Biggest changeSTATEMENTS OF CASH FLOWS (In thousands) For the Years Ended December 31, 2023 2022 Cash flows from operating activities: Net loss $ ( 61,319 ) $ ( 111,637 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 6,817 7,798 Share-based compensation 14,040 19,197 Loss on disposal of assets 563 106 Gain on disposal of business ( 8,446 ) — Non-cash interest expense 368 295 Amortization of right-of-use assets 1,438 1,206 (Gain) Loss on changes in fair value ( 1,145 ) 510 Loss from equity method investment 4,931 1,579 Amortization of discount on note receivable ( 515 ) ( 355 ) Impairment charges 641 11,438 Changes in operating assets and liabilities: Prepaid expenses 1,051 ( 962 ) Accounts receivable ( 181 ) ( 232 ) Other assets and other current assets 1,752 1,431 Accounts payable 1,508 153 Other liabilities and other current liabilities ( 724 ) ( 1,816 ) Deferred revenue ( 43,947 ) 27,358 Lease liabilities ( 946 ) ( 1,822 ) Contract liabilities — — Net cash used in operating activities ( 84,114 ) ( 45,753 ) Cash flows from investing activities: Proceeds from disposal of business 8,000 — Proceeds from sale of equipment 107 — Purchases of property, equipment and software ( 1,957 ) ( 3,319 ) Purchases of intangibles assets ( 321 ) — Net cash provided by (used in) investing activities 5,829 ( 3,319 ) Cash flows from financing activities: Proceeds from stock option exercises 31 392 Proceeds from employee stock purchase plan 370 443 Proceeds from offering of common stock, net of issuance costs 4,986 49,345 Proceeds from offering of common stock to collaboration partners — 25,000 Borrowings from revolving credit facility, net of issuance costs paid to lender — 19,805 Net cash provided by financing activities 5,387 94,985 Net (decrease) increase in cash and cash equivalents ( 72,898 ) 45,913 Cash and cash equivalents—beginning of period 189,576 143,663 Cash and cash equivalents —end of period $ 116,678 $ 189,576 Supplemental disclosures of noncash financing and investing activities: Property, equipment and software additions included in accounts payable, accrued expenses and other current liabilities $ 14 $ 103 Cash paid for interest $ 2,018 $ 824 Unsettled at-the-market issuances of common stock included in other current assets $ 320 $ — See notes to financial statements F- 7 Precision BioSciences, Inc.
Biggest changeSTATEMENTS OF CASH FLOWS (In thousands) For the Years Ended December 31, 2024 2023 Cash flows from operating activities: Net Income (loss) $ 7,167 $ ( 61,319 ) Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation and amortization 3,404 6,817 Share-based compensation 12,604 14,040 Loss on disposal of assets 436 563 Gain on disposal of business — ( 8,446 ) Non-cash interest expense 249 368 Amortization of right-of-use assets 1,173 1,438 Gain on changes in fair value ( 258 ) ( 1,145 ) Loss from equity method investment 1,084 4,931 Amortization of discount on note receivable ( 695 ) ( 515 ) Gain on change in fair value of warrant liability ( 29,610 ) — Impairment charges — 641 Changes in operating assets and liabilities: Prepaid expenses ( 464 ) 1,051 Marketable securities 1,990 — Convertible note receivable 9,750 — Accounts receivable 672 ( 181 ) Contract asset ( 1,469 ) — Other assets and other current assets ( 262 ) 1,752 Accounts payable ( 2,096 ) 1,508 Other liabilities and other current liabilities ( 2,128 ) ( 724 ) Deferred revenue ( 58,860 ) ( 43,947 ) Lease liabilities ( 1,132 ) ( 946 ) Net cash used in operating activities ( 58,445 ) ( 84,114 ) Cash flows from investing activities: Proceeds from disposal of business — 8,000 Purchases of property, equipment and software ( 250 ) ( 1,957 ) Purchases of intangibles assets ( 25 ) ( 321 ) Proceeds from sale of equipment 60 107 Net cash (used in) provided by investing activities ( 215 ) 5,829 Cash flows from financing activities: Proceeds from stock option exercises — 31 Proceeds from employee stock purchase plan 249 370 Proceeds from offering of common stock and warrants, net of issuance costs 49,333 4,986 Proceeds from offering of common stock to collaboration partners and licensees 905 — Repayment of revolving credit facility ( 22,505 ) — Borrowings from term loan debt facility, net of issuance costs paid to lender 22,468 — Net cash provided by financing activities 50,450 5,387 Net decrease in cash, cash equivalents and restricted cash ( 8,210 ) ( 72,898 ) Cash, cash equivalents, and restricted cash—beginning of period 116,678 189,576 Cash, cash equivalents, and restricted cash —end of period $ 108,468 $ 116,678 Reconciliation of cash, cash equivalents and restricted cash: Cash and cash equivalents $ 85,899 $ 116,678 Restricted cash $ 22,569 $ — Total of cash, cash equivalents and restricted cash $ 108,468 $ 116,678 Supplemental disclosures of noncash financing and investing activities: Property, equipment and software additions included in accounts payable, accrued expenses and other current liabilities $ 48 $ 14 Intangible asset additions included in accounts payable and accrued expenses and other current liabilities $ 250 $ — Cash paid for interest $ 1,738 $ 2,018 Unsettled at-the-market issuances of common stock included in other current assets $ — $ 320 See notes to financial statements F- 6 Precision BioSciences, Inc.
The Additional TG Milestone Payments become due upon the achievement of certain milestones as specified in the TG License Agreement.
The Additional Milestone Payments become due upon the achievement of certain milestones as specified in the TG License Agreement.
Additionally, on the Novartis Effective Date, Novartis made an equity investment in the Company’s common stock pursuant to a stock purchase agreement (the “Novartis Stock Purchase Agreement”) pursuant to which, on the Novartis Effective Date, the Company issued and sold to Novartis 413,581 shares of the Company’s common stock (the “Novartis Shares”) in a private placement transaction for an aggregate purchase price of $ 25.0 million, or approximately $ 60.30 per share.
Additionally, on the Novartis Effective Date, Novartis made an equity investment in the Company’s common stock pursuant to a stock purchase agreement (the “Novartis Stock Purchase Agreement”) pursuant to which, on the Novartis Effective Date, the Company issued and sold to Novartis 413,581 shares of its common stock (the “Novartis Shares”) in a private placement transaction for an aggregate purchase price of $ 25.0 million, or approximately $ 60.30 per share.
All historical share and per-share amounts reflected throughout the accompanying consolidated financial statements and other financial information in this Annual Report on Form 10-K have been retroactively adjusted to reflect the 2024 Reverse Stock Split as if the split occurred as of the earliest period presented.
All historical share and per-share amounts reflected throughout the accompanying financial statements and other financial information in this Annual Report on Form 10-K have been retroactively adjusted to reflect the 2024 Reverse Stock Split as if the split occurred as of the earliest period presented.
Principal among these risks are dependence on key individuals and intellectual property, competition from other products and companies, and the technical risks associated with the successful research, development and clinical manufacturing of its product candidates.
Principal among these risks are the Company’s dependence on key individuals and intellectual property, competition from other products and companies, and the technical risks associated with the successful research, development and clinical manufacturing of its product candidates.
As described below, up to $ 10.0 million of the cash payments potentially payable to the Company are payable in exchange for the issuance to TG Subsidiary by the Company of shares of the Company’s common stock (the “Company Stock Issuances”).
As described below, up to $ 10.0 million of the cash payments potentially payable to the Company are payable in exchange for the issuance (the “Company Stock Issuances”) to TG Subsidiary of shares of the Company’s common stock.
Either party may terminate the License Agreement (i) for material breach by the other party and a failure to cure such breach within the time period specified in the agreement or (ii) the other party’s insolvency.
Either party may terminate the Imugene License Agreement (i) for material breach by the other party and a failure to cure such breach within the time period specified in the agreement or (ii) the other party’s insolvency.
TG Therapeutics’ obligation to pay royalties to the Company expires on a country-by-country and licensed product-by-licensed product basis, upon the latest to occur of (i) the expiration of the last-to-expire valid claim in such country covering such licensed product; (ii) the expiration of any period of data, regulatory, or market exclusivity, or supplemental protection certificates (other than patents) covering the licensed product in such country; and (iii) a period of ten years following the first commercial sale of the respective licensed product in such country.
TG Therapeutics’ obligation to pay royalties to the Company expires on a country-by-country and licensed product-by-licensed product basis, upon the latest to occur of (i) the expiration of the last-to-expire valid claim in such country covering such licensed product; (ii) the expiration of any period of data, regulatory, or market exclusivity, or supplemental protection certificates (other than patents) covering the licensed product in such country; and (iii) a period of 10 years following the first commercial sale of the respective licensed product in such country.
Under the TG License Agreement, the Company is entitled to receive an upfront cash payment of $ 10.0 million (the “TG Upfront Payment”), an additional cash payment of $ 7.5 million in the event that TG Therapeutics achieves a certain clinical milestone that is expected to be achieved in the near-term (the “Initial Milestone Payment”), and additional payments upon the achievement of additional specified milestones of up to $ 288.6 million (the “Additional TG Milestone Payments”).
Under the TG License Agreement, the Company is entitled to receive an upfront cash payment of $ 10.0 million (the “Upfront Payment”), an additional cash payment of $ 7.5 million in the event that TG Therapeutics achieves a certain clinical milestone that is expected to be achieved in the near-term (the “Initial Milestone Payment”), and additional payments upon the achievement of additional specified milestones of up to $ 288.6 million (the “Additional Milestone Payments”).
As part of the Imugene Purchase Agreement, Imugene US hired a number of employees of the Company who were associated with the Company’s historical CAR T cell therapy operations.
As part of the Imugene Purchase Agreement, Imugene US hired a number of the Company’s employees who were associated with the Company’s historical CAR T cell therapy operations.
The Company assesses the likelihood that its deferred tax assets will be recovered from future taxable income and, to the extent it believes, based upon the weight of available evidence, that it is more likely than not that all or a portion of the deferred tax assets will not be realized, a valuation allowance is established through a charge to income tax expense.
The Company assesses the likelihood that its deferred tax assets will be recovered from future taxable income and, to the extent it believes, based upon the weight of available evidence, that it is more likely than not that all or a portion of the deferred tax assets will F- 12 not be realized, a valuation allowance is established through a charge to income tax expense.
An impairment charge is recognized for the amount by which the carrying amount exceeds the fair value of the asset. F- 9 Fair Value Measurements Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
An impairment charge is recognized for the amount by which the carrying amount exceeds the fair value of the asset. Fair Value Measurements Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Accordingly, contingent liabilities of $ 10.0 million related to the Program Purchase Agreement are accrued and included in contract liabilities in the balance sheets as of December 31, 2023 and December 31, 2022. Leases The Company has an operating lease for real estate in North Carolina and does not have any finance leases.
Accordingly, contingent liabilities of $ 10.0 million related to the Program Purchase Agreement are accrued and included in contract liabilities in the balance sheets as of December 31, 2024 and December 31, 2023. Leases The Company has an operating lease for real estate in North Carolina and does not have any finance leases.
Leases At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Leases with a term greater than one year are recognized on the balance sheet as right-of-use assets and lease liabilities.
Leases At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Leases with a term greater than one year are recognized on the balance sheet as right-of-use assets and F- 9 lease liabilities.
To date, the Company has not recognized any royalty revenue resulting from any of its licensing arrangements. Significant Financing Component – In determining the transaction price, the Company adjusts consideration for the effects of the time value of money if the timing of payments provides the Company with a significant benefit of financing.
To date, the Company has not recognized any royalty revenue resulting from any of its licensing arrangements. F- 10 Significant Financing Component – In determining the transaction price, the Company adjusts consideration for the effects of the time value of money if the timing of payments provides the Company with a significant benefit of financing.
Employee contributions to the Retirement Plan can be 100 % of annual compensation up to the prescribed annual maximum under the Internal Revenue Code. Administrative fees of less than $ 0.1 million were paid by the Company for the years ended December 31, 2023 and December 31, 2022.
Employee contributions to the Retirement Plan can be 100 % of annual compensation up to the prescribed annual maximum under the Internal Revenue Code. Administrative fees of less than $ 0.1 million were paid by the Company for the years ended December 31, 2024 and December 31, 2023.
F- 16 Unless earlier terminated, the Novartis Agreement will remain in effect on a licensed product-by-licensed product and country-by-country basis until the expiration of a defined royalty term for each licensed product and country. Novartis has the right to terminate the Novartis Agreement without cause by providing advance notice to the Company.
Unless earlier terminated, the Novartis Agreement will remain in effect on a licensed product-by-licensed product and country-by-country basis until the expiration of a defined royalty term for each licensed product and country. Novartis has the right to terminate the Novartis Agreement without cause by providing advance notice to the Company.
Imugene’s obligation to pay royalties to the Company expires on a country-by-country and licensed product-by-licensed product basis, upon the latest to occur of certain events related to expiration of patents, regulatory exclusivity or a period of ten years following the first commercial sale of the respective licensed product.
Imugene’s obligation to pay royalties to the Company expires on a country-by-country and licensed product-by-licensed product basis, upon the latest to occur of certain events related to expiration of patents, regulatory exclusivity or a period of 10 years following the first commercial sale of the respective licensed product.
Additionally, the Company and Imugene US entered into a license agreement (the “Imugene License Agreement”) on the Closing Date, pursuant to which the Company granted Imugene US certain exclusive and non-exclusive license rights to develop, manufacture, and commercialize oncological applications of the Company’s allogeneic CAR T therapy, azer-cel, and up to three additional research product candidates directed to targets that Imugene US may nominate prior to the fifth anniversary of the effective date of the Imugene License Agreement, pursuant to the terms of the Imugene License Agreement.
Additionally, the Company entered into a license agreement with Imugene (the “Imugene License Agreement”) on the Closing Date, pursuant to which the Company granted Imugene US certain exclusive and non-exclusive license rights to develop, manufacture, and commercialize oncological applications of our allogeneic CAR T therapy, azer-cel, and up to three additional research product candidates directed to targets that Imugene US may nominate prior to the fifth anniversary of the effective date of the Imugene License Agreement, pursuant to the terms of the Imugene License Agreement.
Impairment Charges Long-lived assets, such as PP&E, intangible assets, and long-term prepaid assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
F- 8 Impairment Charges Long-lived assets, such as PP&E, intangible assets, and long-term prepaid assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
As of December 31, 2023, management has constrained all variable consideration related to milestone payments in the Imugene License given the level of uncertainty associated with achievement of the milestone payments. Accordingly, no revenue was recognized under the Imugene License Agreement during the year ended December 31, 2023.
As of December 31, 2024 management has constrained all variable consideration related to milestone payments in the Imugene License Agreement given the level of uncertainty associated with achievement of the milestone payments. Accordingly, no revenue was recognized under the Imugene License Agreement during the year ended December 31, 2024.
As of December 31, 2023 and December 31, 2022 , the Company had no unrecognized income tax benefits. The Company’s policy for recording interest and penalties relating to uncertain income tax positions is to record them as a component of income tax expense in the accompanying statements of operations.
As of December 31, 2024 and December 31, 2023 , the Company had no unrecognized income tax benefits. The Company’s policy for recording interest and penalties relating to uncertain income tax positions is to record them as a component of income tax expense in the accompanying statements of operations.
F- 10 Revenue Recognition for Contracts with Customers The Company’s revenues are generated primarily through collaborative research, license, development and commercialization agreements. ASC 606 applies to all contracts with customers, except for contracts that are within the scope of other standards.
Revenue Recognition for Contracts with Customers The Company’s revenues are generated primarily through collaborative research, license, development and commercialization agreements. ASC 606 applies to all contracts with customers, except for contracts that are within the scope of other standards.
Included within the Additional TG Milestone Payments is a potential payment of $ 3.0 million in connection with achievement of a milestone specified in the TG License Agreement, payable in exchange for such number of shares of the Company’s common stock determined based on a price per share equal to the greater of (A) 200 % of the VWAP of the Company’s common stock for the 30 trading days prior to the achievement of such milestone or (B) the Minimum Price.
Included within the Additional Milestone Payments is a potential payment of $ 3.0 million in connection with achievement of a milestone specified in the TG License Agreement, payable in exchange for such number of shares of the Company’s common stock determined based on a price per share equal to the greater of (A) 100 % premium to the VWAP of the Company’s common stock for the 30 trading days prior to the achievement of such milestone or (B) the Minimum Price.
The purchase price of the shares under the 2019 ESPP, in the absence of a contrary designation, will be 85 % of the lower of the fair market value of our common stock on the first trading day of the offering period or on the purchase date.
T he purchase price of the shares under the 2019 ESPP, in the absence of a contrary designation, will be 85 % of the lower of the fair market value of our common stock on the first trading day of the offering period or on the purchase date.
The Company has elected to account for GILTI in the year the tax is incurred. The Company does not have a GILTI inclusion in years ends December 31, 2023 or December 31, 2022 and therefore, no GILTI tax has been recorded for the years then ended.
The Company has elected to account for GILTI in the year the tax is incurred. The Company does not have a GILTI inclusion in years ends December 31, 2024 or December 31, 2023 and therefore, no GILTI tax has been recorded for the years then ended.
Each of the Company and TG Therapeutics may terminate the TG License Agreement (i) for material breach by the other party and a failure to cure such breach within the time period specified in the TG License Agreement or (ii) the other party’s insolvency.
The Company or TG Therapeutics may terminate the TG License Agreement (i) for material breach by the other party and a failure to cure such breach within the time period specified in the TG License Agreement or (ii) the other party’s insolvency.
Either party may terminate the Novartis Agreement for material breach by the other party and a failure to cure such breach within the time period specified in the Novartis Agreement. The Company may also terminate the Novartis Agreement in the event that Novartis brings a challenge to our patents.
Either party may terminate the Novartis Agreement for material breach by the other party and a failure to cure such breach within the time period specified in the Novartis Agreement. The Company may also terminate the Novartis Agreement in the event that Novartis brings a challenge to its patents.
Investments under the Equity Method The Company utilizes the equity method to account for investments when it is determined that the Company possess the ability to exercise significant influence, but not control, over the operating and financial policies of the investee.
Investments under the Equity Method The Company utilizes the equity method to account for investments when it is determined that the Company possesses the ability to exercise significant influence, but not control, over the operating and financial policies of the investee.
The three tiers are defined as follows: Level 1—Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities Level 2—Inputs, other than quoted prices in active markets, that are observable either directly or indirectly Level 3—Unobservable inputs for which there is little or no market data, which require the Company to develop its own assumptions Cash Equivalents As of December 31, 2023, the Company held cash equivalents which are composed of money market funds.
The three tiers are defined as follows: Level 1—Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities Level 2—Inputs, other than quoted prices in active markets, that are observable either directly or indirectly Level 3—Unobservable inputs for which there is little or no market data, which require the Company to develop its own assumptions Cash Equivalents As of December 31, 2024 and December 31, 2023, the Company held cash equivalents which were composed of investments in money market funds.
In accordance with ASC 323, the Company will continue to record its proportionate share of Elo’s net loss in the statements of operations along with a corresponding reduction in the carrying value of the Note Receivable.
In accordance with ASC 323, the Company will continue to record its F- 24 proportionate share of Elo’s net loss in the statements of operations along with a corresponding reduction in the carrying value of the Note Receivable.
NOTE 2: COLLABORATION AND LICENSE AGREEMENTS TG Therapeutics F- 13 On January 7, 2024, the Company entered into a license agreement (the “TG License Agreement”) with TG Cell Therapy, Inc. (“TG Subsidiary”) and its parent company TG Therapeutics, Inc.
NOTE 2: COLLABORATION AND LICENSE AGREEMENTS TG Therapeutics On January 7, 2024, the Company entered into a license agreement (the “TG License Agreement”) with TG Cell Therapy, Inc. (“TG Subsidiary”) and its parent company TG Therapeutics, Inc.
The Company may terminate the entire Imugene License Agreement due to a challenge to its patents brought by Imugene and a breach by Imugene in any material respect of the Imugene License Agreement, the Imugene Purchase Agreement or any related transaction documents.
The Company may terminate the entire Imugene License Agreement due to a challenge to the Company’s patents brought by Imugene and a breach by Imugene in any material respect of the Imugene License Agreement, the Imugene Purchase Agreement or any related transaction documents.
In consideration for the assets acquired under the Imugene Purchase Agreement, Imugene US assumed certain liabilities of the Company, paid the Company $ 8 million in cash, and issued to the Company convertible notes pursuant to the terms and conditions set forth in a convertible note subscription deed (collectively, the “Imugene Convertible Note”) in an aggregate principal amount of $ 13 million.
In consideration for the Acquired Assets, Imugene US assumed certain liabilities, paid the Company $ 8 million in cash, and issued the Company convertible notes pursuant to the terms and conditions set forth in a convertible note subscription deed (collectively, the “Imugene Convertible Note”) in an aggregate principal amount of $ 13 million.
The price per share of the Company’s common stock under the Novartis Stock Purchase Agreement represented a 20 % premium over the volume-weighted-average-price of the Company’s common stock over the 10 trading days preceding the execution date of the Novartis Stock Purchase Agreement.
The price per share of the Company’s common stock under the Novartis F- 15 Stock Purchase Agreement represented a 20 % premium over the volume-weighted-average-price of the Company’s common stock over the 10 trading days preceding the execution date of the Novartis Stock Purchase Agreement.
The following table summarizes certain information about stock options granted under the stock option plans which are vested or expected to vest as of December 31, 2023 and December 31, 2022.
The following table summarizes certain information about stock options granted under the stock option plans which are vested or expected to vest as of December 31, 2024 and December 31, 2023.
Sale of Azer-cel CAR T Platform to Imugene F- 14 On August 15, 2023, the Company entered into an asset purchase agreement (the “Imugene Purchase Agreement”) with Imugene Limited, and its wholly-owned subsidiary Imugene (USA) Inc. (“Imugene US” and together with Imugene Limited, “Imugene”).
Sale of Azer-cel CAR T Platform to Imugene On August 15, 2023 the Company entered into an asset purchase agreement (the “Imugene Purchase Agreement”) with Imugene Limited (“Imugene Limited”), and its wholly owned subsidiary Imugene (USA) Inc. (“Imugene US” and together with Imugene Limited, “Imugene”).
Pursuant to the terms of the Prevail Agreement, Prevail and the Company will continue to collaborate on developing the Company’s ARCUS nucleases for the research and development of potential in vivo therapies for genetic disorders, including Duchenne muscular dystrophy, a liver-directed target, and a central nervous system directed target.
Pursuant to the terms of the Prevail Agreement, Prevail and the Company continued to collaborate on developing the Company’s ARCUS nucleases for the research and development of potential in vivo therapies for genetic disorders, including Duchenne muscular dystrophy, a liver-directed target, and a central nervous system directed target.
For additional information related to discontinued operations, refer to Note 6, Discontinued Operations. Comprehensive Loss F- 12 Comprehensive loss includes net loss as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders.
F- 11 For additional information related to discontinued operations, refer to Note 6, Discontinued Operations. Comprehensive Income (Loss) Comprehensive income (loss) includes net income (loss) as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders.
On June 30, 2023, the Company entered into an amended and restated development and license agreement (the “Prevail Agreement”) with Prevail. The Prevail Agreement amends and restates the Original Prevail Agreement.
On June 30, 2023, the Company entered into an amended and restated development and license agreement (the “Prevail Agreement”) with Prevail. The Prevail Agreement amended and restated the Original Prevail Agreement.
As of December 31, 2023, the Company had $ 0.5 million in property, plant, and equipment that met the criteria for classification as held for sale. These assets are recognized at the lower of net book value or fair value less costs to sell using a market approach.
As of December 31, 2024 , the Company had $ 0.2 million in property, plant, and equipment that met the criteria for classification as held for sale. These assets are recognized at the lower of net book value or fair value less costs to sell using a market approach.
For additional discussion of accounting for collaboration revenues, see Note 10, Collaboration and License Agreements . Research and Development Research and development costs are expensed as incurred.
For additional discussion of accounting for collaboration revenues, see Note 2 , Collaboration and License Agreements . Research and Development Research and development costs are expensed as incurred.
The Initial Milestone Payment of $ 7.5 million, if payable, will consist of (i) a $ 5.25 million cash milestone payment and (ii) a $ 2.25 million cash payment payable in exchange for such number of shares of the Company’s common stock determined based on a price per share equal to the greater of (A) 200 % of the VWAP of the Company’s common stock for the 30 trading days prior to the achievement of such milestone or (B) the Minimum Price.
F- 13 The Initial Milestone Payment of $ 7.5 million, if payable, will consist of (i) a $ 5.25 million cash milestone payment and (ii) a $ 2.25 million cash payment payable in exchange for such number of shares of the Company’s common stock determined based on a price per share equal to the greater of (A) 100 % premium to the VWAP of the Company’s common stock for the 30 trading days prior to the achievement of such milestone or (B) the Minimum Price.
Novartis’s obligation to pay royalties to us expires on a country-by-country and licensed product-by-licensed product basis, upon the latest to occur of certain events related to expiration of patents, regulatory exclusivity or a period of ten years following the first commercial sale of the licensed product.
Novartis’s obligation to pay royalties to the Company expires on a country-by-country and licensed product-by-licensed product basis, upon the latest to occur of certain events related to expiration of patents, regulatory exclusivity or a period of 10 years following the first commercial sale of the licensed product.
Accordingly, the Company recorded an impairment of $ 0.5 million on assets held for sale during the year ended December 31, 2023 to reflect the difference between net book value and the fair value less costs to sell of assets held for sale.
Accordingly, the Company recorded an impairment of $ 0.2 million on assets held for sale during the year ended December 31, 2024 to reflect the difference between net book value and the fair value less costs to sell of assets held for sale.
As of December 31, 2023 , the Company had federal and state R&D tax credits of $ 17.2 million and an amount less than $ 0.1 million, which begin to expire in 2029 and 2030 , respectively.
As of December 31, 2024 , the Company had federal and state R&D tax credits of $ 20.2 million and an amount less than $ 0.1 million, which begin to expire in 2029 and 2030 , respectively.
Summary of Significant Accounting Policies Cash and Cash Equivalents F- 8 As of December 31, 2023, the Company held cash equivalents which are composed of money market funds.
F- 7 Summary of Significant Accounting Policies Cash and Cash Equivalents As of December 31, 2024 and December 31, 2023 , the Company held cash equivalents which are composed of money market funds.
F- 21 The Retirement Plan includes a safe-harbor matching employer contribution equal to 100 % of participants’ deferral contributions up to 4 %. The Company made contributions of $ 0.9 million to the Retirement Plan during each of the years ended December 31, 2023 and December 31, 2022 , respectively.
F- 19 The Retirement Plan includes a safe-harbor matching employer contribution equal to 100 % of participants’ deferral contributions up to 4 %. The Company made contributions of $ 0.6 million and $ 0.9 million to the Retirement Plan during each of the years ended December 31, 2024 and December 31, 2023, respectively.
F- 15 Collaboration and License Agreement with Novartis On June 14, 2022, the Company entered into a collaboration and license agreement (the “Novartis Agreement”) with Novartis Pharma AG (“Novartis”), which became effective on June 15, 2022 (the “Novartis Effective Date”), to collaborate to discover and develop in vivo gene editing products incorporating our custom ARCUS nucleases for the purpose of seeking to research and develop potential treatments for certain diseases (collectively referred to as licensed products).
Collaboration and License Agreement with Novartis On June 14, 2022, the Company entered into the Novartis Agreement, which became effective on June 15, 2022 (the “Novartis Effective Date”), to collaborate to discover and develop in vivo gene editing products incorporating its custom ARCUS nucleases for the purpose of seeking to research and develop potential treatments for certain diseases (collectively referred to as licensed products).
No contract liability for the Company's guarantee of Imugene’s performance on the MCAT lease was recorded as of December 31, 2023, as it was not deemed probable that Imugene will be in default under the MCAT Lease.
No contract liability for the Company ’s guarantee of Imugene’s performance on the MCAT lease was recorded as of December 31, 2024, as it was not deemed probable that Imugene will be in default under the MCAT Lease.
NOTE 3: SHARE-BASED COMPENSATION The Company previously granted stock options under its 2015 Stock Incentive Plan (the “2015 Plan”). As of December 31, 2023 there were 36,552 stock options outstanding under the 2015 Plan and no remaining stock options available to be granted under the 2015 Plan.
NOTE 3: SHARE-BASED COMPENSATION The Company previously granted stock options under its 2015 Stock Incentive Plan (the “2015 Plan”). As of December 31, 2024 there were 29,935 stock options outstanding under the 2015 Plan and no remaining stock options available to be granted under the 2015 Plan.
Accordingly, the Company will adjust the carrying value of the final payment fee to fair value each reporting period with any changes in fair value recorded to other income (expense). There was an assessed loss on change in fair value of the final payment fee of less than $ 0.1 million during the year ended December 31, 2023.
Accordingly, the Company will adjust the carrying value of the final payment fee to fair value each reporting period with any changes in fair value recorded to other income (expense ). The change in fair value of the final payment fee was less than $ 0.1 million during the year ended December 31, 2024.
As the Company's cumulative proportionate share of Elo’s net loss exceeded the carrying value of the investment in Elo, the carrying value of the Investment in Elo has been reduced to $ 0 .
As the Company ’ s cumulative proportionate share of Elo’s net loss exceeded the carrying value of the investment in Elo, the carrying value of the Investment in Elo has been reduced to $ 0 .
In addition, under the Imugene License Agreement, the Company is eligible to receive milestone payments of up to an aggregate of $ 206 million for azer-cel, inclusive of a payment of $ 8 million in cash and equity upon successful completion of the Phase 1b dosing in the CAR T relapsed large B cell lymphoma (“LBCL”) patient population.
F- 14 In addition, under the License Agreement, the Company is eligible to receive milestone payments of up to an aggregate of $ 206 million for azer-cel, inclusive of a payment of $ 8 million in cash and equity upon successful completion of the Phase 1b dosing in the CAR T relapsed LBCL patient population.
As of December 31, 2023 and December 31, 2022 the Company held common stock in iECURE (defined below) with a fair value of $ 3.2 million and $ 2.6 million, respectively.
As of both December 31, 2024 and December 31, 2023 , the Company held common stock in iECURE (defined below) with a fair value of $ 3.2 million.
The Company concluded the Imugene License Agreement represents functional intellectual property in accordance with ASC 606 given the Company will not be providing any additional services to Imugene outside of the right to use the licensed intellectual property.
The Company concluded the Imugene License Agreement represents functional intellectual property in accordance with ASC 606 given the Company does not expect to provide any additional services to Imugene outside of the right to use the licensed intellectual property.
Amortization expense for intangible assets with definite lives will be less than $ 0.1 million for each of the next five years with the remaining $ 0.2 million amortized to expense in 2029 and beyond.
Amortization expense for intangible assets with definite lives will be less than $ 0.1 million for each of the following five years with the remaining $ 0.4 million amortized to expense in 2030 and beyond.
NOTE 9: INTANGIBLE ASSETS Intangible assets, net, consisted of the following as of December 31 (in thousands): 2023 2022 License cost $ 548 $ 910 Less: accumulated amortization ( 148 ) ( 179 ) Intangible assets, net $ 400 $ 731 Amortization expense of intangible assets was less than $ 0.1 million and $ 0.1 million for the years ended December 31, 2023 and December 31, 2022 , respectively.
NOTE 9: INTANGIBLE ASSETS Intangible assets, net, consisted of the following as of December 31, 2024 and December 31, 2023 (in thousands): 2024 2023 License cost $ 821 $ 548 Less: accumulated amortization ( 199 ) ( 148 ) Intangible assets, net $ 622 $ 400 Amortization expense of intangible assets was less than $ 0.1 million and $ 0.1 million for the years ended December 31, 2024 and December 31, 2023 , respectively.
Pursuant to and simultaneously with the execution of the Imugene Purchase Agreement, on August 15, 2023 (the “Closing Date”), Imugene US acquired the Company’s manufacturing infrastructure used in the development and manufacture of azer-cel, including assuming the lease to the Company’s manufacturing facility and certain contracts of the Company with respect to the Company’s manufacturing facility, and related equipment, supplies, azer-cel clinical trial inventory and other assets related to the Company’s CAR T cell therapy platform.
Pursuant to and simultaneously with the execution of the Imugene Purchase Agreement, Imugene US acquired the Company’s manufacturing infrastructure used in the development and manufacture of azer-cel, including assuming the lease to the Company’s manufacturing facility and certain contracts with respect to our manufacturing facility, and related equipment, supplies, azer-cel clinical trial inventory and other assets related to the Company’s CAR T cell therapy platform (the “Acquired Assets”).
As of December 31, 2023 , 122,630 shares were available to be issued under the 2019 Plan. Up to 17,500 shares of the Company’s common stock were initially reserved for issuance under the 2019 ESPP.
As of December 31, 2024 , 99,638 shares were available to be issued under the 2019 Plan. Up to 17,500 shares of the Company’s common stock were initially reserved for issuance under the 2019 ESPP.
As of December 31, 2023 , the aggregate number of shares available for issuance under the 2019 Plan has been increased by 367,616 pursuant to this provision.
As of December 31, 2024 , the aggregate number of shares available for issuance under the 2019 Plan has been increased by 534,177 pursuant to this provision.
As of December 31, 2023 , the aggregate number of shares available for issuance under the 2019 ESPP has been increased by 91,903 shares pursuant to this provision.
As of December 31, 2024 , the aggregate number of shares available for issuance under the 2019 ESPP has been increased by 133,543 shares pursuant to this provision.
F- 26 NOTE 12: DEBT Pursuant to the terms of the loan and security agreement with Pacific Western Bank (“PWB”) the Company may request advances on a revolving line of credit of up to an aggregate principal amount of $ 30.0 million (as amended from time to time, the “Revolving Line”) at an interest rate equal to the greater of (a) 0.75 % above the Prime rate (as defined in the Revolving Line) and (b) 4.25 %.
NOTE 12: DEBT Pursuant to the terms of the loan and security agreement, as amended (the “2019 Loan and Security Agreement”), with Banc of California (formerly known as Pacific Western Bank) the Company was entitled to request advances on a revolving line of credit of up to an aggregate principal amount of $ 30.0 million (as amended from time to time, the “Revolving Line”) at an annual interest rate equal to the greater of (a) 0.75 % above the Prime Rate (as defined in the 2019 Loan and Security Agreement) and (b) 4.25 %.
The net increase in the valuation allowance for the year ended December 31, 2023 of $ 17.8 million is comprised of an increase in the valuation allowance recorded against the deferred tax assets, primarily related to tax credits and net operating loss (“NOL”) carryforwards for the year.
The net decrease in the valuation allowance for the year ended December 31, 2024 of $ 2.3 million is comprised of an decrease in the valuation allowance recorded against the deferred tax assets, primarily related to tax credits and net operating loss (“NOL”) carryforwards for the year.
As of December 31, 2023 , the carrying value of the Note Receivable was $ 5.0 million including a $ 2.8 million decrease in the carrying value as a result of equity method investment losses. The remaining $ 5.0 million discount on the Note Receivable will be amortized to interest income over the life of the Note.
As of December 31, 2024 , the carrying value of the Note Receivable was $ 4.6 million including a $ 1.1 million net decrease in the carrying value as a result of equity method investment losses. The remaining $ 5.4 million discount on the Note Receivable will be amortized to interest income over the life of the Note.
The fair value of each stock option grant is estimated using a Black-Scholes option-pricing model on the date of grant as follows: Years Ended December 31, 2023 2022 Estimated dividend yield 0.00 % 0.00 % Weighted-average expected stock price volatility 87.15 % 79.66 % Weighted-average risk-free interest rate 3.89 % 2.57 % Expected term of options (in years) 5.78 6.07 Weighted-average fair value per option $ 17.41 $ 55.91 The expected volatility rates are estimated based on the actual volatility of a peer group comprising the Company and other comparable public companies over the expected term.
The fair value of each stock option grant is estimated using a Black-Scholes option-pricing model on the date of grant using the following inputs: Years Ended December 31, 2024 2023 Estimated dividend yield 0.00 % 0.00 % Weighted-average expected stock price volatility 87.93 % 87.15 % Weighted-average risk-free interest rate 3.67 % 3.89 % Expected term of options (in years) 5.63 5.78 Weighted-average fair value per option $ 10.58 $ 17.41 The expected volatility rates are estimated based on the actual volatility of a peer group comprising the Company and other comparable public companies over the expected term.
During the years ended December 31, 2023 and 2022, the Company recognized revenue under the Novartis Agreement of $ 22.7 million and $ 9.5 million, respectively.
During the years ended December 31, 2024 and 2023 , the Company recognized revenue under the Novartis Agreement of $ 6.4 million and $ 22.7 million, respectively.
The Company recorded employee and nonemployee share-based compensation expense as follows (in thousands): Years Ended December 31, 2023 2022 Employee $ 12,364 $ 15,921 Nonemployee 1,676 3,276 $ 14,040 $ 19,197 F- 19 Share-based compensation expense is included in the following line items in the statements of operations (in thousands): Years Ended December 31, 2023 2022 Research and development $ 4,355 $ 7,973 General and administrative 9,685 11,224 $ 14,040 $ 19,197 Determining the appropriate fair value model to measure the fair value of the stock option grants on the date of grant and the related assumptions requires judgment.
F- 17 The Company recorded employee and nonemployee share-based compensation expense as follows (in thousands): Years Ended December 31, 2024 2023 Employee $ 11,023 $ 12,364 Nonemployee 1,581 1,676 $ 12,604 $ 14,040 Share-based compensation expense is included in the following line items in the statements of operations (in thousands): Years Ended December 31, 2024 2023 Research and development $ 2,560 $ 4,355 General and administrative 10,044 9,685 $ 12,604 $ 14,040 Determining the appropriate fair value model to measure the fair value of the stock option grants on the date of grant and the related assumptions requires judgment.
The TG Upfront Payment of $ 10.0 million is comprised of (i) a $ 5.25 million cash payment that was paid to the Company on February 5, 2024 , (ii) a $ 2.25 million cash payment that was paid to the Company on February 4, 2024 , in exchange for 97,360 shares of the Company’s common stock, based on a price per share equal to 200 % of the volume-weighted-average-price (“VWAP”) of the Company’s common stock for the 30 trading days prior to the date of the TG License Agreement, and (iii) a deferred cash payment of $ 2.5 million due within 12 months following the date of the TG License Agreement, payable in exchange for such number of shares of the Company’s common stock determined based on a price per share equal to the greater of (A) 200 % of the VWAP of the Company’s common stock for the 30 trading days prior to the date of payment or (B) a minimum price of $ 11.1660 determined in accordance with Nasdaq Listing Rule 5635(d) (the “Minimum Price”).
The Upfront Payment of $ 10.0 million is comprised of (i) a $ 5.25 million cash payment that was paid to the Company on February 5, 2024 , (ii) a $ 2.25 million cash payment that was paid to the Company on February 5, 2024 in exchange for 97,360 shares of the Company’s common stock, based on a price per share equal to a 100 % premium to the VWAP of the Company’s common stock for the 30 trading days prior to the date of the TG License Agreement, and (iii) a deferred cash payment of $ 2.5 million that was paid to the Company on January 6, 2025 in exchange for 220,712 shares of the Company’s common stock, based on a price per share equal to the greater of (A) 100 % premium to the VWAP of the Company’s common stock for the 30 trading days prior to the date of payment or (B) a minimum price of $ 11.1660 determined in accordance with Nasdaq Listing Rule 5635(d) (the “Minimum Price”).
Deferred revenue related to the Prevail Agreement amounted to $ 52.7 million and $ 74.8 million as of December 31, 2023 and December 31, 2022, respectively, of which $ 4.7 million and $ 18.3 million, respectively, was included in current liabilities within the balance sheets.
Deferred revenue related to the Prevail Agreement was $ 52.7 million as of December 31, 2023, of which $ 4.7 million was included in current liabilities within the balance sheets.
Deferred revenue related to the Novartis Agreement amounted to $ 32.4 million and $ 54.2 million as of December 31, 2023 and December 31, 2022, respectively, of which $ 7.4 million and $ 27.9 million, respectively, was included in current liabilities within the balance sheets.
Deferred revenue related to the Novartis Agreement amounted to $ 26.3 million and $ 32.4 million as of December 31, 2024 and December 31, 2023, respectively, of which $ 3.0 million and $ 7.4 million, respectively, was included in current liabilities within the balance sheets.
If Imugene fails to pay rent due on the MCAT Lease, the lessor may have contractual recourse against the Company. As of December 31, 2023, the Company’s guarantee consists of a contingent liability for aggregate minimum lease payments of approximately $ 5.8 million.
If Imugene (including any successor or assignee of Imugene) fails to pay rent due on the MCAT Lease, the lessor may have contractual recourse against the Company. As of December 31, 2024 , the Company’s guarantee consists of a contingent liability for aggregate minimum lease payments of approximately $ 4.3 million.
As of December 31, 2023 and December 31, 2022 , the Company had no such accruals. In November 2021, North Carolina enacted the 2021 Appropriations Act, which included a gradual corporate income tax rate decrease from the current 2.5 % to 0 % by 2030.
As of December 31, 2024 and December 31, 2023 , the Company had no such accruals. In November 2021, North Carolina enacted the 2021 Appropriations Act, which included a gradual corporate income tax rate decrease from the current 2.5 % to 0 % by 2030. For tax years beginning on or after January 1, 2025, the rate is 2.25 %.
As of December 31, 2023 and December 31, 2022 , the Company had federal contribution carryforwards of $ 0.2 million which began to expire in 2023 .
As of December 31, 2024 and December 31, 2023 , the Company had federal contribution carryforwards of $ 0.1 million and $ 0.2 million, respectively, which begin to expire in 2026 .
The 2019 Plan provides for the grant of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units and other share-based awards. The 2019 Plan had 211,303 stock options and 214,857 restricted stock units (“RSUs”) outstanding as of December 31, 2023.
The 2019 Plan provides for the grant of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units and other share-based awards. The 2019 Plan had 180,190 stock options and 970,278 restricted stock units (“RSUs”) outstanding as of December 31, 2024.
(“TG Parent” and, together with TG Subsidiary, “TG Therapeutics”), pursuant to which the Company granted TG Subsidiary certain exclusive and non-exclusive license rights to develop, manufacture, and commercialize the Company’s allogeneic CAR T therapy azer-cel for autoimmune diseases and other indications outside of cancer (collectively referred to as licensed products).
(“TG Parent” and, together with TG Subsidiary, “TG Therapeutics”), pursuant to which the Company granted TG Subsidiary certain exclusive and non-exclusive license rights to develop, manufacture, and commercialize azer-cel for autoimmune diseases and other indications outside of cancer pursuant to the terms of the TG License Agreement.
As of December 31, 2023 , we had issued 33,080 shares under the 2019 ESPP. As of December 31, 2023 , 76,323 shares were available to be issued under the 2019 ESPP. The Company recognized share-based compensation expense related to the ESPP of $ 0.1 million and $ 0.2 million during the years ended December 31, 2023 and 2022, respectively.
As of December 31, 2024 , we had issued 56,911 shares under the 2019 ESPP. As of December 31, 2024 , 94,132 shares were available to be issued under the 2019 ESPP. The Company recognized share-based compensation expense related to the ESPP of $ 0.1 million during the years ended December 31, 2024 and 2023.
Amounts expected to be recognized as revenue within the 12 months following the balance sheet date are classified as deferred revenue within current liabilities in the accompanying balance sheets. Amounts not expected to be recognized as revenue within the 12 months following the balance sheet date are classified as noncurrent deferred revenue.
Invoices issued as stipulated in contracts prior to revenue recognition are recorded as deferred revenue. Amounts expected to be recognized as revenue within the 12 months following the balance sheet date are classified as deferred revenue within current liabilities in the accompanying balance sheets.
Significant components of the Company’s deferred tax assets and deferred tax liabilities are as follows (in thousands): Years Ended December 31, 2023 2022 Noncurrent deferred tax assets: Net operating loss carryforwards $ 45,472 $ 36,457 Contribution carryforwards 34 48 Lease liability 2,116 1,120 Deferred revenue 20,337 30,022 Capitalized R&D costs 28,732 15,893 Other assets 14,962 14,279 Tax credits 30,757 24,721 Less: valuation allowance ( 139,133 ) ( 121,372 ) Total deferred tax assets, noncurrent 3,277 1,168 Noncurrent deferred tax liability: Investments and other — 476 Deferred gain - Imugene 1,303 — Right of use asset 1,974 692 Total deferred tax liabilities, noncurrent 3,277 1,168 Net deferred tax assets $ — $ — As of December 31, 2023 and December 31, 2022, the Company has provided a valuation allowance for the full amount of the net deferred tax assets as the realization of the net deferred tax assets is not determined to be more likely than not.
Significant components of the Company’s deferred tax assets and deferred tax liabilities are as follows (in thousands): Years Ended December 31, 2024 2023 Noncurrent deferred tax assets: Net operating loss carryforwards $ 51,777 $ 45,472 Contribution carryforwards 26 34 Lease liability 1,671 2,116 Deferred revenue 5,681 20,337 Capitalized R&D costs 31,282 28,732 Other assets 14,845 14,962 Tax credits 33,701 30,757 Less: valuation allowance ( 136,872 ) ( 139,133 ) Total deferred tax assets, noncurrent 2,111 3,277 Noncurrent deferred tax liability: Investments and other 577 — Deferred gain - Imugene — 1,303 Right of use asset 1,534 1,974 Total deferred tax liabilities, noncurrent 2,111 3,277 Net deferred tax assets $ — $ — As of December 31, 2024 and December 31, 2023, the Company has provided a valuation allowance for the full amount of the net deferred tax assets as the realization of the net deferred tax assets is not determined to be more likely than not.
During the year ended December 31, 2023, the Company recorded a $ 0.6 million increase in the carrying value of its iECURE equity to adjust to fair value.
There was no change in the fair value of the IECURE equity during the year ended December 31, 2024. During the year ended December 31, 2023 , we recorded a $ 0.6 million increase in the carrying value of our iECURE equity to adjust to fair value.