portfolio; and • add operational, financial and management information systems and personnel, including personnel to support our product development and commercialization efforts and operations as a public company.
In particular, we may incur expenses as we: • work to maximize market acceptance for, and generate sales of, our products, including by conducting field demonstrations at potential lead customers; • explore strategic partnerships to enable us to penetrate additional target markets and geographical locations; • manage the infrastructure for sales, marketing and distribution of our fertility control products and any other product candidates for which we may receive regulatory approval; • seek additional regulatory approvals, if any, for our products, including to more fully expand the market and use for our fertility control products and, if we believe there is commercial viability, for our other product candidates; • further develop our manufacturing processes to contain costs while being able to scale to meet future demand of our fertility control products and any other product candidates for which we receive regulatory approval; • continue product enhancement and evolution of our existing fertility control products and advance our research and development activities and, as our operating budget permits, advance the research and development programs for other product candidates; • maintain and protect our intellectual property portfolio; and • add operational, financial and management information systems and personnel, including personnel to support our product development and commercialization efforts and operations as a public company.
When there are changes to the assumptions used in the option-pricing model, including fluctuations in the market prices of our common stock, there will be variations in the calculated fair value of our 34 Table of Contents future stock option awards, which results in variation in the stock-based compensation expensed recognized.
When there are changes to the assumptions used in the option-pricing model, including fluctuations in the market prices of our common stock, there will be variations in the calculated fair value of our future stock option awards, which results in variation in the stock-based compensation expensed recognized.
In this regard, an uncertain tax position represents our expected treatment of a tax position taken in a filed tax return, or planned to be taken in a future tax return, that has not been reflected in measuring income tax expense for financial reporting purposes.
In this regard, an uncertain tax position represents our expected treatment of a tax position taken in a filed tax return, or planned to be taken in a future tax return, that has not been reflected in measuring income tax expense for 33 Table of Contents financial reporting purposes.
In 2024, net cash provided by financing activities consisted of $2.0 million from the exercise of warrants, $38,000 from the issuance of common stock, and $25,000 from proceeds received related to notes payable, partially offset by $42,000 of repayments of notes payable.
In 2024, net cash provided by financing activities consisted of $2.0 million from the exercise of warrants, $38,000 from the issuance of common stock and $25,000 from proceeds from notes payable, partially offset by $42,000 of repayments of notes payable.
For the year ended December 31, 2024, other income, net largely consisted of interest income of $56,000 and a gain on the sale of equipment of $28,000, partially offset by interest expense of $22,000. For the year ended December 31, 2023, other income, net consisted of interest income of $26,000, partially offset by interest expense of $4,000.
For the year ended December 31, 2024, other income, net largely consisted of interest income of $56,000 and a gain on the sale of equipment of $28,000, partially offset by interest expense of $22,000.
The increase in our gross profit margin was driven by the shift in the mix of our products sold, and increased due to our latest product offering, Evolve, which launched in January 2024.
The increase in our gross profit margin was driven by the shift in the mix of our products sold, and increased due to our Evolve product offerings, which launched in January 2024.
Our net loss was primarily attributed to expenses incurred related to our selling, general and administrative activities.
Our net loss was primarily attributed to expenses incurred related to our selling, general and administrative activities and our research and development activities.
Research and Development Expenses Research and development expenses are expensed as incurred and consist primarily of costs incurred in connection with the research and development of ContraPest, Evolve, and our other product candidates.
Research and Development Expenses Research and development expenses are expensed as incurred and consist primarily of costs incurred in connection with the research and development of our products and our other product candidates.
Cash Flows The following table summarizes our sources and uses of cash for each of the years presented (in thousands): Years Ended December 31, 2024 2023 Cash and cash equivalents, beginning of year $ 5,395 $ 4,775 Net cash provided by (used in): Operating activities (6,033) (7,566) Investing activities (56) (149) Financing activities 2,001 8,335 Net change in cash and cash equivalents (4,088) 620 Cash and cash equivalents, end of year $ 1,307 $ 5,395 33 Table of Contents Cash Flows from Operating Activities— Cash flows from operating activities are generally determined by the amount and timing of cash received from customers and payments made to vendors, as well as the nature and amount of non-cash items, including depreciation and amortization and stock-based compensation included in operating results during a given period.
Cash Flows The following table summarizes our sources and uses of cash for each of the years presented (in thousands): Years Ended December 31, 2025 2024 Cash and cash equivalents, beginning of year $ 1,307 $ 5,395 Net cash provided by (used in): Operating activities (5,750) (6,033) Investing activities (1,102) (56) Financing activities 13,120 2,001 Net change in cash and cash equivalents 6,268 (4,088) Cash and cash equivalents, end of year $ 7,575 $ 1,307 Cash Flows from Operating Activities— Cash flows from operating activities are generally determined by the amount and timing of cash received from customers and payments made to vendors, as well as the nature and amount of non-cash items, including depreciation and amortization and stock-based compensation included in operating results during a given period.
Additionally, the 2024 gross profit margin was impacted by both the higher-than-expected cost of a key ingredient in our new Evolve product during the first quarter, combined with an increased proportion of our sales coming from distributors, who are offered a lower price due to the quantities purchased, while the 2023 gross profit margin was impacted by the higher cost of sales related to the scrapping of defective tanks no longer used in our products.
Additionally, the 2024 gross profit margin was impacted by both the higher-than-expected cost of a key ingredient in our new Evolve product during the first quarter of 2024, combined with an increased proportion of our sales coming from distributors, who are offered a lower price due to the quantities purchased.
Cost of Sales Cost of sales, consisting primarily of the cost of products sold, including scrap and reserves for obsolescence, was $853,000, or 45.9% of net sales, for the year ended December 31, 2024, compared with $654,000, or 54.8% of net sales, for the year ended December 31, 2023.
Cost of Sales Cost of sales, consisting primarily of the cost of products sold, including scrap and reserves for obsolescence, was $833,000, or 37.5% of net sales, for the year ended December 31, 2025, compared with $853,000, or 45.9% of net sales, for the year ended December 31, 2024.
During 2024, net cash flows used in operating activities consisted of our net loss of $6.2 million and by changes in our operating assets and liabilities of $305,000, offset by non-cash charges of $456,000.
During 2025, net cash flows used in operating activities consisted of our net loss of $6.4 million offset by non-cash charges of $518,000 and changes in our operating assets and liabilities of $115,000.
Launched in January 2024, and expanded during 2024 with variations in product offerings, Evolve is a soft bait containing the active ingredient, cottonseed oil, and represented approximately 66%, or $1.2 million, of revenue for 2024. Partially offsetting this increase was a decline in the revenue related to our ContraPest product offerings.
Launched in January 2024, and expanded during 2024 with variations in product offerings, Evolve is a soft bait containing the active ingredient, cottonseed oil, and represented approximately 81%, or $1.8 million, of revenue for 2025 compared to 66%, or $1.2 million, of revenue for 2024.
We believe we will need additional financing to fund these continuing and additional expenses.
We believe we may need additional financing to fund these expenses.
Other Income, Net Other income, net, consists of interest income and expense, as well as any gains or losses related to the sale of property and equipment and any other miscellaneous items.
Other Income, Net Other income, net, consists of interest income and expense, as well as any gains or losses related to the sale of property and equipment and any other miscellaneous items. For the year ended December 31, 2025, other income, net consisted of interest income of $144,000, partially offset by interest expense of $22,000.
These increases were partially offset by lower consulting and legal fees required for research and development purposes. Selling, General and Administrative Expenses Selling, general and administrative expenses consist primarily of salaries and related costs, including stock-based compensation, for personnel in executive, finance, sales, marketing and administrative functions.
Selling, General and Administrative Expenses Selling, general and administrative expenses consist primarily of salaries and related costs, including stock-based compensation, for personnel in executive, finance, sales, marketing and administrative functions.
The $664,000, or 56%, increase in 2024 was driven by the launch of our latest Evolve product offerings, partially offset by a decrease in the number of units sold of our existing ContraPest product offerings.
The $364,000, or 20%, increase in 2025 was driven by increasing unit demand for our Evolve products, partially offset by a decrease in the number of units sold of our ContraPest product offerings.
Based upon our current operating plan, we expect that cash and cash equivalents at December 31, 2024, in combination with anticipated revenue, will be sufficient to fund our current operations for at least the next three months.
Based upon our current operating plan, we expect that our cash and cash equivalents and short-term investments as of December 31, 2025, in combination with anticipated revenue, will be sufficient to fund our current operations through approximately the second quarter of 2027.
Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Annual Report on Form 10-K, particularly in the sections of this report titled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements.” Overview Since our inception, we have sustained significant operating losses in the course of our research and development activities and commercialization efforts and expect such losses to continue for the near future.
Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Annual Report on Form 10-K, particularly in the sections of this report titled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements.” Overview We have developed and are commercializing products for managing animal pest populations through fertility control and population management strategies.
Selling, general and administrative expenses also include direct and allocated facility-related costs as well as professional fees for legal, consulting, accounting and audit services. 31 Table of Contents Selling, general and administrative expenses consisted of the following (in thousands): Years Ended December 31, Increase (Decrease) 2024 2023 Personnel-related (including stock-based compensation) $ 2,630 $ 3,440 $ (810) Professional fees 1,240 1,722 (482) Marketing 288 317 (29) Insurance 243 350 (107) Licensed software 232 240 (8) Travel and entertainment 230 228 2 Facility-related 146 155 (9) Other 532 591 (59) Total $ 5,541 $ 7,043 $ (1,502) Selling, general and administrative expenses were $5.5 million for the year ended December 31, 2024, compared to $7.0 million for the year ended December 31, 2023.
Selling, general and administrative expenses also include free shipping offered in connection with marketing efforts, direct and allocated facility-related costs, franchise fees as well as professional fees for legal, consulting, accounting and audit services. 30 Table of Contents Selling, general and administrative expenses consisted of the following (in thousands): Years Ended December 31, Increase (Decrease) 2025 2024 Personnel-related (including stock-based compensation) $ 2,478 $ 2,630 $ (152) Professional fees 2,135 1,240 895 Marketing 261 288 (27) Franchise fees 202 51 151 Insurance 194 243 (49) Licensed software 193 232 (39) Travel and entertainment 180 230 (50) Other 552 627 (75) Total $ 6,195 $ 5,541 $ 654 Selling, general and administrative expenses were $6.2 million for the year ended December 31, 2025, compared to $5.5 million for the year ended December 31, 2024.
The lower cost of net sales is largely due to a shift in the mix of products sold, and declined due to our latest product offering, Evolve, which launched in January 2024.
The lower cost of net sales is largely due to a shift in the mix of products sold, with Evolve representing 81% of sales in 2025 compared to 66% in 2024.
Net cash used by changes in our operating assets and liabilities consisted primarily of a $582,000 decrease in accounts payable and accrued expenses, and increases of $26,000 in deferred revenue and $10,000 in prepaid expenses, offset by decreases of $58,000 in inventory and $20,000 in accounts receivable.
Changes to net cash used in our operating assets and liabilities primarily consisted of decreases of 32 Table of Contents $121,000 in accounts receivable, $80,000 in prepaid expenses and other current assets and $22,000 in other assets, and a net increase of $73,000 in accounts payable and accrued expenses, offset by an increase of $200,000 in inventory.
Liquidity and Capital Resources Since our inception, we have sustained significant operating losses in the course of our research and development activities and commercialization efforts and expect such losses to continue for the near future. While we have generated $1.9 million of revenue in our most recent fiscal year, it is not sufficient to cover our base operating costs.
Liquidity and Capital Resources Since our inception, we have incurred significant operating losses related to our research and development activities and commercialization efforts and expect such losses to continue for the near future.
Furthermore, cost of sales in 2024 30 Table of Contents was impacted during the first few months of 2024 from the higher cost of a key ingredient for our new Evolve product as we transitioned from development-stage raw materials pricing to production-level raw materials pricing, while cost of sales in 2023 was impacted by the scrapping of defective trays no longer used in our products in the first quarter of 2023.
Additionally, cost of sales in 2024 was impacted during the first quarter of 2024 from the higher cost of a key ingredient for our new Evolve product as we transitioned from development-stage raw materials pricing to production-level raw materials pricing. 29 Table of Contents Gross Profit Gross profit for the year ended December 31, 2025 was $1.4 million, for a gross profit margin of 62.5%, compared with gross profit of $1.0 million, or a gross profit margin of 54.1%, for the year ended December 31, 2024.
Research and development expenses consisted of the following (in thousands): Years Ended December 31, Increase (Decrease) 2024 2023 Personnel-related (including stock-based compensation) $ 1,032 $ 636 $ 396 Facility-related 184 122 62 Stability and animal studies, materials and field costs 133 45 88 Depreciation 127 109 18 Professional fees 99 156 (57) Supplies and maintenance 69 73 (4) Other 68 87 (19) Total $ 1,712 $ 1,228 $ 484 Research and development expenses were $1.7 million for the year ended December 31, 2024, compared to $1.2 million for the year ended December 31, 2023.
Research and development expenses consisted of the following (in thousands): Years Ended December 31, Increase (Decrease) 2025 2024 Personnel-related (including stock-based compensation) $ 894 $ 1,032 $ (138) Facility-related 412 184 228 Supplies and maintenance 123 69 54 Depreciation 112 127 (15) Professional fees 47 99 (52) Other 110 201 (91) Total $ 1,698 $ 1,712 $ (14) Research and development expenses were $1.7 million for each of the years ended December 31, 2025 and 2024.
Cash Flows from Investing Activities— Cash flows used in investing activities primarily consist of the purchase of property and equipment, offset by any proceeds received in connection with sales of property and equipment. In 2024, the cash outlay for our property and equipment purchases were $65,000 lower than 2023.
Cash Flows from Investing Activities— Cash flows from investing activities consist of held-to-maturity investment transactions, the purchase of property and equipment, and any proceeds received in connection with sales of property and equipment.
Through December 31, 2024, we had received net proceeds of $94.6 million from our sales of common stock, preferred stock and issuance of convertible and other promissory notes, an aggregate of $1.7 million from research grants and licensing fees and an aggregate of $5.6 million in product sales.
Through December 31, 2025, we had received net proceeds of $107.7 million primarily from the sales of our equity securities, including warrant exercises, an aggregate of $7.8 million in product sales, and an aggregate of $1.7 million from licensing fees.
Net cash used by changes in our operating assets and liabilities largely consisted of increases of $242,000 in accounts receivable and $44,000 in other assets. During 2023, net cash flows used in operating activities consisted of our net loss of $7.7 million and by changes in our operating assets and liabilities of $544,000, offset by non-cash charges of $688,000.
During 2024, net cash flows used in operating activities consisted of our net loss of $6.2 million and changes in our operating assets and liabilities of $297,000, offset by non-cash charges of $448,000. Revenue from our product sales did not cover our operating expenses during 2024.
In 2023, net cash provided by financing activities largely consisted of $5.4 million of net proceeds from the issuance of common stock, $2.8 million from the exercise of warrants, and $114,000 from proceeds from notes payable. Critical Accounting Policies and Estimates Our financial statements are prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”).
Critical Accounting Policies and Estimates Our financial statements are prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”).
If such equity or debt financing is not available at adequate levels or on acceptable terms, we may need to delay, limit or terminate commercialization and development efforts or discontinue operations. Additional Funding Requirements We expect our expenses to continue or increase in connection with our ongoing activities, particularly as we focus on marketing and sales of ContraPest and Evolve.
There can be no assurance that additional capital will be available on acceptable terms, if at all. 31 Table of Contents Additional Funding Requirements Our expenses may continue to increase in connection with our ongoing activities, particularly as we focus on marketing and sales of fertility control products.
Limited erosion of demand for ContraPest products is expected as Evolve products are accepted in the marketplace. Also in 2024, we had a shift in our sales channels, with distributors representing approximately 34% of revenues compared to 9% in 2023.
Partially offsetting this increase was a decline in the revenue related to our ContraPest product offerings. Limited erosion of demand for ContraPest products is expected to continue as Evolve products are accepted in the marketplace.
Specifically, our stock-based compensation expense for the years ended December 31, 2024 and 2023 was $326,000 and $555,000, respectively, which represented 4.5% and 6.7%, respectively, of our total operating expenses for those periods. Results of Operations The following tables provide financial and operational information to be considered in conjunction with management’s discussion and analysis of results of operations.
Results of Operations The following tables provide financial and operational information to be considered in conjunction with management’s discussion and analysis of results of operations.
In 2024, we had proceeds received of $28,000 related to the sale of certain equipment. Cash Flows from Financing Activities— Financing activities provide cash for both day-to-day operations and capital requirements as needed.
Cash Flows from Financing Activities— Financing activities provide cash for both day-to-day operations and capital requirements as needed. In 2025, net cash provided by financing activities consisted of $10.5 million from the exercise of warrants and $2.7 million from the issuance of common stock, partially offset by $56,000 of repayments of notes payable.