Pursuant to the Option Agreement, we obtained the exclusive right from MGB to negotiate a world-wide, royalty-bearing license to develop and commercialize products covered by certain MGB patents, including those patents covering CAN-3110, in the field of gene therapy and oncolytic vector therapy for the treatment or prevention of cancerous tumors in humans or animals, as such field is further detailed in the Option Agreement, or the Licensed Field.
Pursuant to the Option Agreement, we obtained the exclusive right from MGB to negotiate a world-wide, royalty-bearing license to develop and commercialize products covered by certain MGB patents, including those patents covering CAN-3110, in the field of gene therapy and oncolytic vector therapy for the treatment or prevention of cancerous tumors in humans or animals, as such field is further detailed in the Option Agreement (the Licensed Field).
Under the MGB License Agreement, MGB granted to us (a) an exclusive, royalty-bearing license under certain of MGB’s patents to make, have made, use, have used, sell and have sold certain products covered by such licensed patents, or the Licensed Products and otherwise practice processes covered by such licensed patents, or Licensed Processes; and (b) a non-exclusive, royalty-bearing license under certain other of MGB’s patents to make, have made, use, have used, sell and have sold Licensed Products, but not to sell or have sold Licensed Processes.
Under the MGB License Agreement, MGB granted to us (a) an exclusive, royalty-bearing license under certain of MGB’s patents to make, have made, use, have used, sell and have sold certain products covered by such licensed patents (Licensed Products) and otherwise practice processes covered by such licensed patents (Licensed Processes); and (b) a non-exclusive, royalty-bearing license under certain other of MGB’s patents to make, have made, use, have used, sell and have sold Licensed Products, but not to sell or have sold Licensed Processes.
We expect that our research and development and general and administrative costs will continue to increase significantly, including in connection with conducting clinical trials for our product candidates, developing our manufacturing capabilities which may include the cost of establishing a relationship with contract manufacturers to support commercial launch of our product candidate CAN-2409 and costs associated with equipping our laboratory and clinical manufacturing facility to support clinical trials and commercialization and providing general and administrative support for our operations, including the cost associated with operating as a public company.
We expect that our research and development and general and administrative costs will continue to increase significantly, including in connection with conducting clinical trials for our product candidates, developing our manufacturing capabilities which may include the cost of establishing a relationship with contract manufacturers to support commercial launch of our product candidate CAN-2409 and costs associated with equipping our laboratory and manufacturing facility to support clinical trials and commercialization and providing general and administrative support for our operations, including the cost associated with operating as a public company.
Investing activities Net cash used in investing activities for the year ended December 31, 2021 was $1.8 million, which was attributable to the use of $1.8 million for purchases of fixed assets.
Net cash used in investing activities for the year ended December 31, 2021 was $1.8 million, which was attributable to the use of $1.8 million for purchases of fixed assets.
The hybrid method is often used when a company is expecting a liquidity event in the near future and is a combination of the option-pricing and probability-weighted expected return methods.
The hybrid method is often used when a company is expecting a liquidity event in the near future and is a combination of the option-pricing and probability-weighted expected return methods.
Section 107 of the JOBS Act provides that an “emerging growth company,” or an EGC, can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended, or the Securities Act, for complying with new or revised accounting standards.
Section 107 of the JOBS Act provides that an “emerging growth company,” or an EGC, can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (the Securities Act) for complying with new or revised accounting standards.
Our future funding requirements will depend on many factors, including: ▪ the progress, costs, and results of our clinical development and clinical trials for CAN-2409 and CAN-3110; ▪ the progress, costs, and results of our additional research and preclinical development programs; ▪ the costs, timing and outcome of regulatory review of our product candidates; ▪ our ability to establish and maintain collaborations on favorable terms, if at all; ▪ the outcome, timing and cost of meeting regulatory requirements established by the FDA and comparable foreign regulatory authorities, if applicable, for our product candidates; ▪ the costs and timing of internal process development for our manufacturing capabilities; ▪ the scope, progress, results, and costs of any product candidates that we may derive from our HSV platform or with collaborators; ▪ the costs of preparing, filing and prosecuting patent applications, obtaining, maintaining and enforcing our intellectual property rights and defending intellectual property-related claims; hire additional personnel in research, manufacturing, and regulatory and clinical development, as well as management personnel; ▪ the extent to which we in-license or acquire rights to other products, product candidates, or technologies; ▪ additions or departures of key scientific or management personnel; ▪ the costs and timing of future commercialization activities, including product manufacturing, marketing, sales, and distribution for any of our product candidates for which we obtain marketing approval; ▪ the amount of revenue, if any, received from commercial sales of our product candidates, should any of our product candidates receive marketing approval; and ▪ the costs of operating as a public company.
Our future funding requirements will depend on many factors, including: • the progress, costs, and results of our clinical development and clinical trials for CAN-2409 and CAN-3110; • the progress, costs, and results of our additional research and preclinical development programs; • the costs, timing and outcome of regulatory review of our product candidates; • our ability to establish and maintain collaborations on favorable terms, if at all; • the outcome, timing and cost of meeting regulatory requirements established by the FDA and comparable foreign regulatory authorities, if applicable, for our product candidates; • the costs and timing of internal process development for our manufacturing capabilities; • the scope, progress, results, and costs of any product candidates that we may derive from our HSV-based platform or with collaborators; • the costs of preparing, filing and prosecuting patent applications, obtaining, maintaining and enforcing our intellectual property rights and defending intellectual property-related claims; hire additional personnel in research, manufacturing, and regulatory and clinical development, as well as management personnel; • the extent to which we in-license or acquire rights to other products, product candidates, or technologies; • additions or departures of key scientific or management personnel; • the costs and timing of future commercialization activities, including product manufacturing, marketing, sales, and distribution for any of our product candidates for which we obtain marketing approval; • the amount of revenue, if any, received from commercial sales of our product candidates, should any of our product candidates receive marketing approval; and • the costs of operating as a public company.
The Ventagen Agreement provides Ventagen an exclusive license, with rights to grant 107 sublicense (subject to certain terms and conditions) under any worldwide patent rights and know-how owned or controlled by us during the term of the Ventagen Agreement which cover applicable technology utilizing the delivery method of the herpes derived TK protein to tumors or other tissues via a viral vector (as further specified therein), to research, use, have used, import, have imported, export, have exported, offer for sale, have sold, sell, distribute and market certain products for the prevention or treatment of cancer in humans and any use in animals (or the Field of Use), or the Licensed Products, for commercial sale and distribution within Mexico, Belize, Guatemala, Honduras, El Salvador, Costa Rica, Nicaragua, Panama, Colombia and Bolivia.
The Ventagen Agreement provides Ventagen an exclusive license, with rights to grant sublicense (subject to certain terms and conditions) under any worldwide patent rights and know-how owned or controlled by us during the term of the Ventagen Agreement which cover applicable technology utilizing the delivery method of the herpes derived TK protein to tumors or other tissues via a viral vector (as further specified therein), to research, use, have used, import, have imported, export, have exported, offer for sale, have sold, sell, distribute and market certain products for the prevention or treatment of cancer in humans and any use in animals (or the Field of Use), or the Licensed Products, for commercial sale and distribution within Mexico, Belize, Guatemala, Honduras, El Salvador, Costa Rica, Nicaragua, Panama, Colombia and Bolivia.
These include the following: ▪ employee-related costs, including salaries, benefits and stock-based compensation expense, for personnel engaged in research, development and clinical management functions; ▪ expenses incurred under agreements with third party clinical sites for the treatment and follow-up for patients enrolled in our clinical trials; ▪ the cost of acquiring and manufacturing preclinical study materials, including manufacturing registration and validation batches; ▪ payments made under third-party licensing agreements; ▪ costs incurred to develop the manufacturing process and capabilities for future clinical trials and commercialization.
These include the following: • employee-related costs, including salaries, benefits and stock-based compensation expense, for personnel engaged in research, development and clinical management functions; • expenses incurred under agreements with third party clinical sites for the treatment and follow-up for patients enrolled in our clinical trials; 98 • the cost of acquiring and manufacturing preclinical study materials, including manufacturing registration and validation batches; • payments made under third-party licensing agreements; • costs incurred to develop the manufacturing process and capabilities for future clinical trials and commercialization.
Under the license agreement, Periphagen granted us a worldwide exclusive license with the right to grant sublicenses through multiple tiers under the Licensed IP Rights to conduct research and to develop, make, have made, use, have used, offer for sale, have sold, export and import products incorporating the Licensed IP Rights in all fields of use except the treatment, diagnosis, and prevention of nononcologic skin diseases and conditions (including use as an aesthetic).
Under the license agreement, Periphagen granted us a worldwide exclusive license with the right to grant sublicenses through multiple tiers under the Licensed IP Rights to conduct research and to develop, make, have made, use, have used, offer for sale, have sold, export and import products incorporating the Licensed IP Rights in all fields of use except the treatment, diagnosis, and prevention of nononcologic skin diseases and conditions 97 (including use as an aesthetic).
Under the MGB Clinical Trial Agreement, we have committed to remitting financial support for the performance of a specified Phase 1 clinical trial by MGB pursuant to a protocol summary contained in the Option Agreement. On September 15, 2020, we exercised our option and entered into an exclusive patent license agreement with MGB, or the MGB License Agreement.
Under the MGB Clinical Trial Agreement, we have committed to remitting financial support for the performance of a specified Phase 1 clinical trial by MGB pursuant to a protocol summary contained in the Option Agreement. On September 15, 2020, we exercised our option and entered into an exclusive patent license agreement with MGB (the MGB License Agreement).
In consideration for MGB’s granting of the exclusive option, we paid MGB a non-refundable fee of $40,000. Under the Option Agreement, we were required to use reasonable efforts to enter into a clinical trial agreement with MGB. We entered into such clinical trial agreement with MGB, or the MGB Clinical Trial Agreement, on June 19, 2018.
In consideration for MGB’s granting of the exclusive option, we paid MGB a non-refundable fee of $40,000. Under the Option Agreement, we were required to use reasonable efforts to enter into a clinical trial agreement with MGB. We entered into such clinical trial agreement with MGB (MGB Clinical Trial Agreement) on June 19, 2018.
We expect to incur increased expenses associated with being a public company, including costs of accounting, audit, legal, regulatory, and tax-related services associated with maintaining compliance with exchange listing and Securities and Exchange Commission, or SEC, requirements; director and officer insurance costs; and investor and public relations costs.
We expect to incur increased expenses associated with being a public company, including costs of accounting, audit, legal, regulatory, and tax-related services associated with maintaining compliance with exchange listing and Securities and Exchange Commission (SEC) requirements; director and officer insurance costs; and investor and public relations costs.
Grant represents amounts received under a grant from the National Institutes of Health for development of CAN-2409 for use as a therapy for pancreatic cancer and in 2021, grant income also includes $464,000 for the forgiveness of a Paycheck Protection Plan loan in April 2021.
Grant income in 2021 represents amounts received under a grant from the National Institutes of Health for development of CAN-2409 for use as a therapy for pancreatic cancer and includes $464,000 for the forgiveness of a Paycheck Protection Plan loan in April 2021.
Management has considered our history of cumulative net losses incurred since inception, as well as our lack of product revenue since inception, and has determined that it is more likely than not that we will not realize the benefits of its deferred tax assets. As a result, a full valuation allowance has been established at December 31, 2021.
Management has considered our history of cumulative net losses incurred since inception, as well as our lack of product revenue since inception, and has determined that it is more likely than not that we will not realize the benefits of its deferred tax assets. As a result, a full valuation allowance has been established at December 31, 2022.
We will remain an emerging growth company until the earliest to occur of: (1) the last day of the fiscal year in which we have more than $1.07 billion in annual revenue; (2) the date we qualify as a “large accelerated filer,” with at least $700.0 million of equity securities held by non-affiliates; (3) the date on which we have issued more than $1.0 billion in non-convertible debt securities during the prior three-year period; and (4) the last day of the fiscal year ending after the fifth anniversary of our initial public offering. 117
We will remain an emerging growth company until the earliest to occur of: (1) the last day of the fiscal year in which we have more than $1.235 billion in annual revenue; (2) the date we qualify as a “large accelerated filer,” with at least $700.0 million of equity securities held by non-affiliates; (3) the date on which we have issued more than $1.0 billion in non-convertible debt securities during the prior three-year period; and (4) the last day of the fiscal year ending after the fifth anniversary of our initial public offering.
Determination of fair value of common stock Prior to the IPO, there had been no public market for our common stock and as such, the estimated fair value of our common stock had been determined by our board of directors as of the date of each option grant, with input from management, taking into consideration our most recently available third-party valuations of common stock at the time of the grants, as well as our board of directors’ assessment of additional objective and subjective factors that it believed were relevant and which may have changed from the date of the most recent valuation through the date of the grant.
Determination of Fair Value of Common Stock Prior to the IPO in July 2021, there had been no public market for our common stock and as such, the estimated fair value of our common stock had been determined by our board of directors as of the date of each option grant, with input from management, taking into consideration our most recently available third-party valuations of common stock at the time of the grants, as well as our board of directors’ assessment of additional objective and subjective factors that it believed were relevant and which may have changed from the date of the most recent valuation through the date of the grant.
In addition to considering the results of the valuation reports, our board of directors considered various objective and subjective factors to determine the fair value of our common stock as of each grant date, including: ▪ the prices at which we sold shares of convertible preferred stock and the superior rights and preferences of the convertible preferred stock relative to our common stock at the time of each grant; ▪ the progress of our research and development programs, including the status and results of preclinical studies and clinical trials for our product candidates; ▪ our stage of development and commercialization and our business strategy; ▪ external market conditions affecting the biotechnology industry and trends within that industry; ▪ our financial position, including cash on hand, and our historical and forecasted performance and operating results; 116 ▪ the lack of an active public market for our common stock and our convertible preferred stock; ▪ the likelihood of achieving a liquidity event, such as an initial public offering, or IPO, or sale of our company considering prevailing market conditions; and ▪ the analysis of IPOs and the market performance of similar companies in the biotechnology industry.
In addition to considering the results of the valuation reports, our board of directors considered various objective and subjective factors to determine the fair value of our common stock as of each grant date, including: • the prices at which we sold shares of convertible preferred stock and the superior rights and preferences of the convertible preferred stock relative to our common stock at the time of each grant; • the progress of our research and development programs, including the status and results of preclinical studies and clinical trials for our product candidates; • our stage of development and commercialization and our business strategy; • external market conditions affecting the biotechnology industry and trends within that industry; • our financial position, including cash on hand, and our historical and forecasted performance and operating results; • the lack of an active public market for our common stock and our convertible preferred stock; 107 • the likelihood of achieving a liquidity event, such as an initial public offering or sale of our company considering prevailing market conditions; and • the analysis of initial public offerings and the market performance of similar companies in the biotechnology industry.
The duration, costs, 108 and timing of clinical trials and development of CAN-2409 and CAN-3110 and any other product candidate we may develop will depend on a variety of factors, including: ▪ the scope, rate of progress, expense and results of clinical trials; ▪ our successful enrollment in and completion of clinical trials, including our ability to generate positive data from any such trials; ▪ our ability to add and retain key research and development personnel; ▪ the actual probability of success for our product candidates, including their safety and efficacy, early clinical data, competition, manufacturing capability, and commercial viability; ▪ significant and changing government regulation and regulatory guidance; ▪ the timing and receipt of any marketing approvals; ▪ the progress of the development efforts of parties with whom we may enter into collaboration agreements, and the terms and timing of any additional collaboration agreements, license or other arrangement, including the timing of any payments thereunder; ▪ our ability to enter into agreements with CMOs for the commercial manufacture of our product candidate CAN-2409 and the clinical scale manufacture of our product candidate CAN-3110 as well as complete the development, construction and qualification of our clinical manufacturing facility in Needham; ▪ costs related to manufacturing of our product candidates or to account for any future changes in our manufacturing plans; ▪ our ability to successfully commercialize our product candidates, if and when approved; ▪ raising additional funds necessary to complete clinical development of our product candidates; ▪ our ability to obtain and maintain third-party insurance coverage and adequate reimbursement for our product candidates, if and when approved; ▪ the acceptance of our product candidates, if approved, by patients, the medical community and third-party payors; ▪ effectively competing with other products if our product candidates are approved; ▪ the impact of any business interruptions to our operations, including the timing and enrollment of patients in our planned clinical trials, or to those of our manufacturers, suppliers, or other vendors resulting from the ongoing COVID-19 pandemic or similar public health crisis; ▪ our ability to maintain a continued acceptable safety profile for our therapies following approval; ▪ our ability to obtain and maintain patents, trade secret and other intellectual property protection and regulatory exclusivity for our product candidates, both in the United States and internationally; and ▪ the expense of filing, prosecuting, defending and enforcing any patent claims and other intellectual property rights.
The duration, costs, and timing of clinical trials and development of CAN-2409 and CAN-3110 and any other product candidate we may develop will depend on a variety of factors, including: • the scope, rate of progress, expense and results of clinical trials; • our successful enrollment in and completion of clinical trials, including our ability to generate positive data from any such trials; • our ability to add and retain key research and development personnel; • the actual probability of success for our product candidates, including their safety and efficacy, early clinical data, competition, manufacturing capability, and commercial viability; • significant and changing government regulation and regulatory guidance; • the timing and receipt of any marketing approvals; • the progress of the development efforts of parties with whom we may enter into collaboration agreements, and the terms and timing of any additional collaboration agreements, license or other arrangement, including the timing of any payments thereunder; • our ability to enter into agreements with CMOs for the commercial manufacture of our product candidate CAN-2409 and the clinical-scale manufacture of our product candidate CAN-3110 as well as complete the qualification of our clinical manufacturing capabilities, internally or through CMOs; • costs related to manufacturing of our product candidates or to account for any future changes in our manufacturing plans; • our ability to successfully commercialize our product candidates, if and when approved; • raising additional funds necessary to complete clinical development of our product candidates; • our ability to obtain and maintain third-party insurance coverage and adequate reimbursement for our product candidates, if and when approved; • the acceptance of our product candidates, if approved, by patients, the medical community and third-party payors; 99 • effectively competing with other products if our product candidates are approved; • the impact of any business interruptions to our operations, including the timing and enrollment of patients in our planned clinical trials, or to those of our manufacturers, suppliers, or other vendors resulting from the COVID-19 pandemic or similar public health crisis; • our ability to maintain a continued acceptable safety profile for our therapies following approval; • our ability to obtain and maintain patents, trade secret and other intellectual property protection and regulatory exclusivity for our product candidates, both in the United States and internationally; and • the expense of filing, prosecuting, defending and enforcing any patent claims and other intellectual property rights.
Ventagen . On March 1, 2014, we entered into an exclusive license agreement, or the Ventagen Agreement, with Ventagen, a related party.
Ventagen. On March 1, 2014, we entered into an exclusive license agreement ( the Ventagen Agreement) with Ventagen, a related party.
Prior to the IPO, the Company determined the fair value per share of the underlying common stock by taking into consideration the most recent sales of preferred stock, results obtained from third-party valuations and additional factors that are deemed relevant.
Prior to the IPO, the Company determined the fair value per share of the underlying common stock by taking into consideration the most recent sales of preferred stock, results obtained from third-party valuations and additional factors that were deemed relevant.
Emerging growth company status In April 2012, the Jumpstart Our Business Startups Act of 2012, or the JOBS Act, was enacted.
Emerging Growth Company Status In April 2012, the Jumpstart Our Business Startups Act of 2012 (the JOBS Act) was enacted.
NOL and tax credit carryforwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest of significant shareholders over a three-year period in excess of 50%, as provided under Sections 382 and 383 of the Internal Revenue Code of 1986, as amended, or the Code, as well as under similar state provisions.
NOL and tax credit carryforwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest of significant stockholders over a three-year period in excess of 50%, as provided under Sections 382 and 383 of the Internal Revenue Code of 1986, as amended (the Code), as well as under similar state provisions.
The fair value of the warrant liability uses various valuation methods, including the Monte Carlo method, the option-pricing method, probability-weighted expected return and the hybrid method, all of which incorporate assumptions and estimates, to value the common stock warrants.
The fair value of the warrants uses various valuation methods, including the Monte Carlo method, the option-pricing method, probability-weighted expected return and the hybrid method, all of which incorporate assumptions and estimates, to value the common stock warrants.
MGB . On January 20, 2018, we entered into an exclusive option agreement, or the Option Agreement, with MGB.
On January 20, 2018, we entered into an exclusive option agreement (the Option Agreement) with MGB.
We will continue to recognize changes in the fair value of the warrant liability until the warrants are exercised, expire or qualify for equity classification. The fair value of the warrant liability is determined based on significant inputs not observable in the market.
We will continue to recognize changes in the fair value of the warrants until they are exercised, expire or qualify for equity classification. The fair value of the warrants is determined based on significant inputs not observable in the market.
Certain of those warrants are recorded as a liability on our balance sheet. The warrants recorded as a liability are remeasured to their fair value at each reporting date with changes in the fair value recognized as a component of other income (expense), net in the statements of operations and comprehensive loss.
Certain of those warrants are recorded as a liability on our balance sheet. The warrants recorded as a liability are remeasured to their fair value at each reporting date with changes in the fair value recognized as a component of other income (expense), net in the consolidated statements of operations.
Grant income Grant income consists of amounts received under a grant from the National Institute of Health for development of CAN-2409 for use as a therapy for pancreatic cancer. 109 Interest, dividend, and investment income Interest, dividend and investment income consists of amounts earned on investment of cash equivalents and short-term investments.
Grant Income Grant income consists of amounts received under a grant from the National Institute of Health for development of CAN-2409 for use as a therapy for pancreatic cancer. Interest, Dividend, and Investment Income Interest, dividend and investment income consists of amounts earned on investment of cash equivalents.
The Company can borrow up to an additional aggregate principal amount not to exceed $5.0 million, at any time on or prior to December 31, 2022, following the Company having provided evidence to the bank of (a) achievement of positive Phase 2 clinical activity data from the Company’s CAN-2409 NSCLC clinical trial, (b) dosing of its first patient in its Phase 3 CAN-2409 high grade glioma clinical trial and (c) receipt on or prior to December 31, 2022, of net cash proceeds in an amount equal to at least $75.0 million from the issuance and sale of equity securities to investors acceptable to SVB.
The Company could have borrowed up to an additional aggregate principal amount not to exceed $5.0 million, at any time on or prior to December 31, 2022, upon the achievement of all of the following milestones, inclusively: (a) positive Phase 2 clinical activity data from the Company’s CAN-2409 NSCLC clinical trial, (b) dosing of its first patient in its Phase 3 CAN-2409 high-grade glioma clinical trial; and (c) receipt on or prior to December 31, 2022, of net cash proceeds in an amount equal to at least $75.0 million from the issuance and sale of equity securities to investors acceptable to SVB.
As of December 31, 2021, we have raised approximately $160.6 million, including $15.4 million of government grants, $66.1 million from the sale of convertible preferred stock, 112 and $79.1 million from the sale of our common in our IPO. Our cash and cash equivalents totaled $82.6 million as of December 31, 2021.
As of December 31, 2022, we have raised approximately $160.8 million, including $15.6 million of government grants, $66.1 million from the sale of convertible preferred stock, and $79.1 million from the sale of our common stock in our IPO. Our cash and cash equivalents totaled $70.1 million as of December 31, 2022.
The increase is primarily driven by an increase in the underlying value of our stock price. Liquidity and capital resources Since our inception, we have not generated any revenue from product sales and have incurred significant operating losses.
The change in the fair value of the warrant liability is primarily driven by changes in the underlying value of our stock price. Liquidity and Capital Resources Since our inception, we have not generated any revenue from product sales and have incurred significant operating losses.
Debt financing and preferred equity financing, if available, 114 may involve agreements that include restrictive covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends, that could adversely impact our ability to conduct our business.
Debt financing and equity financing, if available, may involve agreements that include restrictive covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends, that could adversely impact our ability to conduct our business, in addition to those restrictive covenants contained in the Loan Agreement.
Grant income Grant income was $1.1 million for the year ended December 31, 2021 compared to $624,000 for the year ended December 31, 2020.
Grant Income Grant income was $48,000 for the year ended December 31, 2022, compared to $1.1 million for the year ended December 31, 2021.
Net cash used in operating activities was also impacted by $876,000 in changes in operating assets and liabilities, primarily driven by an increase of $669,000 in accounts payable, $410,000 in deferred rent, $297,000 in accrued expenses, which were offset by an increase of $2.2 million in prepaids and other long term assets.
Net cash used in operating activities was also impacted by $0.9 million in changes in operating assets and liabilities, primarily driven by an increase of $0.7 million in accounts payable, $0.4 million in deferred rent, $0.3 million in accrued expenses, which were offset by an increase of $2.2 million in prepaids and other long term assets.
Our federal NOLs include $8.8 m illion available to reduce future taxable income through 2028 and approximatel y $42.8 million of NOLs that do not expire and are available to reduce future taxable income indefinitely. The state NOLs are available to offset future taxable income through 2032.
Our federal NOLs include $8.8 million available to reduce future taxable income through 2028 and approximately $57.1 million of NOLs that do not expire and are available to reduce future taxable income indefinitely. The state NOLs are available to offset future taxable income through 2032.
Income taxes Since our inception, we have generated cumulative federal and state net operating loss and research and development credit carryforwards for which we have not recorded any net tax benefit due to uncertainty around utilizing these tax attributes within their respective carryforward periods.
Therefore, the fair value may not be appropriately captured by simple models. 100 Income Taxes Since our inception, we have generated cumulative federal and state net operating loss and research and development credit carryforwards for which we have not recorded any net tax benefit due to uncertainty around utilizing these tax attributes within their respective carryforward periods.
Estimates and assumptions impacting the fair value measurement include the fair value per share of the underlying shares of common stock, risk-free interest rate, expected dividend yield, and the remaining contractual term of the warrants. Therefore, the fair value may not be appropriately captured by simple models.
Estimates and assumptions impacting the fair value measurement include the fair value per share of the underlying shares of common stock, risk-free interest rate, expected dividend yield, and the remaining contractual term of the warrants.
Specifically, our costs and expenses will increase as we: ▪ advance the clinical development of CAN-2409 and CAN-3110; ▪ pursue the preclinical and clinical development of other product candidates using our HSV platform; ▪ develop our manufacturing capabilities, including establishing a relationship with a contract manufacturer for commercial manufacturing of our product candidate CAN-2409 and the construction of our laboratory and clinical manufacturing facility for our product candidate CAN-3110; and ▪ expand our operational, financial, and management systems and increase personnel, including personnel to support our operations as a public company.
Specifically, our costs and expenses will increase as we: • advance the clinical development of CAN-2409 and CAN-3110; • pursue the preclinical and clinical development of other product candidates using our HSV-based platform; • develop our manufacturing capabilities, including establishing a relationship with a contract manufacturer for commercial manufacturing of our product candidate CAN-2409 and the construction of our laboratory and clinical manufacturing facility for our product candidate CAN-3110; and 104 • expand our operational, financial, and management systems and increase personnel, including personnel to support our operations as a public company. • We believe that our existing cash and cash equivalents will enable us to fund our operating expenses and capital expenditure requirements into the second quarter of 2024.
Cash flows The following table summarizes our sources and uses of cash for the periods presented (in thousands): YEARS ENDED DECEMBER 31, 2021 2020 Net cash (used in) operating activities $ (22,218 ) $ (9,071 ) Net cash provided by (used in) investing activities (1,835 ) 38,455 Net cash provided by financing activities 71,800 490 Net increase in cash and cash equivalents $ 47,747 $ 29,874 Cash flows for the years ended December 31, 2021 and 2020 Operating activities Net cash used in operating activities for the year ended December 31, 2021 was $22.2 million, primarily consisting of a net loss of $36.1 million as we incurred expenses associated with our clinical programs, we increased our headcount and had costs associated with being a public company in the second half of the year.
Cash Flows The following table summarizes our sources and uses of cash for the periods presented (in thousands): 103 YEARS ENDED DECEMBER 31, 2022 2021 Net cash used in operating activities $ (31,419 ) $ (22,218 ) Net cash used in investing activities (1,297 ) (1,835 ) Net cash provided by financing activities 19,974 71,800 Net increase (decrease) in cash and cash equivalents $ (12,742 ) $ 47,747 Cash Flows for the Years Ended December 31, 2022 and 2021 Operating Activities Net cash used in operating activities for the year ended December 31, 2022 was $31.4 million, primarily consisting of a net loss of $18.8 million as we incurred expenses associated with our clinical programs, we increased our headcount and had costs associated with being a public company in the second half of the year.
On February 24, 2022, we entered into a loan and security agreement (the Loan Agreement) with a bank pursuant to which the bank has agreed to provide term loans to the Company in an aggregate principal amount of up to $25.0 million. We borrowed $20.0 million upon entering into the Loan Agreement.
We had $20.9 million of long-term debt as of December 31, 2022. On February 24, 2022, the Company entered into a loan and security agreement Loan Agreement with SVB pursuant to which SVB agreed to provide term loans to the Company in an aggregate principal amount of $20.0 million. The Company borrowed $20.0 million upon entering into the Loan Agreement.
Interest, dividend and investment (expense) income, net Interest, dividend and investment (expense) income, net was ($53,000) for the year ended December 31, 2021 compared to $111,000 of interest, dividend and investment income, net for the year ended December 31, 2020 and represents the earnings on our cash equivalents and short-term investments net of interest expense on outstanding debt obligations.
Interest, Dividend Expense, Net Interest, dividend and expense was $0.5 million for the year ended December 31, 2022 compared to $53,000 for the year ended December 31, 2021, and represents the earnings on our cash equivalents net of interest expense on outstanding debt obligations.
The fair value of the warrant liability uses various valuation methods, including the Monte Carlo method, the option-pricing method, probability-weighted expected return and the hybrid method, all of which incorporate assumptions and estimates, to value the common stock warrants.
The fair value of the warrants was determined based on significant inputs not observable in the market. The fair value of the warrants uses various valuation methods, including the Monte Carlo method, the option-pricing method, probability-weighted expected return and the hybrid method, all of which incorporate assumptions and estimates, to value the common stock warrants.
Overview We are a late clinical stage biopharmaceutical company focused on helping patients fight cancer with oncolytic viral immunotherapies. Our engineered viruses are designed to induce immunogenic death through direct viral-mediated cytotoxicity in cancer cells, thus releasing tumor neo-antigens and creating a pro-inflammatory microenvironment at the site of injection.
Overview We are a clinical stage biopharmaceutical company focused on developing and commercializing viral immunotherapies to help patients fight cancer. Our engineered viruses are designed to induce a systemic anti-tumor response due to immunogenic cell death through direct viral-mediated cytotoxicity in cancer cells, thus releasing tumor neo-antigens and creating a pro-inflammatory microenvironment.
Net cash used in operating activities for the year ended December 31, 2020 was $9.1 million, primarily consisting of a net loss of $17.7 million as we incurred expenses associated with our clinical programs and we increased our headcount.
Net cash used in operating activities for the year ended December 31, 2021 was $22.2 million, primarily consisting of a net loss of $36.1 million as we incurred expenses associated with our clinical programs, increased our headcount and had costs associated with being a public company in the second half of the year.
We have completed several financings and not yet determined if such a limitation would be placed against our NOL.
We have completed several financings and not yet determined if such a limitation would be placed against our NOL. We will make such a determination prior to the utilization of any NOL.
The term loans are secured by substantially all of the Company’s properties, rights and assets, except for its intellectual property, which is subject to a negative pledge under the Loan Agreement.
The Company did not borrow any of the additional aggregate principal amount on or prior to December 31, 2022. The term loans are secured by substantially all of the Company’s properties, rights and assets, except for its intellectual property, which is subject to a negative pledge under the Loan Agreement.
See “Liquidity and capital resources.” Components of our results of operations Revenue To date, we have not generated any revenue from product sales and do not expect to generate any revenue from sales of products in the foreseeable future.
Ventagen is 49.5% owned by certain of our stockholders. Components of our Results of Operations Revenue To date, we have not generated any revenue from product sales and do not expect to generate any revenue from sales of products in the foreseeable future.
The National Institutes of Health grant for development of CAN-2409 for use as a therapy for pancreatic cancer has expired at the end of 2021.
The National Institutes of Health grant for development of CAN-2409 for use as a therapy for pancreatic cancer has expired at the end of 2021. Grant income in 2022 relates to the recognition of income from a grant from the Massachusetts Life Sciences Center.
Change in fair value of warrant liability In connection with the November 13, 2018 issuance of Series B preferred stock we issued warrants to the purchasers of the Series B preferred stockholders, to purchase up to 7,344,982 shares of our common stock with an exercise price of $6.81 per share, and a warrant to the NC Incorporated Ohio Trust, an irrevocable trust funded by us, to purchase 162,740 shares of our common stock, $0.01 par value, at an exercise price of $1.46 per share, subject to adjustments as specified in the warrant agreement.
We also issued a warrant to the NC Incorporated Ohio Trust, an irrevocable trust funded by us, to purchase 162,740 shares of our common stock, $0.01 par value, at an exercise price of $1.46 per share, subject to adjustments as specified in the warrant agreement (the NC Ohio Warrants).
The Company is required to make monthly interest payments, and commencing on February 1, 2024, 24 consecutive installments of principal plus monthly payments of accrued interest. Upon repayment in full of the term loans, the Company will be required to pay a final payment fee equal to 4.50% of the original principal amount of any funded term loan being repaid.
Upon repayment in full of the term loans, the Company will be required to pay a final payment fee equal to 4.50% of the original principal amount of any funded term loan being repaid.
In general, an ownership change, as defined under Section 382 of the Code, or Section 382, results from transactions increasing the ownership of certain shareholders or public groups in the stock of a corporation by more than 50% over a three-year period.
These ownership changes may limit the amount of NOLs that can be utilized annually to offset future taxable income. In general, an ownership change, as defined under Section 382 of the Code (Section 382), results from transactions increasing the ownership of certain stockholders or public groups in the stock of a corporation by more than 50% over a three-year period.
We also enter into contracts in the normal course of business with hospitals, clinics, universities, and other third parties for clinical trials and testing and with construction contractors and process developers for the construction of our manufacturing facility. These contracts do not contain minimum purchase commitments and are cancelable by us upon prior written notice.
See our financial statements included elsewhere in this Annual Report on Form 10-K for additional information on these agreements. We also enter into contracts in the normal course of business with hospitals, clinics, universities, and other third parties for clinical trials. These contracts do not contain minimum purchase commitments and are cancelable by us upon prior written notice.
Net cash provided by investing activities for the year ended December 31, 2020 was $38.5 million, which was attributable to a net sale of $39.9 million in available-for-sale securities and the use of $1.5 million for purchases of fixed assets. 113 Financing activities Net cash provided by financing activities for the year ended December 31, 2021 was $71.8 million consisting of $71.3 million in net proceeds from our IPO and $465,000 in proceeds received from warrant and option exercises.
Net cash provided by financing activities for the year ended December 31, 2021 was $71.8 million, consisting of $71.3 million in net proceeds from our IPO and $465,000 in proceeds received from warrant and option exercises.
As of December 31, 2021, we had federal net operating loss carryforwards, or NOLs, of approximat ely $51.6 milli on and state NOLs of approximately $48.4 million which may be available to offset future taxable income.
As of December 31, 2022, we had gross federal net operating loss carryforwards (NOLs) of approximately $65.9 million and state NOLs of approximately $61.9 million which may be available to offset future taxable income.
Net cash used in operating activities was also impacted by $1.8 million in changes in operating assets and liabilities, primarily driven by an increase of $1.5 million in accrued expenses, $289,000 in accounts payable.
Net cash used in operating activities was also impacted by $0.1 million in changes in operating assets and liabilities, primarily driven by an increase of $1.3 million in accrued expenses and a decrease in prepaid expenses and other current assets of $0.4 million.
Realization of future tax benefits is dependent on many factors, including our ability to generate taxable income within the NOL period. Our management has evaluated the positive and negative evidence bearing upon the realizability of our deferred tax assets, which are comprised principally of net operating loss carryforwards and certain tax credits.
Our management has evaluated the positive and negative evidence bearing upon the realizability of our deferred tax assets, which are comprised principally of net operating loss carryforwards and certain tax credits.
Examples of estimated accrued research and development expenses include fees paid to the following: ▪ contractors and vendors working on the construction and development of our commercial-scale manufacturing facility; 115 ▪ clinical trial sites where patients are being treated with our product candidates; and ▪ consultants providing services related to process development, regulatory and other services.
Examples of estimated accrued research and development expenses include fees paid to the following: • clinical trial sites where patients are being treated with our product candidates; • consultants providing services related to process development, regulatory and other services; and • CMOs who are manufacturing commercial-scale quantities of our product candidates Actual services performed may vary from our estimates, resulting in adjustments to research and development costs or inventories in future periods.
Determination of fair value of warrants In connection with the Series B Convertible Preferred Stock issuance, the Company issued warrants to purchase shares of common stock of which certain warrants are shown as a liability on the balance sheet . The fair value of the warrant liability was determined based on significant inputs not observable in the market.
Changes in these estimates that result in material changes to our accruals could materially affect our results of operations. 106 Determination of Fair Value of Warrants In connection with the Series B convertible preferred stock issuance in November 2018, the Company issued warrants to purchase shares of common stock of which certain warrants are shown as a liability on the balance sheet.
We believe the existing cash and cash equivalents on hand as of December 31, 2021 plus the proceeds under the Loan Agreement will enable us to fund our operating expenses and capital expenditure requirements into the fourth quarter of 2023.
As of December 31, 2022, we had cash and cash equivalents of $70.1 million, which we believe will enable us to fund our operating expenses and capital expenditure requirements into the second quarter of 2024.
Change in fair value of warrant liability The change in fair value of our warrant liability was an increase in value of $11.4 million for the year ended December 31, 2021 compared to an increase in value of $4.6 million for the year ended December 31, 2020.
The increase is primarily due to increased interest expense incurred as a result of increased borrowing in the first quarter of 2022. 102 Change in Fair Value of Warrant Liability The change in fair value of our warrant liability was a decrease in the fair value of $16.4 million for the year ended December 31, 2022, compared to an increase in the fair value of $11.4 million for the year ended December 31, 2021.
We will make such a determination prior to the utilization of any NOL 110 Results of operations The following table summarizes our results of operations for the years ended December 31, 2021 and 2020 (in thousands): YEAR ENDED DECEMBER 31, INCREASE/ 2021 2020 (DECREASE) Research and development service revenue $ 125 $ 125 $ - Operating expenses: Research and development 15,178 8,754 6,424 General and administrative 10,673 5,181 5,492 Total operating expenses 25,851 13,935 11,916 Loss from operations (25,726 ) (13,810 ) (11,916 ) Grant income 1,076 624 452 Interest, dividend and investment (expense) income, net (53 ) 111 (164 ) Change in fair value of warrant liability (11,421 ) (4,605 ) (6,816 ) Net loss $ (36,124 ) $ (17,680 ) $ (18,444 ) Comparison of the Years End December 31, 2021 and 2020 Revenue We had research and development service revenue of $125,000 for each of the years ended December 31, 2021 and 2020.
Results of Operations The following table summarizes our results of operations for the years ended December 31, 2022 and 2021 (in thousands): YEAR ENDED DECEMBER 31, INCREASE/ 2022 2021 (DECREASE) Research and development service revenue $ 125 $ 125 $ - Operating expenses: Research and development 20,787 15,178 5,609 General and administrative 14,060 10,673 3,387 Total operating expenses 34,847 25,851 8,996 Loss from operations (34,722 ) (25,726 ) 8,996 Grant income 48 1,076 (1,028 ) Interest and dividend income (expense), net (490 ) (53 ) 437 Change in fair value of warrant liability 16,370 (11,421 ) 27,791 Net loss $ (18,794 ) $ (36,124 ) $ (17,330 ) Comparison of the Years Ended December 31, 2022 and 2021 Revenue We had research and development service revenue of $0.1 million for each of the years ended December 31, 2022 and 2021.
The table below summarizes the contractual obligations that will become due as of December 31, 2021: PAYMENTS DUE BY PERIOD (in thousands) TOTAL LESS THAN 1 YEAR 1 TO 3 YEARS 3 TO 5 YEARS Operating lease obligation (1) $ 2,776 $ 567 $ 1,180 $ 1,028 Total $ 2,776 $ 567 $ 1,180 $ 1,028 (1) Represents future minimum lease payments under our operating leases for office and laboratory space at our Needham, Massachusetts facility (see our financial statements included elsewhere in this Annual Report on Form 10-K for additional information on these lease agreements).
The table below summarizes the contractual obligations that will become due as of December 31, 2022: 105 PAYMENTS DUE BY PERIOD (in thousands) TOTAL LESS THAN 1 YEAR 1 TO 3 YEARS 3 TO 5 YEARS Operating lease obligation (1) $ 2,209 $ 583 $ 1,211 $ 415 Loan Agreement with SVB (2) 24,350 $ 2,024 $ 22,326 — Periphagen Note (3) 1,000 — — 1,000 Total $ 27,559 $ 2,607 $ 23,537 $ 1,415 (1) Represents future minimum lease payments under our operating leases for office and laboratory space at our Needham, Massachusetts facility.
In addition, we had non-cash charges of $6.8 million for the change in the fair value of the warrant liability, stock-based compensation expense and depreciation and amortization.
In addition, we had non-cash income of $16.4 million as a result of the change in the fair value of our warrant liability, which was partially offset by $3.1 million of non-cash stock-based compensation and depreciation expense.
As of December 31, 2021, we also had federal and state research and development tax credit carryforwards o f $2.0 million and $1.1 million, respectively, which are available to offset federal and state tax liabilities through 2036 and 2028, respectively.
As of December 31, 2022, we also had federal and state research and development tax credit carryforwards of $3.4 million and $1.8 million, respectively, which are available to offset federal and state tax liabilities through 2036 and 2028, respectively. Realization of future tax benefits is dependent on many factors, including our ability to generate taxable income within the NOL period.
The $3.7 million increase in employee-related costs was primarily due to the increase of $1.0 million in non-cash compensation expense and an increase in the research and development headcount. 111 General and administrative expenses The following table summarizes our general and administrative expenses for the years ended December 31, 2021 and 2020 (in thousands): YEAR ENDED DECEMBER 31, INCREASE 2021 2020 (DECREASE) Employee-related $ 5,555 $ 2,656 $ 2,899 Professional and consulting 2,972 2,004 968 Insurance 1,184 27 1,157 Occupancy 250 256 (6 ) Other 712 238 474 $ 10,673 $ 5,181 $ 5,492 General and administrative expenses were $10.7 million for the year ended December 31, 2021 compared to $5.2 million for the year ended December 31, 2020 and consisted primarily of $5.6 million and $2.7 million, respectively, of employee-related costs, including $1.7 million and $1.3 million, respectively, of non-cash stock compensation expense, $3.0 million and $2.0 million, respectively, of professional and consulting fees and $1.2 million and $27,000, respectively, of insurance costs.
General and Administrative Expenses The following table summarizes our general and administrative expenses for the years ended December 31, 2022 and 2021 (in thousands): YEAR ENDED DECEMBER 31, INCREASE 2022 2021 (DECREASE) Employee-related $ 6,455 $ 5,555 $ 900 Professional and consulting fees 3,629 2,972 657 Insurance 2,384 1,184 1,200 Recruiting 775 132 643 Occupancy 184 250 (66 ) Other 633 580 53 $ 14,060 $ 10,673 $ 3,387 General and administrative expenses increased $3.4 million from $10.7 million for the year ended December 31, 2021 to $14.1 million for the year ended December 31, 2022.
Net cash provided by financing activities for the year ended December 31, 2020 was $490,000 consisting of $460,000 received under the Paycheck Protection Program and $30,000 of proceeds from exercise of stock options.
Financing Activities Net cash provided by financing activities for the year ended December 31, 2022 was $20.0 million, primarily consisting of $19.9 million of net proceeds from a term loan with SVB.
The increase of $5.5 million in general and administrative expenses was primarily due to an increase of $2.9 million in employee – related costs as we increased our general and administrative headcount to manage growth and operate a public company, including an increase of $477,000 in non-cash compensation expense, an increase of $968,000 in professional and consulting fees, and an increase of $1.2 million in insurance expense.
The increase was primarily attributable to a $1.2 million increase in insurance expense due to the cost of director and officers insurance that has been in place since completion of the IPO in 2021, a $0.9 million increase in employee compensation due to increased headcount to manage growth and operate as a public company, $0.7 million increase in professional and consulting fees due to increased legal, accounting, and investor and public relations, and a $0.6 million increase in recruiting expense as a result of bringing on three new members to our board of directors and hiring of a new Chief Financial Officer.
We believe that our existing cash and cash equivalents, including the receipt of $20.0 million on February 24, 2022 under the Loan Agreement with a bank, will enable us to fund our operating expenses and capital expenditure requirements into the fourth quarter of 2023.
As a result of prudent cost management and the management of our clinical program portfolio, we believe our cash resources will enable us to fund our operating expenses and capital expenditure requirements into the second quarter of 2024, compared to our previous expectation of the first quarter of 2024.
We have established two oncolytic viral immunotherapy platforms based on novel, genetically modified adenovirus and herpes simplex virus (HSV) constructs.
We have established two clinical stage viral immunotherapy platforms based on novel, genetically modified adenovirus and herpes simplex virus (HSV) constructs, respectively. Our most advanced product candidate, CAN-2409, is an off-the-shelf adenovirus product candidate which is combined with the prodrug, valacyclovir, that has generated promising clinical activity across a range of solid tumor indications.
This represents the recognition as research and development service revenue of a portion of the $1.0 million that we received in 2014 and 2015 from Ventagen, a related party, which is being recognized over the period during which we provide the services.
This represents the recognition as research and development service revenue of a portion of the $1.0 million that we received in 2014 and 2015 from Ventagen, a related party, which is being recognized over the period during which we provide the services. 101 Research and Development Expenses The following table summarizes our research and development expenses for the years ended December 31, 2022 and 2021 (in thousands): YEAR ENDED DECEMBER 31, INCREASE 2022 2021 (DECREASE) Employee - related $ 12,688 $ 8,941 $ 3,747 Clinical development 5,608 3,828 1,780 Depreciation and impairment of fixed assets 777 717 60 Pre-clinical research 629 190 439 Occupancy 442 584 (142 ) Recruiting 371 746 (375 ) Other 272 172 100 $ 20,787 $ 15,178 $ 5,609 Research and development expenses increased $5.6 million from $15.2 million for the year ended December 31, 2021 to $20.8 million for the year ended December 31, 2022.