Biggest changeGeneral and Administrative Expenses A summary of the main drivers of the change in general and administrative expenses is as follows: Years Ended December 31, 2023 2022 $ Change % Change (In thousands, except percentage change values) Personnel-related expenses and board fees $ 3,461 $ 7,155 $ (3,694 ) -52 % Professional fees, legal, and outside services 3,117 4,299 (1,182 ) -27 % Facilities and insurance 2,435 2,696 (261 ) -10 % Share-based compensation 1,249 5,435 (4,186 ) -77 % Severance 441 1,480 (1,039 ) -70 % Other 479 816 (337 ) -41 % Total $ 11,182 $ 21,881 $ (10,699 ) -49 % % of Net Revenue 744 % 2284 % -1540 % Change in Fair Value of Contingent Consideration We will pay contingent consideration if various payment milestones are triggered under the merger agreements through which we acquired Insight and Chronix.
Biggest changeBecause physicians are more likely to prescribe a test for their patients if the cost is covered by Medicare or health insurance, demand for our diagnostic and other tests and our expenditures on sales and marketing are likely to increase if our diagnostic or other tests qualify for reimbursement by Medicare or private health insurance companies. 44 General and Administrative Expenses A summary of the main drivers of the change in general and administrative expenses is as follows: Years Ended December 31, 2024 2023 $ Change % Change (In thousands, except percentage change values) Personnel-related expenses and board fees $ 3,957 $ 3,461 $ 496 14 % Depreciation and amortization 242 249 (7 ) (3 )% Stock-based compensation 769 1,249 (480 ) (38 )% Facilities and insurance 1,626 2,435 (809 ) (33 )% Professional fees, legal, and outside services 3,289 3,117 172 6 % Severance — 441 (441 ) (100 )% Other 321 230 91 40 % Total $ 10,204 $ 11,182 $ (978 ) (9 )% % of Net Revenue 542 % 744 % (202 )% Change in Fair Value of Contingent Consideration We will pay contingent consideration if various payment milestones are triggered under the merger agreements through which we acquired Insight and Chronix.
Cash Provided by Financing Activities During the year ended December 31, 2023, net cash provided by financing activities was $12.2 million, attributable to the $13.4 million of net cash proceeds from the sale of shares of common stock, partially offset by redemption of Series A Redeemable Convertible Preferred Stock of $1.1 million and repayments of financing lease obligations of $117,000.
During the year ended December 31, 2023, net cash provided by financing activities was $12.2 million, attributable to the $13.4 million of net cash proceeds from the sale of shares of common stock, partially offset by redemption of Series A Redeemable Convertible Preferred Stock of $1.1 million and repayments of financing lease obligations of $117,000.
Revenue Recognition and Allowance for Credit Losses Pharma Services revenue Pharma Services are generally performed under individual scope of work (“SOW”) arrangements or license agreements (together with SOW the “Pharma Services Agreements”) with specific deliverables defined by the customer. Pharma Services are performed on a (i) time and materials basis or (ii) per test completed basis.
Revenue Recognition and Allowance for Credit Losses Pharma Services Pharma Services are generally performed under individual scope of work (“SOW”) arrangements or license agreements (together with SOW the “Pharma Services Agreements”) with specific deliverables defined by the customer. Pharma Services are performed on a (i) time and materials basis or (ii) per test completed basis.
We believe that of the significant accounting policies discussed in Note 2 to our consolidated financial statements included elsewhere in this Report, the following accounting policies involve a significant level of estimation uncertainty and require our most difficult, subjective or complex assumptions, judgments and estimates: ● Going Concern Assessment; ● Contingent Consideration Liabilities; ● Intangible Assets; ● Impairment of Long-Lived Assets; ● Revenue Recognition and Allowance for Credit Losses; ● Stock-Based Compensation; and ● Income Taxes. 56 Going Concern Assessment We assess going concern uncertainty in our consolidated financial statements to determine if we have sufficient cash and cash equivalents on hand and working capital, including available loans or lines of credit, if any, to operate for a period of at least one year from the date our consolidated financial statements are issued (the “look-forward period”).
We believe that of the significant accounting policies discussed in Note 2 to our consolidated financial statements included elsewhere in this Report, the following accounting policies involve a significant level of estimation uncertainty and require our most difficult, subjective or complex assumptions, judgments and estimates: • Going Concern Assessment; • Contingent Consideration Liabilities; • Intangible Assets; • Impairment of Long-Lived Assets; • Revenue Recognition and Allowance for Credit Losses; • Stock-Based Compensation; and • Income Taxes. 48 Going Concern Assessment We assess going concern uncertainty in our consolidated financial statements to determine if we have sufficient cash and cash equivalents on hand and working capital, including available loans or lines of credit, if any, to operate for a period of at least one year from the date our consolidated financial statements are issued (the “look-forward period”).
To meet the future cash payment obligations, we may have to utilize cash on hand that would otherwise be available to us for other business and operational purposes, which could cause us to delay or reduce activities in the development and commercialization of our cancer tests.
To meet the future cash payment obligations, we may have to utilize cash on hand that would otherwise be available to us for other business and operational purposes, which could cause us to delay or reduce activities in the development and commercialization of our tests.
Key inputs and assumptions may change as we continue to develop our own company estimates, experience and key inputs including our expected term, and stock price volatility based on the trading history of our stock in the public market.
Key inputs and assumptions may change as we continue to develop our Company estimates, experience and key inputs including our expected term, and stock price volatility based on the trading history of our stock in the public market.
We establish an allowance for credit losses based on the evaluation of the collectability of its Pharma Services accounts receivables after considering a variety of factors, including the length of time receivables are past due, significant events that may impair the customer’s ability to pay, such as a bankruptcy filing or deterioration in the customer’s operating results or financial position, reasonable and supportable forecast that affect the collectability of the reported amount, and historical experience.
We establish an allowance for credit losses based on the evaluation of the collectability of its Pharma Services accounts receivables after considering a variety of factors, including the length of time receivables are past due, significant events that may impair the customer’s ability to pay, such as a bankruptcy filing or deterioration in the customer’s operating results or financial condition, reasonable and supportable forecast that affect the collectability of the reported amount, and historical experience.
As part of this assessment, based on conditions that are known and reasonably knowable to us, we consider various scenarios, forecasts, projections, and estimates, and we make certain key assumptions, including the timing and nature of projected cash expenditures or programs, and our ability to delay or curtail those expenditures or programs, if necessary, among other factors.
As part of this assessment, based on conditions that are known and reasonably knowable to us, we consider various scenarios, forecasts, projections and estimates, including stress tests, and we make certain key assumptions, including the timing and nature of projected cash expenditures or programs, and our ability to delay or curtail those expenditures or programs, if necessary, among other factors.
We may also explore a range of other commercialization options in order to enter overseas markets and to reduce our capital needs and expenditures, and the risks associated the timelines and uncertainty for attaining the Medicare reimbursement approvals that will be essential for the successful commercialization of additional cancer diagnostic tests.
We may also explore a range of other commercialization options in order to enter overseas markets and to reduce our capital needs and expenditures, and the risks associated with the timelines and uncertainty for attaining the Medicare reimbursement approvals that will be essential for the successful commercialization of additional diagnostic tests.
The original IPR&D balances were reassessed based on the updated long range plan, using the multi-period excess earnings method (“MPEEM”) approach, the results of the valuation noted that the carrying value of certain IPR&D intangible assets was greater than the fair market value. Accordingly, we recorded an impairment of approximately $5.0 million as of March 31, 2023.
The original IPR&D balances were reassessed based on the updated long range plan, using the multi-period excess earnings method (“MPEEM”) approach, the results of the valuation noted that the carrying value of certain oncology related IPR&D intangible assets was greater than the fair market value. We recorded an impairment of approximately $5.0 million as of March 31, 2023.
We are continuing to develop DetermaIO, a test with promising data supporting its potential to help identify patients likely to respond to checkpoint inhibitor drugs. This new class of drugs modulate the immune response and show activity in multiple solid tumor types including non-small cell lung cancer (NSCLC), and triple negative breast cancer (TNBC).
For example, we are continuing to develop DetermaIO, a test with promising data supporting its potential to help identify patients likely to respond to checkpoint inhibitor drugs. This new class of drugs modulate the immune response and show activity in multiple solid tumor types including non-small cell lung cancer, and triple negative breast cancer.
During the period between completion or abandonment, the IPR&D assets will not be amortized but will be tested for impairment on an annual basis and between annual tests if we become aware of any events occurring or changes in circumstances that would indicate a reduction in the fair value of the IPR&D projects below their respective carrying amounts. 57 During the first quarter of 2023, due to changes in management and our economic condition, management shifted our business strategy to direct efforts on fewer studies and to transition from tests that are LDTs to research use only sales.
During the period between completion or abandonment, the IPR&D assets will not be amortized but will be tested for impairment on an annual basis and between annual tests if we become aware of any events occurring or changes in circumstances that would indicate a reduction in the fair value of the IPR&D projects below their respective carrying amounts. 49 During the first quarter of 2023, due to changes in management and our economic condition, management shifted our business strategy to direct efforts on fewer studies and to transition from tests that are LDTs to RUO sales.
Sales and marketing expenses will also increase if we successfully develop and begin commercializing DetermaCNI, and VitaGraft, or if we acquire and commercialize other diagnostic tests. Our commercialization efforts and expenses will also depend on the amount of capital that we are able to raise to finance commercialization of our tests.
Sales and marketing expenses will also increase if we successfully develop and begin commercializing GraftAssureCore, GraftAssureIQ, GraftAssureDx and DetermaCNI, or if we acquire and commercialize other diagnostic tests. Our commercialization efforts and expenses will also depend on the amount of capital that we are able to raise to finance commercialization of our tests.
We cannot assure that adequate long-term financing will be available on favorable terms, if at all. See Note 1 and Note 8 to our consolidated financial statements included elsewhere in this Report for additional information about our going concern discussion and equity offerings, respectively.
We cannot assure that adequate long-term financing will be available on favorable terms, if at all. See Note 1 and Note 7 to our consolidated financial statements included elsewhere in this Report for additional information about our liquidity discussion and equity offerings, respectively.
Cash Used in Operations During the year ended December 31, 2023, our total research and development expenses were $9.3 million, our sales and marketing expenses were $2.8 million, and our general and administrative expenses were $11.2 million. We also incurred $1.1 million in total cost of revenues, including $88,000 amortization of intangible expenses.
Cash Used in Operations During the year ended December 31, 2024, our total research and development expenses were $9.8 million, our sales and marketing expenses were $3.9 million, and our general and administrative expenses were $10.2 million. We also incurred $1.1 million in total cost of revenues, including $88,000 for amortization of intangible expenses.
Changes in these subjective assumptions can materially affect the estimated value of equity grants and the stock-based compensation that we record in our consolidated financial statements. During the years ended December 31, 2023 and 2022, we recognized total stock-based compensation of $2.8 million and $10.0 million, respectively.
Changes in these subjective assumptions can materially affect the estimated value of equity grants and the stock-based compensation that we record in our consolidated financial statements. During the years ended December 31, 2024 and 2023, we recognized total stock-based compensation of $1.8 million and $2.8 million, respectively.
Changes in the fair value of the contingent consideration will be based on our reassessment of the key assumptions underlying the determination of this liability as changes in circumstances and conditions occur from the Insight and Chronix acquisition dates to the reporting period being presented, with the subsequent changes in fair value recorded as part of our consolidated loss from operations for that period.
Changes in the fair value of the contingent consideration will be based on our reassessment of the key assumptions underlying the determination of this liability as changes in circumstances and conditions occur from the Insight and Chronix acquisition dates to the reporting periods being presented, with the subsequent changes in fair value recorded as part of our consolidated results from operations for such periods.
We will continue development of DetermaIO and VitaGraft. Our future research and development efforts and expenses will also depend on the amount of capital that we are able to raise to finance those activities and whether we acquire rights to any new diagnostic tests.
We will continue development of GraftAssureCore, GraftAssureIQ, GraftAssureDx, DetermaIO and DetermaCNI. Our future research and development efforts and expenses will also depend on the amount of capital that we are able to raise to finance those activities and whether we acquire rights to any new diagnostic tests.
The main drivers of the increase were personnel-related expenses, depreciation and amortization, and stock-based compensation (see below for additional details). ● Sales and marketing expenses increased by $ 1.7 million, primarily attributable to continued ramp in sales, marketing and advertising activities related to the transplant business, as well as supporting the commercialization efforts within oncology.
The main drivers of the increase were personnel-related expenses and facilities costs, partially offset by depreciation and amortization, stock-based compensation and severance costs (see below for additional details). • Sales and marketing expenses increased by $1.1 million, primarily attributable to continued ramp up in sales, marketing and advertising activities related to the transplant business, as well as supporting the commercialization efforts within oncology.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to provide information necessary to understand our audited consolidated financial statements for the years ended December 31, 2023 and 2022, and highlight certain other information which, in the opinion of management, will enhance a reader’s understanding of our financial condition, changes in financial condition and results of operations.
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to provide information necessary to understand our consolidated financial statements for the years ended December 31, 2024 and 2023 included elsewhere in this Report, and highlight certain other information which, in the opinion of management, will enhance a reader’s understanding of our financial condition, changes in financial condition and results of operations.
Changes in key assumptions can materially affect the estimated fair value of contingent consideration liabilities and, accordingly, the resulting gain or loss that we record in our consolidated financial statements. During the years ended December 31, 2023 and 2022, we recorded gains in fair value of contingent consideration of $5.8 million and $31.0 million, respectively.
Changes in key assumptions can materially affect the estimated fair value of contingent consideration liabilities and, accordingly, the resulting gain or loss that we record in our consolidated financial statements. During the years ended December 31, 2024 and 2023, we recorded gains of $4.3 million and $5.8 million, respectively, related to the fair value of contingent consideration.
Inflation Although historically not significant to our results of operations, financial condition and cash flows, we may experience inflationary pressures, primarily in personnel costs and with certain laboratory supplies.
Inflation Although historically not significant to our results of operations, financial condition and cash flows, we may experience inflationary pressures, primarily in personnel costs, with certain laboratory supplies and from inventory costs related to certain raw materials.
Accordingly, different customers may account for greater or lesser portions of Pharma Services during different accounting periods, and Pharma Services revenues may exhibit a larger variance from accounting period to accounting period than other revenues such as DetermaRx testing revenues.
Accordingly, different customers may account for greater or lesser portions of Pharma Services during different accounting periods, and Pharma Services revenues may exhibit a larger variance from accounting period to accounting period than other revenues such as Laboratory Developed Test Services revenue.
In addition to sales and marketing expenses, we will incur expenses from leasing and improving our offices and laboratory facilities in Nashville, Tennessee. During the third quarter of 2023, we entered into a sublease arrangement for our main office (see “Irvine Office Sublease Agreement” discussion above).
In addition to sales and marketing expenses, we will incur expenses from leasing and improving our offices and laboratory facilities in Nashville, Tennessee. During the third quarter of 2023, we entered into a sublease arrangement for our main office in Irvine, California.
In preparing these financial statements, we make assumptions, judgments and estimates that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations.
Critical Accounting Estimates Our consolidated financial statements are prepared in conformity with GAAP. In preparing these financial statements, we make assumptions, judgments and estimates that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations.
For additional information, see Note 1 to our consolidated financial statements included elsewhere in this Report.
For additional information, refer to Note 8 to our consolidated financial statements included elsewhere in this Report.
As of December 31, 2023 and 2022, we had an allowance for credit losses of zero and $154,000, respectively, related to Laboratory Developed Test Services. Stock-Based Compensation We recognize compensation expense related to share-based payment awards made to employees, board directors and other non-employees based on estimated fair values.
As of December 31, 2024 and 2023, we had an allowance for credit losses of $16,000 and $5,000, respectively, related to Pharma Services. 50 Stock-Based Compensation We recognize compensation expense related to share-based payment awards made to employees, board directors and other non-employees based on estimated fair values.
There is no assurance that we will be successful in developing new technology or diagnostic tests, or that any technology or diagnostic tests that we may develop will be proven safe and effective in diagnosis of cancer in humans or will be successfully commercialized. Refer to “Item 1 – Business” for additional information.
There is no assurance that we will be successful in developing new technology or diagnostic tests, nor that any technology or diagnostic tests that we may develop will be proven safe and effective in diagnosis of cancer in humans or will be successfully commercialized.
See above change explanation for additional information. Other Income and Expenses Total other income and expenses is primarily comprised of interest income and expense, and net realized and unrealized losses from Lineage and AgeX marketable equity securities, which were both sold in 2023 (see Note 2, “Marketable Equity Securities,” to our consolidated financial statements included elsewhere in this Report).
See above Results of Operations explanation for additional information. Other Income and Expenses Other income and expenses are primarily comprised of interest income and expense, and gains/losses from marketable equity securities, which were sold in 2023 (see Note 2, “Marketable Equity Securities,” to our consolidated financial statements included elsewhere in this Report).
A portion of our costs for leasing and operating our CLIA laboratory in Tennessee, and in Germany with Chronix, will also be included in research and development expenses to the extent allocated to the development of our diagnostic tests.
A portion of our costs for leasing and operating our CLIA laboratory in Tennessee, and in Germany with Chronix, will also be included in research and development expenses to the extent allocated to the development of our diagnostic tests. We intend to pursue a clinical trial in conjunction with our IVD submission in 2025, supporting our transplant products.
See below for additional details. ● Change in fair value of contingent consideration was a gain in both periods presented, and decreased by $ 25.3 million due to changes in the fair value model inputs and revised estimates on if and when future payouts will occur.
See below for additional details. 42 • Change in fair value of contingent consideration was a gain of $4.3 million in 2024 compared to a gain of $5.8 million in 2023. This change was due to changes in the fair value model inputs and revised estimates on if and when future payouts will occur.
Revenues The following table shows our service revenues: Years Ended December 31, 2023 2022 $ Change % Change (In thousands, except percentage change values) Pharma Services $ 1,467 $ 958 $ 509 53 % Laboratory developed test services 36 - 36 100 % Total $ 1,503 $ 958 $ 545 57 % Pharma Services are generally performed on a time and materials basis.
Revenues The following table shows our service revenues: Years Ended December 31, 2024 2023 $ Change % Change (In thousands, except percentage change values) Pharma Services $ 1,859 $ 1,467 $ 392 27 % Laboratory Developed Test Services 22 36 (14 ) (39 )% Total $ 1,881 $ 1,503 $ 378 25 % Pharma Services are generally performed on a time and materials basis.
See below for additional information. ● Cost of revenues - amortization of acquired intangibles decreased by $8,000, and relates to noncash amortization of acquired intangible assets such as our customer relationship intangible assets acquired as part of the Insight merger. ● Research and development expenses increased by $ 2.0 million, as we continue development of DetermaIO, VitaGraft (formerly TheraSure Transplant Monitor), and DetermaCNI (formerly TheraSure - CNI Monitor).
See below for additional information. • Cost of revenues - amortization of acquired intangibles was unchanged, and relates to noncash amortization of acquired intangible assets such as our customer relationship intangible assets acquired as part of the Insight merger. • Research and development expenses increased by $545,000, as we continue development of GraftAssureCore, GraftAsssureIQ, GraftAssureDx, DetermaIO and DetermaCNI.
Liquidity and Capital Resources Our foreseeable material cash requirements as of December 31, 2023, are recognized as liabilities or generally are otherwise described in Note 7, “Commitments and Contingencies,” to our consolidated financial statements included elsewhere in this Report.
As such, the effects of inflation may adversely impact our results of operations, financial condition and cash flows. 45 Liquidity and Capital Resources Our foreseeable material cash requirements as of December 31, 2024, are recognized as liabilities or generally are otherwise described in Note 6, “Commitments and Contingencies,” to our consolidated financial statements included elsewhere in this Report.
Changes in operating assets and liabilities were $1.9 million as an additional use of cash. Cash Used in Investing Activities During the year ended December 31, 2023, net cash used in investing activities was $932,000, mainly attributable to cash sold in discontinued operations, partially offset by proceeds from the sale of marketable equity securities and equipment.
During the year ended December 31, 2023, net cash used in investing activities was $932,000, primarily from cash sold in discontinued operations, partially offset by proceeds from the sale of marketable equity securities and equipment.
Interest expense was incurred under our financing lease obligations (see Note 7), and from our Bank loan in the prior year (see Note 6). 53 Income Taxes We did not record any provision or benefit for income taxes for the years ended December 31, 2023 and 2022, as we had a full valuation allowance for the periods presented (see Note 10 to our consolidated financial statements included elsewhere in this Report).
Income Taxes We did not record any provision or benefit for income taxes for the years ended December 31, 2024 and 2023, as we had a full valuation allowance for the periods presented (see Note 12 to our consolidated financial statements included elsewhere in this Report).
Delays in the development of DetermaIO, or obtaining reimbursement coverage from Medicare for that diagnostic test and for the other diagnostic tests that we may develop or acquire, could prevent us from raising sufficient additional capital to finance the completion of development and commercial launch of those tests.
Delays in our collaborative arrangement for the development and the commercialization of RUO and IVD kitted transplant products, or delays in obtaining regulatory approval to distribute our products for clinical use, or delays in the development of, or in obtaining reimbursement coverage from Medicare for DetermaIO and other future laboratory tests that we may develop or acquire, could prevent us from raising sufficient additional capital to finance the completion of development and commercial launch of those tests.
For additional information, refer to Note 9 to our consolidated financial statements included elsewhere in this Report. 59 Income Taxes We account for income taxes in accordance with ASC 740, Income Taxes , which prescribes the use of the asset and liability method, whereby deferred tax asset or liability account balances are calculated at the balance sheet date using current tax laws and rates in effect.
Income Taxes We account for income taxes in accordance with Accounting Standards Codification 740, Income Taxes , which prescribes the use of the asset and liability method, whereby deferred tax asset or liability account balances are calculated at the balance sheet date using current tax laws and rates in effect.
The gross proceeds from the private placement are expected to be approximately $15.8 million. See Note 14, “Subsequent Events,” to our consolidated financial statements included elsewhere in this Report for additional information. We expect that our general operating expenses will remain flat as we continue to manage our available cash.
See Note 14, “Subsequent Events – Private Placement Transaction” and “Subsequent Events – Registered Direct Offering,” to our consolidated financial statements included elsewhere in this Report for additional information. 46 We expect that our general operating expenses will be commensurate with the market opportunity as we continue to manage our available cash.
Further, given the complexities of the reimbursement landscape in which we operate, our payors may be unwilling or unable to increase reimbursement rates to compensate for inflationary impacts. As such, the effects of inflation may adversely impact our results of operations, financial condition and cash flows.
Further, given the complexities of the reimbursement landscape in which we operate, our payers may be unwilling or unable to increase reimbursement rates to compensate for inflationary impacts.
The offering was intended to be priced ‘at-the market’ for purposes of complying with applicable Nasdaq Listing Rules. The aggregate gross proceeds from the offering were approximately $13.9 million before deducting offering expenses payable by us.
The offering was intended to be priced at-the-market for purposes of complying with applicable Nasdaq Listing Rules. The aggregate gross proceeds from the offering were approximately $13.9 million before deducting offering expenses payable by us. We used approximately $1.1 million of the net proceeds to immediately redeem an aggregate of 1,064 shares of our Series A Redeemable Convertible Preferred Stock.
Our cash used in operating activities during 2022 did not include the following noncash items: $5.2 million in depreciation and amortization expenses, $10.0 million in stock-based compensation; $31.0 million in gain from change in fair value of contingent consideration; $18.7 million loss from goodwill impairment, $25.9 million loss from held for sale asset impairments, and $471,000 in unrealized losses on marketable equity securities.
Our cash used in operating activities during 2024 did not include the following noncash items: $1.6 million in depreciation and amortization expenses, $1.8 million in stock-based compensation, $160,000 in other equity compensation expenses, $4.3 million gain from change in fair value of contingent consideration, $41.9 million loss from intangible asset impairments, and $169,000 impairment loss on held for sale assets.
At December 31, 2023, we had $9.4 million of cash and cash equivalents. We expect to continue to incur operating losses and negative cash flows for the near future.
We expect to continue to incur operating losses and negative cash flows for the near future.
See Note 2, “Assets Held for Sale and Discontinued Operations,” to our consolidated financial statements included elsewhere in this Report for additional information. ● Total other income (expense) increased by $ 896 ,000, from an expense of $615,000 in 2022, to income of $ 281 ,000 in 2023, primarily due to additional interest income in 2023 and the change in realized and unrealized loss on marketable equity securities.
See Note 2, “Assets Held for Sale and Discontinued Operations,” to our consolidated financial statements included elsewhere in this Report for additional information. • Total other income, net increased by $97,000, primarily due to additional interest income and miscellaneous income in 2024 compared to 2023. See below for additional information.
During the years ended December 31, 2023 and 2022, we recognized long-lived assets impairments of $1.8 million and zero, respectively. For additional information, refer to Note 4 to our consolidated financial statements included elsewhere in this Report.
During the years ended December 31, 2024 and 2023, we recognized impairment losses on held for sale assets of $169,000 and $1.3 million, respectively. For additional information, refer to Note 2, “Assets Held for Sale and Discontinued Operations,” to our consolidated financial statements included elsewhere in this Report.
Consolidated net loss for the year ended December 31, 2023 was $27.8 million, of which $2.9 million was from discontinued operations, and our consolidated net cash used in operating activities amounted to $23.3 million.
We also incurred $1.1 million in total cost of revenues, including $88,000 for amortization of intangible expenses. Consolidated net loss for the period was $27.8 million, of which $2.9 million was from discontinued operations, and our consolidated net cash used in operating activities amounted to $23.3 million.
During the fourth quarter of 2023, the IPR&D balances were reassessed using the MPEEM approach and the results of the valuation noted that the fair market values were greater than the carrying values of the IPR&D intangible assets. Accordingly, we did not record any additional adjustment as of December 31, 2023.
During the fourth quarter of 2024, the IPR&D balances were reassessed using the MPEEM approach and the results of the valuations noted that the carrying values of certain oncology related IPR&D intangible assets were greater than the fair market values. We recorded a total impairment of $41.9 million as of December 31, 2024.
During the year ended December 31, 2022, net cash used in investing activities was $4.3 million, due to cash paid for construction in progress and purchase of furniture and equipment.
Net changes in operating assets and liabilities were $4.0 million as an additional use of cash. Cash Used in Investing Activities During the year ended December 31, 2024, net cash used in investing activities was $512,000, primarily from cash paid for construction in progress and purchase of furniture and equipment.
(“Broadwood”), our largest shareholder, relating to their purchase of an aggregate of up to 2,278,121 shares of its common stock at an offering price of $7.08 per share to board members and $6.03 per share to the other investors participating in the offering (see Note 8).
On April 3, 2023, we entered into an agreement with certain members of our Board of Directors, and several institutional and accredited investors, including Broadwood Partners, L.P., our largest shareholder, relating to their purchase of an aggregate of up to 2,278,121 shares of our common stock at an offering price of $7.08 per share to board members and $6.03 per share to the other investors participating in the offering (see Note 7 to our consolidated financial statements included elsewhere in this Report).
We are currently unaware of any tax issues under review. Refer to Note 10 to our consolidated financial statements included elsewhere in this Report.
We are currently unaware of any tax issues under review. For additional information, refer to Note 12, “Income Taxes,” to our consolidated financial statements included elsewhere in this Report. Ite m 7A. Quantitative and Qualitative Disclosures about Market Risk.
See Note 14, “Subsequent Events,” to our consolidated financial statements included elsewhere in this Report for additional information. 49 Results of Operations Summary Results of Operations Years Ended December 31, 2023 2022 $ Change % Change (In thousands, except percentage change values) Net revenue $ 1,503 $ 958 $ 545 57 % Cost of revenues 1,002 880 122 14 % Cost of revenues – amortization of acquired intangibles 88 96 (8 ) -8 % Research and development 9,294 7,301 1,993 27 % Sales and marketing 2,795 1,132 1,663 147 % General and administrative 11,182 21,881 (10,699 ) -49 % Change in fair value of contingent consideration (5,762 ) (31,019 ) 25,257 -81 % Impairment losses 6,757 - 6,757 100 % Goodwill impairment - 18,684 (18,684 ) -100 % Loss on disposal and held for sale assets 1,283 - 1,283 100 % Loss from operations (25,136 ) (17,997 ) (7,139 ) 40 % Total other income (expenses) 281 (615 ) 896 -146 % Loss from continuing operations (24,855 ) (18,612 ) (6,243 ) 34 % Loss from discontinued operations (Note 13) (2,926 ) (54,290 ) 51,364 -95 % Net loss $ (27,781 ) $ (72,902 ) $ 45,121 -62 % Results of Operations – Year Ended December 31, 2023 Compared with the Year Ended December 31, 2022 Revenues increased to $1.5 million for the year ended December 31, 2023, as compared to $958,000 in the prior year, due to increased revenues in Pharma Services.
See Note 14, “Subsequent Events – Private Placement Transaction” and “Subsequent Events – Registered Direct Offering,” to our consolidated financial statements included elsewhere in this Report for additional information. 41 Results of Operations Summary Results of Operations Years Ended December 31, 2024 2023 $ Change % Change (In thousands, except percentage change values) Net revenue $ 1,881 $ 1,503 $ 378 25 % Cost of revenues 1,053 1,002 51 5 % Cost of revenues – amortization of acquired intangibles 88 88 — — Research and development 9,839 9,294 545 6 % Sales and marketing 3,944 2,795 1,149 41 % General and administrative 10,204 11,182 (978 ) (9 )% Change in fair value of contingent consideration (4,275 ) (5,762 ) 1,487 (26 )% Impairment losses 41,900 6,757 35,143 520 % Impairment loss on held for sale assets 169 1,283 (1,114 ) (87 )% Loss from operations (61,041 ) (25,136 ) (35,905 ) 143 % Total other income, net 378 281 97 35 % Loss from continuing operations (60,663 ) (24,855 ) (35,808 ) 144 % Loss from discontinued operations (Note 13) — (2,926 ) 2,926 (100 )% Net loss $ (60,663 ) $ (27,781 ) $ (32,882 ) 118 % Results of Operations – Year Ended December 31, 2024 Compared with the Year Ended December 31, 2023 Total net revenue increased to $1.9 million for the year ended December 31, 2024, as compared to $1.5 million in the comparable prior period from Pharma Services as further discussed below.
The assay is analytically and clinically validated in three major solid organ transplant types (kidney, liver and heart) by peer reviewed international publications. We received a positive coverage decision from MolDx for VitaGraft Kidney in August of 2023, and it became commercially available for ordering in January 2024 through our CLIA Laboratory in Nashville, Tennessee.
We received a positive coverage decision from MolDx for GraftAssureCore (Kidney) in August of 2023, and it became commercially available for ordering in January 2024 through our CLIA laboratory in Nashville, Tennessee. GraftAssureCore (Kidney) is now broadly available to transplant professionals upon request.
Refer to Note 2, “Revenue Recognition – Laboratory Developed Test Services,” to our consolidated financial statements included elsewhere in this Report for additional information. 51 Cost of Revenues Cost of revenues generally consists of cost of materials, direct labor including payroll, payroll taxes, bonus, benefit and stock-based compensation, equipment and infrastructure expenses, clinical sample costs associated with performing Pharma Services, and amortization of acquired intangible assets.
Cost of Revenues Cost of revenues generally consists of cost of materials, direct labor including payroll, payroll taxes, bonus, benefit and stock-based compensation, equipment and infrastructure expenses, clinical sample costs associated with performing Pharma Services, and amortization of acquired intangible assets. Infrastructure expenses include depreciation of laboratory equipment, allocated rent costs and leasehold improvements.
As of December 31, 2023 and 2022, contingent consideration liabilities were $39.9 million and $45.7 million, respectively. For additional information, refer to Note 3 to our consolidated financial statements included elsewhere in this Report. Intangible Assets We consider various factors and risks for potential impairment of IPR&D intangible assets, including the current legal and regulatory environment and the competitive landscape.
As of December 31, 2024 and 2023, total contingent consideration liabilities were $37.9 million and $42.2 million, respectively. For additional information, refer to Note 3 to our consolidated financial statements included elsewhere in this Report.
We may commence clinical trials of DetermaIO if we develop that diagnostic test to the point where we determine that its use as a clinical diagnostic appears to be feasible. 52 Sales and Marketing Expenses A summary of the main drivers of the change in sales and marketing expenses is as follows: Years Ended December 31, 2023 2022 $ Change % Change (In thousands, except percentage change values) Personnel-related expenses $ 1,880 $ 592 $ 1,288 218 % Share-based compensation 241 261 (20 ) -8 % Facilities and insurance 202 43 159 370 % Professional fees, legal, and outside services 163 219 (56 ) -26 % Marketing, advertising and other 309 17 292 1718 % Total $ 2,795 $ 1,132 $ 1,663 147 % % of Net Revenue 186 % 118 % 68 % We expect to continue to incur sales and marketing expenses during the foreseeable future as we complete product development and begin commercialization efforts for DetermaIO as a clinical test.
Sales and Marketing Expenses A summary of the main drivers of the change in sales and marketing expenses is as follows: Years Ended December 31, 2024 2023 $ Change % Change (In thousands, except percentage change values) Personnel-related expenses $ 2,691 $ 1,880 $ 811 43 % Depreciation and amortization 121 2 119 5950 % Stock-based compensation 174 241 (67 ) (28 )% Facilities and insurance 122 202 (80 ) (40 )% Professional fees, legal, and outside services 195 163 32 20 % Marketing and advertising 257 187 70 37 % Other 384 120 264 220 % Total $ 3,944 $ 2,795 $ 1,149 41 % % of Net Revenue 210 % 186 % 24 % We expect to continue to incur sales and marketing expenses during the foreseeable future as we complete product development and begin commercialization efforts for DetermaIO as a clinical test.
During the year ended December 31, 2022, net cash provided in financing activities was $35.8 million, primarily attributable to $32.4 million of net cash proceeds from the sale of shares of common stock, and $4.8 million of net cash proceeds from the sale of redeemable convertible Series A preferred shares, partially offset by repayments of our Bank loan and financing lease obligations of $1.4 million.
Cash Provided by Financing Activities During the year ended December 31, 2024, net cash provided by financing activities was $20.4 million from $26.0 million of net cash proceeds from the April 2024 Offering, the August 2024 Offering and the October 2024 Offering, partially offset by the redemption of our remaining Series A Preferred Stock of $5.4 million and repayments of financing lease obligations of $201,000.
Research and Development Expenses A summary of the main drivers of the change in research and development expenses is as follows: Years Ended December 31, 2023 2022 $ Change % Change (In thousands, except percentage change values) Personnel-related expenses $ 3,586 $ 2,931 $ 655 22 % Depreciation and amortization 1,264 315 949 301 % Share-based compensation 1,238 773 465 60 % Laboratory supplies and expenses 1,676 1,369 307 22 % Facilities and insurance 740 334 406 122 % Professional fees, legal, and outside services 515 1,334 (819 ) -61 % Severance 149 21 128 610 % Other 96 215 (119 ) -55 % Clinical trials 30 9 21 233 % Total $ 9,294 $ 7,301 $ 1,993 27 % % of Net Revenue 618 % 762 % -144 % We expect to continue to incur a significant amount of research and development expenses during the foreseeable future.
Cost of revenues for Pharma Services varies depending on the nature, timing, and scope of customer projects. 43 Research and Development Expenses A summary of the main drivers of the change in research and development expenses is as follows: Years Ended December 31, 2024 2023 $ Change % Change (In thousands, except percentage change values) Personnel-related expenses $ 4,352 $ 3,586 $ 766 21 % Depreciation and amortization 1,043 1,264 (221 ) (17 )% Stock-based compensation 810 1,238 (428 ) (35 )% Laboratory supplies and expenses 1,826 1,676 150 9 % Facilities and insurance 1,337 740 597 81 % Professional fees, legal, and outside services 510 515 (5 ) (1 )% Severance — 149 (149 ) (100 )% Other (41 ) 96 (137 ) (143 )% Clinical trials 2 30 (28 ) (93 )% Total $ 9,839 $ 9,294 $ 545 6 % % of Net Revenue 523 % 618 % (95 )% We expect to continue to incur a significant amount of research and development expenses for the foreseeable future.
See Note 14, “Subsequent Events,” to our consolidated financial statements included elsewhere in this Report for additional information. Securities Purchase Agreement On April 11, 2024, we entered into a private placement securities purchase agreement with certain accredited investors. The gross proceeds from the private placement are expected to be approximately $15.8 million.
As a result, the Company may not make any further sales pursuant to such sales agreement. See Note 14, “Subsequent Events,” to our consolidated financial statements included elsewhere in this Report for additional information. On October 4, 2024, we consummated a private placement of our securities to certain accredited investors (the “October 2024 Offering”).
Cash requirements are generally derived from our operating and investing activities including expenditures for working capital, human capital, business development, investments in intellectual property, and business combinations. Our office lease obligations, net of sublease payments, and contingent consideration obligations are further described in Note 7 and Note 3, respectively. Historically, we have not entered into any off-balance sheet arrangements.
Our office lease obligations (net of sublease payments) and financing lease obligations, and contingent consideration obligations are further described in Note 6 and Note 3, respectively, to our consolidated financial statements included elsewhere in this Report. Historically, we have not entered into any off-balance sheet arrangements.
DetermaIO is presently available for research use through our Pharma Services operations but one of our goals is to complete development of that assay and to make it available for clinical use later in 2024. We also perform other assay development and clinical testing services for pharmaceutical and biotechnology companies through our Pharma Services operations.
We expect that our operating expenses will continue to increase if we successfully complete the development of DetermaIO and commercialize this test. We also perform other assay development and clinical testing services for pharmaceutical and biotechnology companies through our Pharma Services operations.
See below for additional information. ● Impairment losses relate to two 2023 assets impairment charges, including $ 5.0 million to in-process research and development (“IPR&D”) intangible assets (see Note 5 to our consolidated financial statements included elsewhere in this Report) and $1.8 million to leasehold improvements (see Note 4). ● Goodwill impairment of $18.7 million was recorded during the fourth quarter of 2022 after we assessed our current environment and concluded that it was more-likely-than-not that the fair value of the goodwill was less than the carrying value.
See below for additional information. • The current year impairment losses relate to our in-process research and development intangible assets. During the fourth quarter of 2024, it was determined that our DetermaIO and DetermaCNI intangible assets were impaired by $41.9 million (see Note 5 to our consolidated financial statements included elsewhere in this Report for additional information).
See Note 2, “Intangible Assets and Goodwill,” to our consolidated financial statements included elsewhere in this Report for additional information. ● Loss on disposal and held for sale assets of $1.3 million recorded in 2023 relates to various agreements to sell laboratory equipment and is mainly comprised of an impairment charge.
The prior year impairment losses related to two asset impairments, including in-process research and development intangible assets of $5.0 million (see Note 5 to our consolidated financial statements included elsewhere in this Report for additional information) and leasehold improvements of $1.8 million (see Note 4 to our consolidated financial statements included elsewhere in this Report for additional information). • Impairment loss on held for sale assets relates to various agreements to sell laboratory equipment and the subsequent fair value adjustments.
See below for additional information. ● Cost of revenues increased by $ 122 ,000, primarily related to labor and allocated overhead associated with performing our Pharma Services.
Although we had a decrease in the number of contracts performed during the period, we earned revenue from one existing customer in the amount of approximately $1.5 million during the fourth quarter of 2024. See below for additional information. • Cost of revenues increased by $51,000, primarily related to labor and allocated overhead associated with performing our Pharma Services.
At December 31, 2023 and 2022, we had unrecognized tax benefits (see Note 10). Since formation, we have financed our operations primarily through the sale of our common stock, preferred stock and warrants. We have incurred operating losses and negative cash flows since inception and had an accumulated deficit of $ 289.9 million as of December 31, 2023.
As of December 31, 2024 and 2023, we had unrecognized tax benefits totaling $1.1 million and $2.3 million, respectively (see Note 12, “Income Taxes,” to our consolidated financial statements included elsewhere in this Report). Since formation, we have financed our operations primarily through the sale of our common stock, preferred stock and warrants.
The main driver of the increase was personnel-related expenses (see below for additional details). 50 ● General and administrative expenses decreased by $ 10.7 million, primarily due to decreases in stock-based compensation, headcount and personnel-related expenses. Headcount reductions were initiated in the second half of 2022 and continued into the first half of 2023.
The main drivers of the increase were personnel-related expenses, depreciation and amortization, and other expenses, which are primarily comprised of travel and entertainment, partially offset by facilities costs and stock-based compensation (see below for additional details). • General and administrative expenses decreased by $978,000, primarily due to decreases in facilities costs, stock-based compensation and severance costs, partially offset by personnel-related expenses and professional fees.
The loss from continuing operations increase of $ 6.2 million was comprised of the changes in Pharm Services revenue, operating expenses and other income and expenses from continuing operations as follows: ● Pharma Services revenue increased by $509,000 due to an increased number of contracts performed during the period.
The loss from continuing operations expanded by $35.8 million mainly due to impairment charges for certain in-process research and development (discussed below), the change in fair value of contingent consideration, and certain other changes in operating expenses from continuing operations as follows: • Pharma Services revenue increased by $392,000.
Changes in operating assets and liabilities were $4.0 million as an additional use of cash. 55 During the year ended December 31, 2022, our consolidated net loss was $72.9 million, of which $54.3 million was from discontinued operations, and consolidated net cash used in operating activities amounted to $45.6 million.
Net changes in operating assets and liabilities for the period were $1.3 million as an additional use of cash. 47 During the year ended December 31, 2023, our total research and development expenses were $9.3 million, our sales and marketing expenses were $2.8 million, and our general and administrative expenses were $11.2 million.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains a number of forward-looking statements, all of which are based on our current expectations and could be affected by the uncertainties and risks described throughout this filing, particularly in “Risk Factors.” The following discussion should be read in conjunction with our consolidated financial statements and the related notes provided under “Item 8 - Financial Statements and Supplementary Data.” Overview We are a precision diagnostics company focused on developing and commercializing proprietary tests in three areas: VitaGraft is a blood-based solid organ transplantation monitoring test, DetermaIO is a gene expression test that assesses the tumor microenvironment to predict response to immunotherapies, and DetermaCNI is a blood-based monitoring tool for monitoring therapeutic efficacy in cancer patients.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains a number of forward-looking statements, all of which are based on our current expectations and could be affected by the uncertainties and risks described throughout this filing, particularly under Risk Factors in Part I, Item 1A of this Report.
We used approximately $1.1 million of the net proceeds to immediately redeem an aggregate of 1,064 shares of its Series A Redeemable Convertible Preferred Stock and may thereafter elect to redeem additional shares. 54 On April 11, 2024, we entered into a private placement securities purchase agreement with certain accredited investors.
On April 15, 2024, we consummated a private placement of our securities to certain accredited investors (the “April 2024 Offering”). The resulting net proceeds were approximately $9.9 million, after deducting offering expenses of $538,000 and deducting $5.4 million for the redemption of all remaining shares of our Series A Redeemable Convertible Preferred Stock.
On April 5, 2024, we entered into an agreement to collaborate in the development and the commercialization of research use only and in vitro diagnostics kitted transplant products. See Note 14, “Subsequent Events,” to our consolidated financial statements included elsewhere in this Report for additional information.
We have entered into a global strategic partnership agreement with Bio-Rad to collaborate in the development and the commercialization of RUO and IVD kitted transplant products for clinical use (see Note 10, “Collaborative Arrangements,” to our consolidated financial statements included elsewhere in this Report for additional information). 40 Under strict regulatory rules, our kitted tests may not be used in a clinical treatment setting until they have attained IVD clearance from the FDA in the U.S. and In Vitro Diagnostic Medical Devices Regulation approval in the European Union.
On January 1, 2024, we expanded our Nashville facility by adding one new office lease and renewing and extending our existing leases.
In January 2024, we expanded our Nashville facility by adding one new office lease and renewing and extending our existing leases. During 2024, we added five financing leases for certain laboratory equipment to be used in our operations. See Note 6, “Commitments and Contingencies,” to our consolidated financial statements included elsewhere in this Report for additional leasing information.
Interest income is earned from money market funds we hold for capital preservation.
Interest income is earned from money market funds we hold for capital preservation. Interest expense was incurred mainly from our financing lease obligations (see Note 6 to our consolidated financial statements included elsewhere in this Report) and insurance financing activity.