Biggest changeCash used for working capital was due primarily to increases in receivables and prepaid expenses, partially offset by increases in accounts payable and accrued expenses and a decrease in inventory. 35 Table of Contents Cash Flows from Investing Activities During 2022, we used $65.1 million for construction charges and equipment deposits for our Ohio farm, $1.4 million and $1.0 million for equipment purchases and deposits for our Indiana and Rollo Bay farms, respectively, and we received $101.8 million on the net sales of marketable securities.
Biggest changeDuring 2022, we used $65.1 million for construction charges and equipment deposits for our Ohio farm, and $1.4 million and $1.0 million for equipment purchases and deposits for our Indiana and Rollo Bay farms, respectively, and we received $101.8 million on the net sales of marketable securities. 35 Table of Contents We have paused construction at our Ohio farm, but we expect expenditures on capital projects to increase in future periods once we secure additional funding and resume construction at the site.
Spending on operations increased in 2022 due to increases in production activities at our Rollo Bay and Indiana farm sites, increases in headcount and increases in costs for insurance, taxes, and professional fees. Cash used for working capital was due primarily to increases in inventory and prepaid expenses, partially offset by an increase in accrued expenses.
Spending on operations increased in 2022 due to increases in production activities at our Rollo Bay and Indiana farm sites, increases in headcount and increases in costs for insurance, taxes, and professional fees. The increase in cash used for working capital was due primarily to increases in inventory and prepaid expenses, partially offset by an increase in accrued expenses.
We measure inventory at the lower of cost or net realizable value (“NRV”), where NRV is defined as the estimated market price, less the estimated costs of processing, packaging and transportation. We consider fish that has been harvested and transported from its farm to be fish for sale. Revenue Recognition We generate revenue from the sale of our products.
We measure inventory at the lower of cost or net realizable value (“NRV”), where NRV is defined as the estimated market price, less the estimated costs of processing, packaging and transportation. We consider fish that have been harvested and transported from its farm to be fish for sale. Revenue Recognition We generate revenue from the sale of our products.
Recent Accounting Pronouncements We do not expect any recently issued, but not yet effective, accounting standards to have a material effect on our results of operations or financial condition. 33 Table of Contents Results of Operations Comparison of the year ended December 31, 2022 to the year ended December 31, 2021.
Recent Accounting Pronouncements We do not expect any recently issued, but not yet effective, accounting standards to have a material effect on our results of operations or financial condition. 33 Table of Contents Results of Operations Comparison of the year ended December 31, 2023 to the year ended December 31, 2022.
A portion of production costs is absorbed into inventory as fish in process to the extent that these costs do not exceed the net realizable value of the fish biomass. The costs that are not absorbed into inventory, as 32 Table of Contents well as any net realizable value inventory adjustments, are classified as production costs .
A portion of production costs is absorbed into inventory as fish in process to the extent that these costs do not exceed the net realizable value of the fish biomass. The costs that are not absorbed into inventory, as well as any net realizable value inventory adjustments, are classified as product costs .
Our research and development expenses consist primarily of: salaries and related overhead expenses for personnel in research and development functions; fees paid to contract research organizations and consultants who perform research for us; costs related to laboratory supplies used in our research and development efforts; and costs related to the operation of our field trials.
Our research and development expenses consist primarily of salaries and related overhead expenses for personnel in research and development functions; fees paid to contract research organizations and consultants who perform research for us; and costs related to laboratory supplies used in our research and development efforts.
For more information, see “ Our business plans include the need for substantial additional capital and without it we may not be able to implement our strategy as planned or at all .” Cash Flows from Financing Activities During 2022, we received approximately $476 thousand in proceeds from new debt and we repaid $640 thousand of outstanding debt.
For more information, see “ Our current business plans include the need for substantial additional capital, and without it, we may not be able to implement our strategy as planned or at all .” Cash Flows from Financing Activities During 2023, we received approximately $418 thousand in proceeds from new debt, and we repaid $726 thousand of outstanding debt.
Financial Overview We expect to generate product revenue primarily through the sales of our GE Atlantic salmon. We also sell conventional Atlantic salmon, salmon eggs, fry, and byproducts. We expect our future capital requirements will be substantial, particularly as we continue to develop our business and expand our commercial activities, as discussed in “Liquidity and Capital Resources”.
Financial Overview We expect our future capital requirements will be substantial, particularly as we continue to develop our business and expand our commercial activities, as discussed in “Liquidity and Capital Resources”. Product Revenue We have generated product revenue primarily through the sales of our GE Atlantic salmon, supplemented by sales of conventional Atlantic salmon, salmon eggs, fry, and byproducts.
Our land-based Recirculating Aquaculture System farms, located in Indiana in the United States and Prince Edward Island in Canada, are close to key consumption markets and are designed to prevent disease and to include multiple levels of fish containment to protect wild fish populations.
Our land-based Recirculating Aquaculture System farms, including our grow-out farm located in Indiana in the United States and our broodstock and egg production farm located on Prince Edward Island in Canada, are close to key consumption markets and are designed to prevent disease and to include multiple levels of fish containment to protect wild fish populations.
Our production costs also include the labor and related costs to maintain our salmon broodstock. As of December 31, 2022 and 2021, we had seventy and sixty-one employees, respectively engaged in production activities. Sales and Marketing Expenses Our sales and marketing expenses currently include salaries and related costs for our sales personnel and consulting fees for market-related activities.
Our product costs also include the labor and related costs to maintain our salmon broodstock. As of December 31, 2023 and 2022, we had 82 and 70 employees, respectively, engaged in production activities. Sales and Marketing Expenses Our sales and marketing expenses currently include salaries and related costs for our sales personnel and agency fees for market-related activities.
During the current year, we increased the volume of harvests of GE Atlantic salmon from our Indiana farm and completed the final harvests of GE Atlantic salmon from our Rollo Bay farm, as it began its transition into a broodstock facility.
During the current year, we increased the volume of harvests of GE Atlantic salmon from our Indiana farm and completed the transition of our Rollo Bay farm to a broodstock and egg production facility.
Net cash used in operating activities during the year ended December 31, 2021, was primarily comprised of our $22.3 million net loss, offset by non-cash depreciation and stock compensation charges of $2.2 million and increased by working capital uses of $349 thousand.
Net cash used in operating activities during the year ended December 31, 2022, was primarily comprised of our $22.2 million net loss, partially offset by non-cash depreciation and share-based compensation charges of $2.6 million and increased by working capital uses of $1.4 million.
Total Other (Income) Expense Total other (income) expense for 2022 is comprised of interest income, interest on debt, bank charges, and a loss on the disposal of assets. Total other (income) expense for 2021 is comprised of interest income, interest on debt and bank charges.
Total Other (Expense) Income Total other (expense) income for 2023 and 2022 is comprised of interest income, interest on debt, bank charges, and miscellaneous gains and losses on the disposal of assets.
Our principal contractual commitments include capital expenditure obligations, repayments of debt and related interest, and payments under operating leases. Refer to the notes in our consolidated financial statements for further information about our capital expenditure commitments (Note 6), debt (Note 7), and lease payment obligations (Note 10).
Refer to the notes in our consolidated financial statements for further information about our capital expenditure commitments (Note 6), debt (Note 7), and lease payment obligations (Note 10).
The ability of the Indiana subsidiary to meet its debt covenants over the next twelve months is dependent upon its operating performance. Until such time, if ever, as we can generate positive operating cash flows, we may finance our cash needs through a combination of equity offerings, debt financings, government or other third-party funding, strategic alliances, and licensing arrangements.
Until such time, if ever, as we can generate positive cash flows from operating activities, we may finance our cash needs through a combination of equity offerings, debt financings, government or other third-party funding, strategic alliances, and licensing arrangements, as well as our announced plan to sell our Indiana farm.
Other income (expense) includes bank charges, fees, interest income, miscellaneous gains or losses on asset disposals and realized gains or losses on investments. Critical Accounting Policies and Estimates This Management’s Discussion and Analysis of Financial Condition and Results of Operations is based on our consolidated financial statements, which we have prepared in accordance with GAAP.
Critical Accounting Policies and Estimates This Management’s Discussion and Analysis of Financial Condition and Results of Operations is based on our consolidated financial statements, which we have prepared in accordance with GAAP.
Our Indiana farm required extensive repairs to one of its buildings during Q4 of the current year, which impacted the number of fish that could be harvested and sold during the final two months of the year. Repairs commenced immediately on the building and no fish were impacted by the situation.
Our Indiana farm required extensive repairs to one of its buildings during the fourth quarter of 2022, which impacted the number of fish that could be harvested and sold during the final two months of 2022 and the first two months of 2023.
Inventories Inventories are mainly comprised of feed, eggs, fry, fish in process and fish for sale. Fish in process inventory is a biological asset that is measured based on the estimated biomass of fish on hand. We have established a standard procedure to estimate the biomass of fish on hand using counting and sampling techniques.
Inventories Inventories are mainly comprised of feed, eggs, fry, fish in process and fish for sale. Fish in process inventory is a biological asset that is measured based on the estimated biomass of fish on hand. The estimate of fish biomass contains uncertainty, as we cannot weigh each individual fish until harvest.
Spending on operations increased in 2021 due to increases in production activities at our Rollo Bay and Indiana farm sites and outside consulting and advisory fees.
Spending on operations increased in 2023 due to increases in production activities at our Rollo Bay and Indiana farm sites, increases in headcount and increases in costs for excise taxes, legal fees and professional fees.
We are experiencing higher costs for farming supplies, transportation costs, wage rates, and other direct operating expenses. Additionally, inflation has impacted the cost estimates for our Ohio farm project, which is now expected to be in the range of $375 million to $395 million. We expect inflation to continue to negatively impact our results of operations for the near-term.
We are experiencing higher costs for farming supplies, transportation costs, wage rates, and other direct operating expenses, as well as for capital expenditures related to the construction of our farm in Ohio. We expect inflation to continue to negatively impact our results of operations for the near-term.
The following table summarizes our results of operations for the years ended December 31, 2022 and 2021, together with the changes in those items in dollars (in thousands) and as a percentage: Year Ended December, 31 Dollar % 2022 2021 Change Change Product revenue $ 3,137 $ 1,175 1,962 167% Operating expenses: Product costs 13,630 10,786 2,844 26% Sales and marketing 1,139 1,262 (123) (10)% Research and development 904 2,146 (1,242) (58)% General and administrative 9,787 9,103 684 8% Operating loss (22,323) (22,122) (201) 1% Total other (income) expense (166) 201 (367) (183)% Net loss $ (22,157) $ (22,323) 166 (1)% Product Revenue Product revenue for the years ended December 31, 2022 and 2021 consisted of sales of our GE Atlantic salmon and conventional Atlantic salmon eggs, fry and byproducts.
The following table summarizes our results of operations for the years ended December 31, 2023 and 2022, together with the changes in those items in dollars (in thousands) and as a percentage: Years Ended December 31, Dollar % 2023 2022 Change Change Product revenue $ 2,473 $ 3,137 (664) (21)% Operating expenses: Product costs 15,282 13,631 1,651 12% Sales and marketing 796 1,139 (343) (30)% Research and development 704 904 (200) (22)% General and administrative 13,008 9,787 3,221 33% Operating loss 27,317 22,324 4,993 22% Total other (expense) income (241) 167 (408) (244)% Net loss $ 27,558 $ 22,157 5,401 24% Product Revenue Product revenue for the year ended December 31, 2023 consisted of sales of our GE Atlantic salmon and conventional Atlantic salmon eggs, fry and byproducts.
If we cannot continue as a going concern, our stockholders would likely lose most or all of their investment in us.
If we are unable to generate additional funds in a timely manner, we will exhaust our resources and will be unable to maintain our currently planned operations. If we cannot continue as a going concern, our stockholders would likely lose most or all of their investment in us.
During 2021, we also included the cost of our conventional salmon donation program. As of December 31, 2022 and 2021, we had two and one employees, respectively, dedicated to sales and marketing. We expect our sales and marketing expenses to increase as our production output and revenues grow.
As of December 31, 2023 and 2022, we had one and two employees, respectively, dedicated to sales and marketing. We expect our sales and marketing expenses to increase as our production output and revenues grow. 32 Table of Contents Research and Development Expenses We recognize research and development expenses as they are incurred.
Production Costs Production costs include the labor and related costs to grow out our fish, including feed, oxygen, and other direct costs; overhead; and the cost to process and ship our products to customers.
With the expected sale of our Indiana farm, our product revenues will consist of conventional Atlantic salmon eggs and fry for the near term. Product Costs Product costs include the labor and related costs to grow out our fish, including feed, oxygen, and other direct costs; overhead; and the cost to process and ship our products to customers.
Cash Flows The following table sets forth the significant sources and uses of cash for the periods set forth below (in thousands): Year Ended December 31, Dollar % 2022 2021 Change Change Net cash (used in) provided by: Operating activities $ (21,007) $ (20,472) (535) 3% Investing activities 34,350 (107,539) 141,889 (132)% Financing activities (162) 121,179 (121,341) (100)% Effect of exchange rate changes on cash 3 36 (33) (92)% Net increase in cash $ 13,184 $ (6,796) 19,980 (294)% Cash Flows from Operating Activities Net cash used in operating activities during the year ended December 31, 2022, was primarily comprised of our $22.2 million net loss, offset by non-cash depreciation and stock compensation charges of $2.6 million and increased by working capital uses of $1.4 million.
Cash Flows The following table sets forth the significant sources and uses of cash for the periods set forth below (in thousands): Years Ended December 31, Dollar % 2023 2022 Change Change Net cash (used in) provided by: Operating activities $ (24,236) $ (21,007) (3,229) 15% Investing activities (68,893) 34,350 (103,243) (301)% Financing activities (309) (162) (147) 91% Effect of exchange rate changes on cash 3 3 - —% Net change in cash $ (93,435) $ 13,184 (106,619) (809)% Cash Flows from Operating Activities Net cash used in operating activities during the year ended December 31, 2023, was primarily due to our $27.6 million net loss, partially offset by non-cash depreciation and share-based compensation charges of $2.7 million and decreased by working capital sources of $0.6 million.
General and Administrative Expenses General and administrative expenses consist primarily of salaries and related costs for employees in executive, corporate, and finance functions. Other significant general and administrative expenses include corporate governance and public company costs, regulatory affairs, rent and utilities, insurance, and legal services.
Other significant general and administrative expenses include corporate governance and public company costs, regulatory affairs, rent and utilities, insurance, and legal services. We had 15 and 16 employees in our general and administrative group at December 31, 2023 and 2022, respectively.
Increases included headcount additions, feed costs and other direct supplies, as well as the costs for processing and transportation to bring our product to market. These cost increases were partly offset by an increase in the NRV of the fish in process inventory, which allowed more production cost to be absorbed into inventory.
Increases included headcount additions, feed costs and other direct supplies, maintenance and repairs, as well as the costs for processing and transportation to bring our product to market.
Interest income in 2022 was up considerably over 2021, due to our investments in marketable securities. Liquidity and Capital Resources Sources of Liquidity We have incurred losses from operations since our inception in 1991, and, as of December 31, 2022, we had an accumulated deficit of $193 million.
Liquidity and Capital Resources Sources of Liquidity We have incurred losses from operations since our inception in 1991, and, as of December 31, 2023, we had an accumulated deficit of $221 million. We expect to continue to experience losses from operations for the foreseeable future and we will require substantial additional cash to fund our business plans.
Research and Development Expenses As of December 31, 2022 and 2021, we employed twelve and nineteen scientists and technicians, respectively, at our facilities on Prince Edward Island to oversee the lines of fish we maintain for research and development purposes. We recognize research and development expenses as they are incurred.
As of December 31, 2023 and 2022, we employed six and 12 scientists and technicians, respectively, at our farms to oversee the lines of fish we maintain for research and development purposes. General and Administrative Expenses General and administrative expenses consist primarily of salaries and related costs for employees in executive, corporate, and finance functions.
Net of this charge, sales and marketing expenses increased in the current period, due to an increase in headcount and marketing program costs. Research and Development Expenses Research and development expenses for the year ended December 31, 2022 , were down from the corresponding period in 2021 due to the transition of broodstock husbandry costs to production operations.
Sales and Marketing Expenses Sales and marketing expenses for the year ended December 31, 2023 were down from the year ended December 31, 2022, primarily due to a decrease in marketing program costs.
Year Ended December 31, % 2022 2021 Change Change Harvest of GE Atlantic salmon (kg of live weight) 512,274 288,362 223,912 78% Product revenue GE Atlantic salmon revenue $ 2,914 $ 783 $ 2,131 272% Non-GE Atlantic salmon revenue 187 391 (204) (52)% Other revenue 36 1 35 3,500% Total product revenue $ 3,137 $ 1,175 $ 1,962 167% Production Costs Production costs for the year ended December 31, 2022, were up from the corresponding period in 2021, due to production cost increases for labor and other direct costs related to increased production output.
Years Ended December 31, % 2023 2022 Change Change Harvest of GE Atlantic salmon (mt) 492 430 62 14% Product revenue GE Atlantic salmon revenue $ 2,332 $ 2,913 $ (581) (20)% Non-GE Atlantic salmon revenue 124 187 (63) (34)% Other revenue 17 37 (20) (54)% Total product revenue $ 2,473 $ 3,137 $ (664) (21)% Product Costs Product costs for the year ended December 31, 2023 were up from the year ended December 31, 2022, due to production cost increases for labor and other direct costs related to increased production output and inflation.
General and Administrative Expenses General and administrative expenses for the year ended December 31, 2022, were up from the corresponding period in 2021 due to increases in personnel, auditing and legal fees, insurance costs, taxes and stock compensation charges, partly offset by decreases in consulting and outside advisory fees.
During the current period, research activities continued in key strategic areas of genomics and breeding, gene editing, fish health and operational optimization. 34 Table of Contents General and Administrative Expenses General and administrative expenses for the year ended December 31, 2023 were up from the year ended December 31, 2022, due to increases in legal fees, state excise taxes, personnel, audit fees, consulting fees and share-based compensation charges.
We had sixteen and fourteen employees in our general and administrative group at December 31, 2022 and 2021, respectively. Other Income (Expense), Net Interest expense includes the interest on our outstanding loans and the amortization of debt issuance costs.
Other Income (Expense), Net Interest expense includes the interest on our outstanding loans and the amortization of debt issuance costs. Other income (expense) includes bank charges, fees, interest income, miscellaneous gains or losses on asset disposals and realized gains or losses on investments.
We expect to continue to experience losses from operations for the foreseeable future and we will require substantial additional cash to fund our business plans. Liquidity has primarily come from equity financings, supplemented by debt transactions.
Liquidity has primarily come from equity financings, supplemented by debt transactions. During 2023 and 2022, we received $418 thousand and $476 thousand, respectively, in debt proceeds on an existing loan facility. In the future, we expect to use both debt and equity issuances to fund our continued operations and growth opportunities.