Biggest changeNet cash used in operating activities of $27.5 million for the year ended December 31, 2021 was primarily comprised of a net loss of $41.1 million and a $0.7 million change in fair value of financial instruments, partially offset by $10.4 million of share-based compensation expense, $3.7 million of non-cash depreciation expense, $2.1 million of non-cash interest expense due to accretion of debt discounts, $4.2 million unrealized foreign currency loss, as well as changes in operating assets and liabilities of $6.4 million.
Biggest changeThe following table sets forth the primary sources and uses of cash for each of the years presented below: 2023 2022 (in thousands) Net cash provided by (used in): Operating activities $ (88,513) $ (52,166) Investing activities (24,547) (34,791) Financing activities 86,227 100,255 Effect of exchange rate changes on cash 513 (358) Net (decrease) increase in cash $ (26,320) $ 12,940 Net Cash Used in Operating Activities Net cash used in operating activities of $88.5 million for the year ended December 31, 2023 was primarily comprised of a net loss of $78.5 million, changes in operating assets and liabilities of $34.1 million, $4.2 million of unrealized foreign currency gain and $3.6 million of interest capitalized for construction in progress, partially offset by $14.4 million of share-based compensation expense, $13.3 million of non-cash interest expense due to accretion of debt discounts, $4.2 million of non-cash depreciation and amortization expense, a $1.4 million change in provision for inventory obsolescence, a $1.2 million change in allowance for doubtful accounts and $0.7 million of non-cash amortization expense of right-to-use assets.
Net Cash Used in Investing Activities Net cash used in investing activities of $34.8 million for the year ended December 31, 2022 primarily consisted of $29.9 million of cash paid for capital expenditures on construction in progress related to our new manufacturing facility in the Coyol Free Zone in Costa Rica, $2.9 million in purchases of property and equipment, $1.5 million of purchases of intangibles and $0.5 million of cash paid for past asset acquisition.
Net cash used in investing activities of $34.8 million for the year ended December 31, 2022 primarily consisted of $29.9 million of cash paid for capital expenditures on construction in progress related to our new manufacturing facility in the Coyol Free Zone in Costa Rica, $2.9 million in purchases of property and equipment, $1.5 million of purchases of intangibles and $0.5 million of cash paid for past asset acquisition.
On April 26, 2022, or the Closing Date, we entered into the new Credit Agreement, pursuant to which the Lenders agreed to make term loans to the Company in an aggregate principal amount of up to $225 million, which we collectively refer to as the Term Loans, with the first tranche of $150 million advanced on the Closing Date.
Indebtedness On April 26, 2022, or the Closing Date, we entered into the new Credit Agreement, pursuant to which the lenders agreed to make term loans to the Company in an aggregate principal amount of up to $225 million, which we collectively refer to as the Term Loans, with the first tranche of $150 million advanced on the Closing Date.
Due to our history of losses, with the exception of Belgium and JAMM Technologies, Inc., we maintain a full valuation allowance for deferred tax assets including net operating loss carry-forwards, R&D tax credits, capitalized R&D and other book versus tax differences.
Due to our history of losses, with the exception of Belgium and JAMM Technologies, Inc., we maintain a full valuation allowance for deferred tax assets including net operating loss carry-forwards, R&D tax credits and other book versus tax differences.
Our future capital requirements will depend on many factors, including: ▪ the degree and rate of market adoption of our products; 73 Table of Contents ▪ the cost and timing of our regulatory activities, especially the IDE clinical trial, and the timing of regulatory approval for our Motiva Implants in the United States; ▪ the emergence of new competing technologies and products; ▪ the costs of R&D activities we undertake to develop and expand our products; ▪ the costs of commercialization activities, including sales, marketing and manufacturing; ▪ the level of working capital required to support our growth; and ▪ our need for additional personnel, information technology or other operating infrastructure to support our growth and operations as a public company.
Our future capital requirements will depend on many factors, including: ▪ the degree and rate of market adoption of our products; ▪ the cost and timing of our regulatory activities, especially the IDE clinical trial, and the timing of regulatory approval for our Motiva Implants in the United States; ▪ the emergence of new competing technologies and products; ▪ the costs of R&D activities we undertake to develop and expand our products; ▪ the costs of commercialization activities, including sales, marketing and manufacturing; ▪ the level of working capital required to support our growth; and ▪ our need for additional personnel, information technology or other operating infrastructure to support our growth and operations as a public company.
If an asset is considered impaired, the asset is written down to fair value, which is determined based either on discounted cash flows or appraised value, depending on the nature of the asset. There were no impairment charges, or changes in estimated useful lives recorded d uring the years ended December 31, 2022 and 2021.
If an asset is considered impaired, the asset is written down to fair value, which is determined based either on discounted cash flows or appraised value, depending on the nature of the asset. There were no impairment charges, or changes in estimated useful lives recorded d uring the years ended December 31, 2023 and 2022.
The calculation of share-based compensation expense requires the Company to make assumptions and judgments about the variables used in the Black-Scholes model, including the expected term, expected volatility of the underlying common shares, risk-free interest rate and dividends. See Note 10 “Share-Based Compensation” for additional information.
The calculation of share-based compensation expense requires the Company to make assumptions and judgments about the variables used in the Black-Scholes model, including the expected term, expected volatility of the underlying common shares, risk-free interest rate and dividends. See Note 9 “Share-Based Compensation” for additional information.
Our post-market surveillance data (which was not generated in connection with a United States Food and Drug Administration, or FDA, pre-market approval, or PMA, study collected at defined follow-ups, but was patient or practitioner reported) and published third-party data indicate that Motiva Implants show low rates of adverse events (including rupture, capsular contracture, and safety related reoperations) that we believe compare favorably with those of our competitors.
Our post-market surveillance data (which was not generated in connection with a United States Food and Drug Administration, or FDA, pre-market approval, or PMA, study collected at defined follow-ups, but was patient or practitioner reported) and published third-party registries and data indicate that Motiva Implants have low rates of adverse events (including rupture, capsular contracture, and safety related reoperations) that we believe compare favorably with those of our competitors.
The Company’s policy is to recognize interest and penalties accrued on any unrecognized tax benefits as a component of income tax expense. Significant judgment is required in the identification of uncertain tax positions and in the estimation of penalties and interest on uncertain tax positions. There were no material uncertain tax positions as of December 31, 2022 and 2021.
The Company’s policy is to recognize interest and penalties accrued on any unrecognized tax benefits as a component of income tax expense. Significant judgment is required in the identification of uncertain tax positions and in the estimation of penalties and interest on uncertain tax positions. There were no material uncertain tax positions as of December 31, 2023 and 2022.
We believe the proprietary technologies that differentiate our 67 Table of Contents Motiva Implants enable improved safety and aesthetic outcomes and drive our revenue growth. We have developed other complementary products and services, which are aimed at further enhancing patient outcomes.
We believe the proprietary technologies that differentiate 71 Table of Contents our Motiva Implants enable improved safety and aesthetic outcomes and drive our revenue growth. We have developed other complementary products and services, which are aimed at further enhancing patient outcomes.
Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on March 1, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on March 1, 2023.
Net Cash Provided by Financing Activities Net cash provided by financing activities of $100.3 million for the year ended December 31, 2022 primarily consisted of $168.1 million of borrowings under the new Credit Agreement, net of discount and issuance costs, and $3.9 million in proceeds received for stock option exercises, partially offset by $71.7 million used to repay borrowings under the Madryn Credit Agreement.
Net cash provided by financing activities of $100.3 million for the year ended December 31, 2022 primarily consisted of $168.1 million of borrowings under the new Credit Agreement, net of discount and issuance costs, 79 Table of Contents and $3.9 million in proceeds received for stock option exercises, partially offset by $71.7 million used to repay borrowings under the Madryn Credit Agreement.
Comparison of the Year Ended December 31, 2021 and 2020 The discussion related to our results of operations and changes in financial condition for 2021 compared to 2020 is incorporated by reference to Part II, Item 7.
Comparison of the Year Ended December 31, 2022 and 2021 The discussion related to our results of operations and changes in financial condition for 2022 compared to 2021 is incorporated by reference to Part II, Item 7.
Our estimates are based on our historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities. Actual results may differ from these estimates.
Our estimates are based on our historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities. Actual 80 Table of Contents results may differ from these estimates.
If the actual timing of the performance of services or the level of effort varies from the estimate, the Company will adjust the accrual accordingly. Accounts Receivable and Allowance for Doubtful Accounts Accounts receivable is stated at invoice value less estimated allowances for returns and doubtful accounts.
If the actual timing of the performance of services or the level of effort varies from the estimate, the Company will adjust the accrual accordingly. 81 Table of Contents Accounts Receivable and Allowance for Doubtful Accounts Accounts receivable is stated at invoice value less estimated allowances for returns and doubtful accounts.
The interest payments were projected as of December 31, 2022 assuming we will choose to PIK interest into principal though April 2024. See below under “Indebtedness” and Note 6 “Debt” for additional details. (2) Contractual obligations related to the minimum lease payments and interest on our operating leases. See Note 7 “Leases” for additional details.
The interest payments were projected as of December 31, 2023 assuming we will choose to PIK interest into principal though April 2024. See below under “Indebtedness” and Note 5 “Debt” for additional details. (2) Contractual obligations related to the minimum lease payments and interest on our operating leases. See Note 6 “Leases” for additional details.
We also incur significant expenses for 69 Table of Contents supplies, development prototypes, design and testing, clinical study costs and product regulatory and consulting expenses. We expect our R&D expenses to remain elevated for the foreseeable future as we continue to advance our products under development, as well as initiate and prepare for additional clinical studies.
We also incur significant expenses for supplies, development prototypes, design and testing, clinical study costs and product regulatory and consulting expenses. We expect our R&D expenses to remain elevated for the foreseeable future as we continue to advance our products under development, as well as initiate and prepare for additional clinical studies.
Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on March 1, 2022. Liquidity and Capital Resources As of December 31, 2022, we had an accumulated deficit of $281.6 million.
Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on March 1, 2023. Liquidity and Capital Resources As of December 31, 2023, we had an accumulated deficit of $360.1 million.
We expect our SG&A expenses to continue to increase in absolute dollars for the foreseeable future as our business grows and we continue to invest in our sales, marketing, medical education, training and general administration resources to build our corporate infrastructure.
We expect our SG&A expenses to continue to increase in absolute dollars for the foreseeable future as our business grows and we continue to invest in our sales, marketing, medical education, training and general 73 Table of Contents administration resources to build our corporate infrastructure.
Additionally, the Company has received payments from customers in direct markets prior to surgical implantation and recognizes deferred revenue at the time the Company is notified by the customer that the product has been 76 Table of Contents implanted.
Additionally, the Company has received payments from customers in direct markets prior to surgical implantation and recognizes deferred revenue at the time the Company is notified by the customer that the product has been implanted.
Sales of our Motiva breast implants accounted for over 98% of our revenues for the year ended December 31, 2022, and we expect our revenues to continue to be driven primarily by sales of these products.
Sales of our Motiva breast implants accounted for over 95% of our revenues for the year ended December 31, 2023, and we expect our revenues to continue to be driven primarily by sales of these products.
Subject to purchase of the land and cold shell building, we have the option to buy an adjacent lot of land for approximately $2.8 million and engage CFZ to construct an additional manufacturing facility. In 2022, we exercised the option to purchase the title of the land and cold shell building.
In 2022, we exercised our option to purchase the title of the land and cold shell building for approximately $12.6 million. We also have the option to buy an adjacent lot of land for approximately $2.8 million and engage CFZ to construct an additional manufacturing facility.
The $19.0 million loss on the extinguishment of debt represents the difference between the carrying value of the debt under the Madryn Credit Agreement and the cash outflows to extinguish the debt, including $6.5 million of the early repayment penalty.
The $19.0 million loss on the extinguishment of debt represents the difference between the carrying value of the debt under the Madryn Credit Agreement and the cash outflows to extinguish the debt, including $6.5 million of the early repayment penalty. There was no extinguishment of debt in 2023.
(3) Contractual obligations related to our current contracts for software solutions and support. In August 2021, we entered into a contract with the Zona Franca Coyol, S.A., or CFZ, to begin construction of a new manufacturing facility in Costa Rica.
(3) Contractual obligations related to our current contracts for software solutions and support. (4) Contractual obligations related to a short-term loan for our business insurance premiums. In August 2021, we entered into a contract with the Zona Franca Coyol, S.A., or CFZ, to begin construction of a new manufacturing facility in Costa Rica.
The Company operates in various tax jurisdictions and is subject to audit by various tax authorities. 77 Table of Contents The Company records uncertain tax positions based on a two-step process whereby (1) a determination is made as to whether it is more likely than not that the tax positions will be sustained based on the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold the Company recognizes the largest amount of tax benefit that is greater than 50% likely to be realized upon ultimate settlement with the related tax authority.
The Company records uncertain tax positions based on a two-step process whereby (1) a determination is made as to whether it is more likely than not that the tax positions will be sustained based on the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold the Company recognizes the largest amount of tax benefit that is greater than 50% likely to be realized upon ultimate settlement with the related tax authority.
We may need to raise additional capital to execute our business plan. If we are unable to raise additional capital when desired, or on terms acceptable to us, our business, results of operations, and financial condition would be adversely affected. Cash Flows The discussion related to our cash flows for 2021 is incorporated by reference to Part II, Item 7.
If we are unable to raise additional capital when desired, or on terms acceptable to us, our business, results of operations, and financial condition would be adversely affected. 78 Table of Contents Cash Flows The discussion related to our cash flows for 2022 is incorporated by reference to Part II, Item 7.
Part of 75 Table of Contents the first tranche was used to repay the outstanding principal and interest under the Madryn Credit Agreement in full, including the early repayment penalty of $6.5 million. In December 2022, we qualified to borrow $25 million under the second tranche.
Part of the first tranche was used to repay the outstanding principal and interest under the Madryn Credit Agreement in full, including the early repayment penalty of $6.5 million. In December 2022, $25 million was advanced under the second tranche.
As of December 31, 2022 and 2021, the allowance for product returns was de minimis. A portion of the Company’s revenue is generated from the sale of consigned inventory maintained at physician, hospital, and clinic locations.
As of December 31, 2023 an allowance of $0.3 million was recorded for product returns. As of December 31, 2022, the allowance for product returns was de minimis. A portion of the Company’s revenue is generated from the sale of consigned inventory maintained at physician, hospital, and clinic locations.
In June 2022, full enrollment of the IDE clinical trial was complete, and all surgeries in the primary reconstruction cohort were performed. As of September 30, 2022, we also completed the three-year study subject follow-up for the aesthetic cohort. The results of the study are expected to support a PMA submission to the FDA.
In June 2022, full enrollment of the IDE clinical trial was complete, and all surgeries in the primary reconstruction cohort were performed. As of September 30, 2022, we also completed the three-year study subject follow-up for the aesthetic cohort.
For the year ended December 31, 2022, foreign currency transaction loss amounted to $3.0 million as compared to a foreign currency transaction loss of $5.6 million for the year ended December 31, 2021. Share-Based Compensation The Company measures and recognizes compensation expense for all share-based awards in accordance with the provisions of ASC 718, Stock Compensation .
For the year ended December 31, 2023, foreign currency transaction gain amounted to $1.8 million as compared to a foreign currency transaction loss of $3.0 million for the year ended December 31, 2022. 82 Table of Contents Share-Based Compensation The Company measures and recognizes compensation expense for all share-based awards in accordance with the provisions of ASC 718, Stock Compensation .
The decrease was primarily due to the foreign currency fluctuations of the Brazilian real and the euro as compared to the U.S. dollar in fiscal 2022 and 2021, resulting in a foreign currency transaction loss of $3.0 million, for the year ended December 31, 2022, compared to $5.6 million for the year ended December 31, 2021.
The increase was primarily due to the foreign currency fluctuations of the Brazilian real and the euro as compared to the U.S. dollar, resulting in a foreign currency transaction gain of $1.8 million, for the year ended December 31, 2023, compared to a loss of $3.0 million for the year ended December 31, 2022.
In estimating future tax consequences, expected future events, enactments or changes in the tax law or rates are considered. Valuation allowances are provided when necessary to reduce deferred tax assets to the amount expected to be realized.
In estimating future tax consequences, expected future events, enactments or changes in the tax law or rates are considered. Valuation allowances are provided when necessary to reduce deferred tax assets to the amount expected to be realized. The Company operates in various tax jurisdictions and is subject to audit by various tax authorities.
We calculate gross margin as revenue less cost of revenue for a given period divided by revenue. Our gross margin may fluctuate from period to period depending, in part, on the efficiency and utilization of our manufacturing facilities, targeted pricing programs, and sales volume based on geography, customer and product type.
Our gross margin may fluctuate from period to period depending, in part, on the efficiency and utilization of our manufacturing facilities, targeted pricing programs, and sales volume based on geography, customer and product type.
Interest Expense Interest expense consists primarily of cash and non-cash interest related to outstanding debt and amortization of debt discounts. As of December 31, 2022, we had $181.3 million in outstanding principal under our term loans. See Note 6 “Debt” for additional information.
Interest Expense Interest expense consists primarily of cash and non-cash interest related to outstanding debt and amortization of debt discounts. As of December 31, 2023, we had $192.6 million in outstanding principal under our term loan, including interest accrued into the principal balance. See Note 5 “Debt” for additional information.
Loss on Extinguishment of Debt On April 26, 2022, we repaid in full the $65.0 million in aggregate principal amount outstanding under the Madryn Credit Agreement and the agreement was terminated.
Other Expense, Net Other expense, net primarily consists of foreign currency gains/losses and interest income. Loss on Extinguishment of Debt On April 26, 2022, we repaid in full the $65.0 million in aggregate principal amount outstanding under the Madryn Credit Agreement and the agreement was terminated.
Financial Highlights Our revenue for the years ended December 31, 2022 and 2021 was $161.7 million and $126.7 million, respectively, an increase of $35.0 million, or 27.6%. Net losses were $75.2 million for the year ended December 31, 2022 as compared to $41.1 million for the year ended December 31, 2021.
Financial Highlights Our revenue for the years ended December 31, 2023 and 2022 was $165.2 million and $161.7 million, respectively, an increase of $3.5 million, or 2.2%. Net losses were $78.5 million for the year ended December 31, 2023 as compared to $75.2 million for the year ended December 31, 2022.
The following table sets forth the primary sources and uses of cash for each of the years presented below: 2022 2021 (in thousands) Net cash provided by (used in): Operating activities $ (52,166) $ (27,532) Investing activities (34,791) (7,163) Financing activities 100,255 4,052 Effect of exchange rate changes on cash (358) (465) Net (decrease) increase in cash $ 12,940 $ (31,108) Net Cash Used in Operating Activities Net cash used in operating activities of $52.2 million for the year ended December 31, 2022 was primarily comprised of a net loss of $75.2 million, a $19.0 million loss on extinguishment of debt, $13.4 million of share-based compensation expense, $8.1 million of non-cash interest expense due to accretion of debt discounts and interest subsumed into the principal of the new Credit Agreement, $3.9 million of non-cash depreciation expense, $1.7 million of unrealized foreign currency loss, and a $1.6 million change in provision for inventory obsolescence, partially offset by a $1.9 million gain from write-off of liability and a $0.7 million change in fair value of derivatives, as well as changes in operating assets and liabilities of $21.5 million.
Net cash used in operating activities of $52.2 million for the year ended December 31, 2022 was primarily comprised of a net loss of $75.2 million, a $19.0 million loss on extinguishment of debt, $13.4 million of share-based compensation expense, $8.1 million of non-cash interest expense due to accretion of debt discounts and interest subsumed into the principal of the new Credit Agreement, $3.9 million of non-cash depreciation expense, $1.7 million of unrealized foreign currency loss, and a $1.6 million change in provision for inventory obsolescence, partially offset by a $1.9 million gain from write-off of liability and a $0.7 million change in fair value of derivatives, as well as changes in operating assets and liabilities of $21.5 million.
Cost of Revenue and Gross Margin Cost of revenue increased $13.8 million, or 33.5%, to $55.1 million for the year ended December 31, 2022, compared to $41.3 million for the year ended December 31, 2021. The increase in cost of revenue is in line with the increase in revenue.
Cost of Revenue and Gross Margin Cost of revenue increased $3.1 million, or 5.6%, to $58.2 million for the year ended December 31, 2023, compared to $55.1 million for the year ended December 31, 2022. The increase in cost of revenue is in line with the increase in revenue except as described below.
Consolidated Results of Operations The following table sets forth our results of operations for the years presented, in dollars: 2022 2021 (in thousands) Revenue $ 161,700 $ 126,682 Cost of revenue 55,105 41,278 Gross profit 106,595 85,404 Operating expenses: Sales, general and administrative 125,984 92,229 Research and development 20,269 18,315 Total operating expenses 146,253 110,544 Loss from operations (39,658) (25,140) Interest expense (11,760) (9,062) Change in fair value of derivative instruments 703 737 Loss on extinguishment of debt (19,019) — Other income (expense), net (3,090) (6,247) Loss before income taxes (72,824) (39,712) Provision for income taxes (2,385) (1,427) Net loss $ (75,209) $ (41,139) 71 Table of Contents Comparison of the Year Ended December 31, 2022 and 2021 2022 2021 (in thousands) Revenue $ 161,700 $ 126,682 Cost of revenue 55,105 41,278 Gross profit $ 106,595 $ 85,404 Gross margin 65.9 % 67.4 % Revenue Revenue increased $35.0 million, or 27.6%, to $161.7 million for the year ended December 31, 2022, as compared to $126.7 million for the year ended December 31, 2021.
Consolidated Results of Operations The following table sets forth our results of operations for the years presented, in dollars: 2023 2022 (in thousands) Revenue $ 165,151 $ 161,700 Cost of revenue 58,174 55,105 Gross profit 106,977 106,595 Operating expenses: Sales, general and administrative 145,575 125,984 Research and development 26,428 20,269 Total operating expenses 172,003 146,253 Loss from operations (65,026) (39,658) Interest expense (15,393) (11,760) Change in fair value of derivative instruments — 703 Loss on extinguishment of debt — (19,019) Other income (expense), net 1,836 (3,090) Loss before income taxes (78,583) (72,824) Provision for income taxes 81 (2,385) Net loss $ (78,502) $ (75,209) 75 Table of Contents Comparison of the Year Ended December 31, 2023 and 2022 2023 2022 (in thousands) Revenue $ 165,151 $ 161,700 Cost of revenue 58,174 55,105 Gross profit $ 106,977 $ 106,595 Gross margin 64.8 % 65.9 % Revenue Revenue increased $3.5 million, or 2.2%, to $165.2 million for the year ended December 31, 2023, as compared to $161.7 million for the year ended December 31, 2022.
Operating Expenses 2022 2021 (in thousands) Operating expenses: Sales, general and administrative $ 125,984 $ 92,229 Research and development 20,269 18,315 Total operating expenses $ 146,253 $ 110,544 Sales, General and Administrative Expense SG&A expense increased $33.8 million, or 36.6%, to $126.0 million for the year ended December 31, 2022, compared to $92.2 million for the year ended December 31, 2021.
Operating Expenses 2023 2022 (in thousands) Operating expenses: Sales, general and administrative $ 145,575 $ 125,984 Research and development 26,428 20,269 Total operating expenses $ 172,003 $ 146,253 Sales, General and Administrative Expense SG&A expense increased $19.6 million, or 15.6%, to $145.6 million for the year ended December 31, 2023, compared to $126.0 million for the year ended December 31, 2022.
A portion of the proceeds from the first tranche was used to repay in full the $65 million in aggregate principal amount outstanding under the Madryn Credit Agreement (as defined below), including the $6.5 million early repayment penalty, and the Madryn Credit Agreement was terminated. See Note 6 “Debt” for additional information.
A portion of the proceeds from the first tranche was used to repay in full and terminate the $65 million in aggregate principal amount outstanding under the Company’s previous credit agreement with Madryn Health Partners, LP, or the Madryn Credit Agreement, and the $6.5 million early repayment penalty.
The increase was primarily due to a $18.6 million increase in personnel and related costs due to increased headcount, a $4.5 million increase in sales and marketing expenses, a $3.3 million increase in consulting fees in part due to added costs for compliance with Section 404(b) of the Sarbanes-Oxley Act, a $2.2 million increase in freight and $1.5 million increase in commissions due to increase in sales.
The increase was primarily due to a $8.2 million increase in sales and marketing expenses, a $4.3 million increase in personnel and related costs due to increased headcount during the first three quarters of the year, a $3.0 million increase in freight associated with higher revenues, a $2.1 million increase in costs in facilities from our expanding operations, a $2.0 million increase in software implementation costs, a $0.9 million increase in consulting fees in part due to added costs for compliance with Section 404(b) of the Sarbanes-Oxley Act and a $0.3 million increase in depreciation and amortization costs, partially offset by a $1.8 million decrease in sales commissions.
In April 2022, we entered into a Credit Agreement and Guaranty, or the Credit Agreement, together with certain of our subsidiaries as guarantors, the lenders from time to time party thereto, or the Lenders, and Oaktree Fund Administration, LLC, as administrative agent for the Lenders, pursuant to which the Lenders agreed to make term loans to the Company in an aggregate principal amount of up to $225 million.
In April 2022, we entered into a credit agreement, or the Credit Agreement, for term loans to the Company in an aggregate principal amount of up to $225 million, with Oaktree Fund Administration, LLC, as administrative agent. The first and second tranche were advanced in the amount of $150 million and $25 million in April and December 2022, respectively.
The Term Loans will mature on the 5-year anniversary of the Closing Date and accrue interest at a rate equal to 9% per annum. As of December 31, 2022, $175.5 million was outstanding under the Credit Agreement. See Note 6 “Debt” for additional information.
The Term Loans will mature on the 5-year anniversary of the Closing Date and accrue interest at a rate equal to 9% per annum.
We estimate that total costs for this IDE clinical trial will be between $30.0 million and $40.0 million over ten years since the inception of the study. We also have other products under development for which we may be required to conduct clinical trials in future periods in order to receive regulatory approval to market these products.
As of December 31, 2023, around $30 million has been spent on the trial. We also have other products under development for which we may be required to conduct clinical trials in future periods in order to receive regulatory approval to market these products.
Net cash used in investing activities of $7.2 million for the year ended December 31, 2021 primarily consisted of $2.4 million in purchases of property and equipment, $0.4 million of cash paid for past asset acquisitions, $1.4 74 Table of Contents million of purchases of intangibles and $2.9 million of cash paid for capital expenditures on construction in progress.
Net Cash Used in Investing Activities Net cash used in investing activities of $24.5 million for the year ended December 31, 2023 primarily consisted of $15.3 million of cash paid for capital expenditures on construction in progress related to our new manufacturing facility in the Coyol Free Zone in Costa Rica, $7.9 million in purchases of property and equipment related to the new manufacturing facility and $1.3 million in purchases of intangibles.
The increase was due to the termination of the Madryn Credit Agreement debt and the entering into the new Credit Agreement on April 26, 2022. Change in Fair Value of Derivative Instruments Change in fair value of derivative instruments for the years ended December 31, 2022 and 2021 both resulted in a gain of $0.7 million.
Change in Fair Value of Derivative Instruments Change in fair value of derivative instruments for the year ended December 31, 2022 resulted in a gain of $0.7 million due to changes in the fair value of Madryn derivatives embedded in the Madryn Credit Agreement we entered into in August 2017. The loan was repaid in June 2022.
Cost of revenue is primarily the cost of silicone but also includes other raw materials, packaging, components, quality assurance, labor costs, as well as manufacturing and overhead expenses. Cost of revenue also includes depreciation expense for production equipment, and amortization of certain intangible assets.
A third facility in Costa Rica is under construction and is currently expected to commence manufacturing in fiscal 2024. Cost of revenue is primarily the cost of silicone but also includes other raw materials, packaging, components, quality assurance, labor costs, as well as manufacturing and overhead expenses.
Net cash provided by financing activities of $4.1 million for the year ended December 31, 2021 primarily consisted of $4.6 million in proceeds received for stock option exercises, which were partially offset by $0.2 million in repayment on finance leases and a $0.4 million tax payment related to shares withheld upon vesting of restricted stock.
Net Cash Provided by Financing Activities Net cash provided by financing activities of $86.2 million for the year ended December 31, 2023 primarily consisted of $84.5 million of proceeds received for the issuance of common shares, net of underwriters’ discount and issuance costs, from our public offering in April 2023 and $2.2 million in proceeds received for stock option exercises, partially offset by $0.5 million paid to satisfy tax withholding obligations upon the vesting of restricted stock.
Material Cash Requirements The following table provides a summary of our material cash requirements from known contractual and other obligations, including commitments for capital expenditures, as of December 31, 2022: (in thousands) 2023 2024 2025 2026 2027 Thereafter Total Debt obligations - principal (1) $ — $ — $ — $ — $ 196,399 $ — $ 196,399 Debt obligations - Interest payments (1) 5,658 14,110 17,921 17,921 5,696 — 61,306 Future minimum lease payments (2) 970 931 792 710 600 801 4,804 License and software commitments (3) 1,407 806 717 418 — — 3,348 $ 8,035 $ 15,847 $ 19,430 $ 19,049 $ 202,695 $ 801 $ 265,857 (1) Contractual obligations related to the Credit Agreement.
Material Cash Requirements The following table provides a summary of our material cash requirements from known contractual and other obligations, including commitments for capital expenditures, as of December 31, 2023: 2024 2025 2026 2027 2028 Thereafter Total (in thousands) Debt obligations - principal (1) $ — $ — $ — $ 196,399 $ — $ — $ 196,399 Debt obligations - Interest payments (1) 14,142 17,921 17,921 5,696 — — 55,680 Future minimum lease payments (2) 998 912 833 724 506 295 4,268 License and software commitments (3) 2,363 1,999 1,501 1,031 601 — 7,495 Short-term borrowing (4) 1,100 — — — — — 1,100 $ 18,603 $ 20,832 $ 20,255 $ 203,850 $ 1,107 $ 295 $ 264,942 (1) Contractual obligations related to the Credit Agreement.
As of December 31, 2022 and 2021, we had cash of $66.4 million and $53.4 million, respectively. Our short-term liquidity requirements consist primarily of operating expenses and interest payments on the Credit Agreement.
The aggregate gross proceeds from the offering, before deducting offering expenses, were approximately $50.0 million. Our short-term liquidity requirements consist primarily of operating expenses and interest payments on the Credit Agreement.
The change in the provision for income taxes is primarily due to increased pre-tax income in certain foreign jurisdictions. Other Expense, Net Other expense, net decreased $3.1 million to $3.2 million for the year ended December 31, 2022, compared to $6.3 million for the year ended December 31, 2021.
Provision for Income Taxes Provision for income taxes decreased $2.5 million to a benefit of $0.1 million for the year ended December 31, 2023, compared to a provision of $2.4 million for the year ended December 31, 2022. The change in income tax provision is mainly due to the release of a valuation allowance on deferred tax assets in Brazil.
We are in the process of expanding our manufacturing facilities and corporate offices in the Coyol Free Zone in Costa Rica, or CFZ. The current $45.6 million estimate for the first phase of the project includes approximately 100,000 square feet of facility space and would initially increase our manufacturing capacity by approximately 730,000 units per year.
We are in the process of expanding our manufacturing facilities and corporate offices in the Coyol Free Zone, or CFZ, in Costa Rica.
For additional information on the various risks posed by the COVID-19 pandemic, or other potential global health emergencies, and other uncertain macroeconomic conditions on our business, financial condition and results of operations, please see Part I, Item 1A. “Risk Factors” of this report.
Our focus will be on investing in our primary growth initiatives, which include the launch of our product in the U.S., development of the Chinese market and promoting Mia Femtech. For additional information on the various risks and other uncertain macroeconomic conditions on our business, financial condition and results of operations, please see Part I, Item 1A.
As of December 31, 2022, we had an accumulated deficit of $281.6 million. Our cash balance as of December 31, 2022 was $66.4 million. Recent Developments In November 2022, Motiva Implants and the Motiva Flora tissue expander received regulatory approval for use in Japan by the Pharmaceuticals and Medical Devices Agency (PMDA).
As of December 31, 2023, we had an accumulated deficit of $360.1 million. Our cash balance as of December 31, 2023 was $40.0 million. Recent Developments In January 2024, we announced the commercial launch of Motiva Implants in China and the completion of the first procedure with the Motiva Flora SmoothSilk Tissue Expander in the United States.
Research and Development Expense R&D expense increased $2.0 million, or 10.7%, to $20.3 million for the year ended December 31, 2022, compared to $18.3 million for the year ended December 31, 2021.
In the fourth quarter of 2023, we implemented measures targeting a decrease in operating expenses, including headcount reduction to lower global personnel costs. 76 Table of Contents Research and Development Expense R&D expense increased $6.1 million, or 30.0%, to $26.4 million for the year ended December 31, 2023, compared to $20.3 million for the year ended December 31, 2022.
The increase in R&D expense was primarily due to a $1.3 million increase in personnel and $0.5 million increase in compliance costs associated with the requirements of the Medical Device Regulation, or the MDR, in European Union. 72 Table of Contents Interest Expense Interest expense increased $2.7 million, or 29.8%, to $11.8 million for the year ended December 31, 2022, as compared to $9.1 million for the year ended December 31, 2021.
Interest Expense Interest expense increased $3.6 million, or 30.5%, to $15.4 million for the year ended December 31, 2023, as compared to $11.8 million for the year ended December 31, 2022. The increase was primarily due to the new Credit Agreement entered into in April 2022 and the second tranche advanced pursuant to the Credit Agreement in December 2022.
Business Update Regarding Ukraine In February 2022, Russia invaded Ukraine and is still engaged in active armed conflict against the country. Our revenue from this region has been negatively impacted, and we anticipate it to continue to be negatively impacted, while the conflict continues.
“Risk Factors” of this report. Business Update Regarding Russia-Ukraine and Hamas-Israel Conflicts In February 2022, Russia invaded Ukraine and is still engaged in active armed conflict against the country. In October 2023, Hamas-led Palestinian militant groups started a military offensive against Israel.
The initial phase of construction of the cold-shell structure was funded by the Coyol Free Zone, and Establishment Labs had the option to purchase the land and cold shell building. See Note 3, “Balance Sheet Accounts” for additional information regarding this construction project and our right to purchase the title to the land and cold shell building currently under construction.
Construction of the cold shell structure of the Sulàyöm Innovation Campus was initially funded by the Coyol Free Zone in 2021 until we exercised our option to purchase the title of the land and cold shell building for approximately $12.6 million in 2022.
The increase in revenue year-to-date as compared to 2021 was driven by an increase in demand, especially in our Latin American and Asian Pacific markets, and our efforts to expand direct sales in multiple geographies. 70 Table of Contents • Outlook: At this time, the full extent of the impact of the COVID-19 pandemic and uncertain macroeconomic conditions, particularly in Europe, on our business, financial condition and results of operations is uncertain and cannot be predicted with reasonable accuracy and will depend on future developments that are also uncertain and cannot be predicted with reasonable accuracy.
The overall increase in revenue year-to-date as compared to 2022 was driven by an increase in demand during the first half of the year, and our efforts to expand direct sales in multiple geographies. • Outlook: Demand for our products is dependent on the relative strength of the global and regional medical device markets, which are sensitive to general macroeconomic conditions.