Biggest changeSee Note 1 to the consolidated financial statements for further information on discontinued operations. 24 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2023 and 2022 Year Ended December 31, $ Change % Change 2023 2022 (in thousands) Revenues: Product $ 5,313 $ 6,422 $ (1,109 ) -17 % License 17 879 (862 ) -98 % Royalty — 117 (117 ) -100 % Total revenues 5,330 7,418 (2,088 ) -28 % Operating expenses (income): Cost of revenues 3,300 6,101 (2,801 ) -46 % Research and development 1,387 1,509 (122 ) -8 % Gain on sale of Verdeca — (1,138 ) 1,138 100 % Impairment of intangible assets — 141 (141 ) -100 % Change in fair value of contingent consideration — (70 ) 70 -100 % Gain on sale of property and equipment (40 ) (314 ) 274 -87 % Impairment of property and equipment — 160 (160 ) -100 % Impairment of ROU asset 113 — 113 100 % Selling, general and administrative 14,508 15,036 (528 ) -4 % Total operating expenses 19,268 21,425 (2,157 ) -10 % Loss from operations (13,938 ) (14,007 ) 69 0 % Interest income 695 289 406 140 % Other income, net 48 9 39 433 % Valuation loss on March 2023 PIPE (6,076 ) — (6,076 ) -100 % Change in fair value of common stock warrant and option liabilities 6,544 3,209 3,335 104 % Issuance and offering costs allocated to liability classified options (430 ) (314 ) (116 ) 37 % Net loss from continuing operations before income taxes (13,157 ) (10,814 ) (2,343 ) 22 % Income tax expense (8 ) (14 ) 6 -43 % Net loss from continuing operations (13,165 ) (10,828 ) (2,337 ) 22 % Net loss from discontinued operations (821 ) (4,784 ) 3,963 -83 % Net loss (13,986 ) (15,612 ) 1,626 -10 % Net loss attributable to non-controlling interest (5 ) (236 ) 231 -98 % Net loss attributable to common stockholders $ (13,981 ) $ (15,376 ) $ 1,395 -9 % 25 Table of Contents Revenues Product revenues accounted for 100% and 87% of our total revenues in 2023 and 2022, respectively.
Biggest changeSee Note 4 to the consolidated financial statements for further information on discontinued operations. 18 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2024 and 2023 Year Ended December 31, $ Change % Change 2024 2023 (in thousands) Revenues: Product $ 5,012 $ 4,437 $ 575 13 % License 7 17 (10 ) -59 % Royalty 26 — 26 100 % Total revenues 5,045 4,454 591 13 % Operating expenses (income): Cost of revenues 2,963 2,174 789 36 % Research and development 53 64 (11 ) -17 % Gain on sale of intangible assets (4,000 ) — (4,000 ) 100 % Gain on sale of property and equipment — (29 ) 29 100 % Impairment of property and equipment 36 — 36 100 % Impairment of ROU asset — 113 (113 ) -100 % Selling, general and administrative 9,641 8,234 1,407 17 % Total operating expenses 8,693 10,556 (1,863 ) -18 % Loss from operations (3,648 ) (6,102 ) 2,454 40 % Interest income 782 695 87 13 % Other income, net 31 48 (17 ) -35 % Valuation loss on March 2023 PIPE — (6,076 ) 6,076 100 % Change in fair value of common stock warrant and option liabilities (1,474 ) 6,544 (8,018 ) -123 % Issuance and offering costs allocated to liability classified options — (430 ) 430 100 % Net loss from continuing operations before income taxes (4,309 ) (5,321 ) 1,012 19 % Income tax expense (8 ) (8 ) — — Net loss from continuing operations (4,317 ) (5,329 ) 1,012 19 % Net loss from discontinued operations — Body Care — (821 ) 821 100 % Net loss from discontinued operations — GoodWheat (2,721 ) (7,836 ) 5,115 65 % Net loss (7,038 ) (13,986 ) 6,948 50 % Net loss attributable to non-controlling interest — (5 ) 5 100 % Net loss attributable to common stockholders $ (7,038 ) $ (13,981 ) $ 6,943 50 % 19 Table of Contents Revenues Product revenues accounted for 99% and 100% of our total revenues in 2024 and 2023, respectively.
Cash flows from investing activities Cash used in investing activities for the year ended December 31, 2023 consisted of proceeds of $115,000 from the sale of property and equipment, proceeds of $569,000 from the sale of Verdeca, and proceeds of $2.5 million from the sale of investments, offset by $5,000 of purchases of property and equipment and $7.5 million of purchases of investments.
Cash used in investing activities for the year ended December 31, 2023 consisted of proceeds of $115,000 from the sale of property and equipment, proceeds of $569,000 from the sale of Verdeca, and proceeds of $2.5 million from the sale of investments, offset by $5,000 of purchases of property and equipment and $7.5 million of purchases of investments.
Other income, net Other income, net consists of miscellaneous income. Valuation loss on March 2023 PIPE Valuation loss on March 2023 PIPE includes the fair value in excess of gross proceeds and the increase in fair value related to the re-pricing of existing warrants.
Other income, net Other income, net consists of miscellaneous income net of miscellaneous losses. Valuation loss on March 2023 PIPE Valuation loss on March 2023 PIPE includes the fair value in excess of gross proceeds and the increase in fair value related to the re-pricing of existing warrants.
We consider our critical accounting policies and estimates to be revenue recognition, determination of the provision for income taxes, and net realizable value of inventory.
We consider our critical accounting estimates to be revenue recognition, determination of the provision for income taxes, and net realizable value of inventory.
If we require additional funds and are not able to secure adequate additional funding, we may be forced to reduce our spending, 28 Table of Contents extend payment terms with our suppliers, liquidate assets, or suspend or curtail planned product launches. Any of these actions could materially harm our business, results of operations and financial condition.
If we require additional funds and are not able to secure adequate additional funding, we may be forced to reduce our spending, extend payment terms with our suppliers, liquidate assets, or suspend or curtail planned product launches. Any of these actions could materially harm our business, results of operations and financial condition.
Future events that could significantly influence our judgment and related estimates include conditions in target markets, introduction of new products or changes to current or future competitor products. Recent Accounting Pronouncements For discussions of the adoption and potential impacts of recently issued accounting standards, refer to Note 3 – Recent Accounting Pronouncements.
Future events that could significantly influence our judgment and related estimates include conditions in target markets, introduction of new products or changes to current or future competitor products. Recent Accounting Pronouncements For discussions of the adoption and potential impacts of recently issued accounting standards, refer to Note 3 – Recent Accounting Pronouncements. 24 Table of Contents
The acquisition included Saavy Naturals, a line of natural body care products, Soul Spring, a CBD-infused botanical therapy brand in the natural category, and ProVault, a THC-free CBD sports performance formula made with natural ingredients, providing effective support and recovery for athletes (collectively "body care brands").
The acquisition included Saavy Naturals, a line of natural body care products, Soul Spring, a CBD-infused botanical therapy brand in the natural category, and ProVault, a THC-free CBD sports performance formula made with natural ingredients, providing effective support and recovery for athletes (collectively, “body care brands”).
We recognize royalty revenue when the Company can reasonably determine the amounts earned. We recognize revenue related to milestone payments when it is probable that such amounts would not be reversed. 30 Table of Contents Determination of the provision for income taxes We use the asset and liability method of accounting for income taxes.
We recognize royalty revenue when the Company can reasonably determine the amounts earned. We recognize revenue related to milestone payments when it is probable that such amounts would not be reversed. Determination of the provision for income taxes We use the asset and liability method of accounting for income taxes.
Other income, net During the year ended December 31, 2023, the Company recognized other income of $48,000 as compared to $9,000 in 2022. Valuation loss on March 2023 PIPE During the year ended December 31, 2023, the Company recognized a $6.1 million valuation loss related to the March 2023 PIPE financing transaction.
Other income, net During 2024, the Company recognized other income of $31,000 as compared to $48,000 in 2023. Valuation loss on March 2023 PIPE During the year ended December 31, 2023, the Company recognized a $6.1 million valuation loss related to the March 2023 PIPE financing transaction.
Going Concern We believe that our existing cash and cash equivalents and short-term investments will not be sufficient to meet our anticipated cash requirements for at least the next 12 months from the issuance date of our 2023 financial statements, and thus raises substantial doubt about the Company’s ability to continue as a going concern.
Going Concern; Material Cash Requirements We believe that our existing cash and cash equivalents will not be sufficient to meet our anticipated cash requirements for at least the next 12 months from the issuance date of our 2024 financial statements, and thus raises substantial doubt about the Company’s ability to continue as a going concern.
In accordance with the provisions of ASC 205-20, the Company has separately reported the assets and liabilities of the discontinued operations in the consolidated balance sheets and the results of the discontinued operations as a separate component of loss on the consolidated statements of operations and comprehensive loss for all periods presented.
In accordance with the provisions of ASC 205-20, Arcadia has separately reported the assets and liabilities of the discontinued operations in the consolidated balance sheets and the results of the discontinued operations as separate components on the consolidated statements of operations and comprehensive loss for all periods presented.
Also included in the purchase is Zola, a coconut water sourced exclusively with sustainably grown coconuts from Thailand. On July 8, 2022, the Company entered into an agreement to license Saavy Naturals to Radiance Beauty and Wellness, Inc. ("Radiance Beauty").
Also included in the purchase was Zola, a coconut water sourced exclusively with sustainably grown coconuts from Thailand. In July 2022, the Company entered into an agreement to license Saavy Naturals to Radiance Beauty and Wellness, Inc. (“Radiance Beauty”).
Change in the estimated fair value of common stock warrant and option liabilities The change in the estimated fair value of common stock warrant and option liabilities was $6.5 million during the year ended December 31, 2023 related to the change in the estimated fair value of the liability classified preferred investment options issued in connection with the March 2023 PIPE and August 2022 Registered Direct Offering financing transactions.
Change in fair value of common stock warrant and option liabilities The change in the estimated fair value of common stock warrant and option liabilities resulted in a loss of $1.5 million and a gain of $6.5 million during the year ended December 31, 2024 and 2023, respectively, related to the change in the estimated fair value of the liability classified preferred investment options issued in connection with the March 2023 PIPE and August 2022 Registered Direct Offering financing transactions.
The valuation loss includes the fair value in excess of gross proceeds and the increase in fair value related to the re-pricing of existing warrants.
The valuation loss includes the fair value in excess of gross proceeds and the increase in fair value related to the re-pricing of existing warrants. There was no such valuation loss in 2024.
For the years ended December 31, 2023 and 2022, the Company had net losses of $14.0 million and $15.6 million, respectively, and net cash used in operations of $15.3 million and $14.0 million, respectively.
For the years ended December 31, 2024 and 2023, the Company had 21 Table of Contents net losses of $7.0 million and $14.0 million, respectively, and net cash used in operations of $9.6 million and $15.3 million, respectively.
The Company recognizes the minimum annual royalty on a straight-line basis over the year, and recognizes royalty revenue resulting from the sale of products when the third parties transfer control of the product 22 Table of Contents to their customers, which generally occurs upon shipment.
The Company recognizes the minimum annual royalty on a straight-line basis over the year, and recognizes royalty revenue resulting from the sale of products when the third parties transfer control of the product to their customers, which generally occurs upon shipment. Royalty revenues can fluctuate depending on the timing of shipments of product by the third parties to their customers.
Our contractual obligations are primarily related to our operating leases for facilities, land and equipment. Refer to Note 14 to the consolidated financial statements for details of our leasing arrangements. As of December 31, 2023, we had cash and cash equivalents of $6.5 million and short-term investments of $5.1 million.
Our contractual obligations are primarily related to our operating leases for facilities, land and equipment. Refer to Note 16 to the consolidated financial statements for details of our leasing arrangements. As of December 31, 2024, we had cash and cash equivalents of $4.2 million.
See Note 1 to the consolidated financial statements for further information on discontinued operations. Components of Our Statements of Operations Data Revenues We derive our revenues from product sales, royalties and license fees. Product revenues Product revenues consist primarily of sales of GoodWheat, Zola and GLA products.
See Note 4 to the consolidated financial statements for further information on discontinued operations. 16 Table of Contents Components of Our Statements of Operations Data Revenues Product revenues Product revenues consist primarily of sales of Zola and GLA products.
Cash used in operating activities for the year ended December 31, 2022 was $14.0 million.
Cash used in operating activities for the year ended December 31, 2023 was $15.3 million.
Additionally, the Company is required from time to time to make certain milestone payments in connection with the development of technologies in-licensed from third parties. The Company's research and development expenses may fluctuate from period to period.
These expenses currently consist primarily of fees paid to product formulation consultants and are expensed as incurred. Additionally, the Company is required from time to time to make certain milestone payments in connection with the development of technologies in-licensed from third parties. The Company's research and development expenses may fluctuate from period to period.
Liquidity The following table summarizes total current assets, current liabilities and working capital for the dates indicated (in thousands): As of December 31, 2023 2022 Current assets $ 14,972 $ 25,398 Current liabilities 3,590 4,209 Working capital surplus $ 11,382 $ 21,189 Cash Flows The following table summarizes our cash flows for the periods indicated (in thousands): Year Ended December 31, 2023 2022 Net cash (used in) provided by: Operating activities $ (15,294 ) $ (13,977 ) Investing activities (4,344 ) 1,417 Financing activities 5,512 4,519 Net decrease in cash and cash equivalents $ (14,126 ) $ (8,041 ) Cash flows from operating activities Cash used in operating activities for the year ended December 31, 2023 was $15.3 million.
Liquidity The following table summarizes total current assets, current liabilities and working capital for the dates indicated (in thousands): As of December 31, 2024 2023 Current assets $ 9,242 $ 14,972 Current liabilities 2,563 3,590 Working capital surplus $ 6,679 $ 11,382 Cash Flows The following table summarizes our cash flows for the periods indicated (in thousands): Year Ended December 31, 2024 2023 Net cash (used in) provided by: Operating activities $ (9,627 ) $ (15,294 ) Investing activities 7,342 (4,344 ) Financing activities 9 5,512 Net decrease in cash and cash equivalents $ (2,276 ) $ (14,126 ) 22 Table of Contents Cash flows from operating activities Cash used in operating activities for the year ended December 31, 2024 was $9.6 million.
Cash provided by investing activities for the year ended December 31, 2022 of $1.4 million primarily consisted of $920,000 of proceeds from sales of property and equipment, $569,000 proceeds from sale of Verdeca, partially offset by $72,000 of purchases of property and equipment. 29 Table of Contents Cash flows from financing activities Cash provided by financing activities for the year ended December 31, 2023 consisted of gross proceeds of $6.0 million from the March 2023 PIPE financing transaction and proceeds from the purchase of ESPP shares of $12,000, which were offset by payments of transaction costs related to the March 2023 PIPE financing transaction of $497,000.
Cash provided by financing activities for the year ended December 31, 2023 consisted of gross proceeds of $6.0 million from the March 2023 PIPE financing transaction and proceeds from the purchase of ESPP shares of $12,000, which were offset by payments of transaction costs related to the March 2023 PIPE financing transaction of $497,000.
In July 2023, management made the decision to exit the remaining body care brands, Soul Spring and ProVault, as a result of continued pressure on the CBD market due to regulatory uncertainty. Body care operations ceased as of September 30, 2023. Our Product Portfolio Most Americans suffer from a significant fiber deficiency.
In July 2023, Arcadia’s management made the decision to exit the remaining body care brands, Soul Spring and ProVault, as a result of continued pressure on the CBD market due to regulatory uncertainty. Body care operations ceased during the third quarter of 2023.
Gain on sale of property and equipment, net Gain on sale of fixed assets includes gains from the sale of tangible assets sold above their net book value. 23 Table of Contents Impairment of property and equipment Impairment of property and equipment, net includes losses from tangible assets due to impairment or recoverability test charges to write down fixed assets to their fair value or recoverability value.
Impairment of property and equipment Impairment of property and equipment includes losses from tangible assets due to impairment or recoverability test charges to write down fixed assets to their fair value or recoverability value. 17 Table of Contents Impairment of right-of-use (“ROU”) asset Impairment of ROU assets includes losses from right-of-use assets due to impairment or recoverability test charges to write down the ROU asset to their fair value or recoverability value.
Zola Coconut Water Zola is a pure, natural, 100% coconut water with a crisp, clean taste that’s lightly sweet and refreshing. Naturally hydrating and never from concentrate, Zola is Non-GMO Project Verified and only contains 60 calories per serving. In taste tests, Zola beats competitors 2 to 1 and is the best-tasting way to rehydrate, reset and reenergize.
Sourced from Thailand, Zola is a pure, natural, 100% coconut water with a crisp, clean taste that’s slightly sweet and refreshing. Naturally hydrating and rich in electrolytes, Zola is Non-GMO Project Verified and only contains 60 calories per serving.
Off-Balance Sheet Arrangements Since our inception, we have not engaged in any off-balance sheet arrangements, including the use of structured finance, special purpose entities or variable interest entities, other than Verdeca, a joint venture sold in November 2020.
Off-Balance Sheet Arrangements Since our inception, we have not engaged in any off-balance sheet arrangements, including the use of structured finance, special purpose entities or variable interest entities, other than Verdeca, a joint venture sold in November 2020. 23 Table of Contents Critical Accounting Estimates Our management’s discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with GAAP.
With respect to our net loss of $15.6 million, non-cash charges including $1.1 million of stock-based compensation, $884,000 of lease amortization, $2.5 million of write-downs of inventory, $530,000 of impairment of property and equipment, $314,000 of issuance and offering costs, $404,000 of impairment of intangible assets, $439,000 of depreciation, and $1.0 million adjustments in our working capital accounts were offset by $3.2 million for the change in fair value of common stock warrant and option liabilities, gain on sale of Verdeca of $1.1 million, $314,000 of net gain on disposal of property and equipment, and operating lease payments of $932,000.
With respect to our net loss of $7.0 million, non-cash charges including the change in fair value of common stock warrant and option liabilities of $1.5 million, $113,000 of depreciation, $652,000 of lease amortization, $512,000 of stock-based compensation, $154,000 of write-downs of inventory, $36,000 of impairment of property and equipment, offset by $157,000 of amortization of note receivable discount, a gain on disposal of property and equipment of $65,000, a gain on sale of our RS durum wheat trait of $4.0 million, adjustments in our working capital accounts of $596,000, and operating lease payments of $850,000.
Royalty revenues can fluctuate depending on the timing of shipments of product by the third parties to their customers. License revenues License revenues consist of up-front, nonrefundable license fees, annual license fees, and subsequent milestone payments that we receive under our license agreements. Revenue generated from up-front license fees are recognized upon execution of the agreement.
License revenues License revenues consist of up-front, nonrefundable license fees, annual license fees, and subsequent milestone payments that we receive under our license agreements. Revenue generated from up-front license fees are recognized upon execution of the agreement. We recognize annual license fees when it is probable that a material reversal will not occur.
The financial statements do not include any adjustments that might result from the outcome of this uncertainty. We may seek to raise additional funds through debt or equity financings, if necessary. We may also consider entering into additional partner arrangements. Any sale of additional equity would result in dilution to our stockholders.
There are no assurances that required funding will be available at all or will be available in sufficient amounts or on reasonable terms. We may seek to raise additional funds through debt or equity financings, if necessary. We may also consider entering into additional partner arrangements. Any sale of additional equity would result in dilution to our stockholders.
The change in the estimated fair value of common stock warrant and option liabilities was $3.2 million during the year ended December 31, 2022 related to the change in the estimated fair value of the liability classified preferred investment options issued in connection with the August 2022 Registered Direct Offering financing transaction. 27 Table of Contents Issuance and offering costs Issuance and offering costs were $430,000 during the year ended December 31, 2023 and were related to the liability classified options issued in the March 2023 PIPE financing transaction.
Issuance and offering costs allocated to liability options Issuance and offering costs were $430,000 during the year ended December 31, 2023 and were related to the liability classified options issued in the March 2023 PIPE financing transaction. There were no such issuance and offering costs in 2024.
Arcadia Wellness, LLC In May 2021, our wholly owned subsidiary Arcadia Wellness, LLC (“Arcadia Wellness” or “AW”), acquired the businesses of Eko, Lief, and Zola.
Previously, Arcadia developed products primarily in wheat, which it commercialized through the sales of seed, grain and food ingredients and products, and through trait licensing and royalty agreements. In May 2021, Arcadia’s wholly owned subsidiary Arcadia Wellness, LLC (“Arcadia Wellness”) acquired the businesses of Eko Holdings, LLC, Lief, LLC, and Zola.
Our selling, general, and administrative expenses may fluctuate from period to period. In connection with our commercialization activities for our consumer products, we expect to increase our investments in sales and marketing, including additional consulting fees. Interest income Interest income consists of interest income on our cash and cash equivalents and investments.
Selling, general and administrative expenses Selling, general and administrative expenses consist primarily of employee costs, professional service fees, broker and sales commission fees, and overhead costs. Our selling, general, and administrative expenses may fluctuate from period to period. Interest income Interest income consists of interest income on our cash and cash equivalents, investments and note receivable.
Impairment of property and equipment, net During the year ended December 31, 2022, the Company recognized $160,000 of impairments of property and equipment related to Archipelago. There was no impairment of property and equipment recognized during the year ended December 31, 2023.
There was no such gain from sale of property and equipment in 2024. Impairment of property and equipment During 2024, the Company recognized impairment of property and equipment held for sale related to Archipelago of $36,000 based on estimated market price. There was no such impairment of property and equipment during 2023.
Impairment of ROU assets During the year ended December 31, 2023, the Company recognized $113,000 of impairment related to ROU assets. There was no impairment of ROU assets recognized during the year ended December 31, 2022.
Impairment of ROU asset During 2023, the Company recognized $113,000 of impairment related to ROU assets. There was no impairment of ROU assets recognized during 2024. Selling, General, and Administrative Selling, general, and administrative expenses increased by $1.4 million, or 17%, in 2024 compared to 2023.
Research and development expenses ("R&D") Research and development expenses consist of costs incurred in the development and testing of our products and other products in development incorporating our traits. These expenses currently consist primarily of fees paid to product formulation consultants and are expensed as incurred.
Operating Expenses Cost of revenues Cost of revenues primarily relates to the sale of Zola products and consists primarily of product and freight costs. Adjustments or write-downs to inventory are also included in cost of revenues. Research and development expenses ("R&D") Research and development expenses consist of costs incurred in the development and testing of our products.
Net loss from discontinued operations Net loss from discontinued operations was $821,000 and $4.8 million during the years ended December 31, 2023 and 2022, respectively. See Note 1 to the consolidated financial statements for further information on discontinued operations.
Income tax expense The income tax provision resulted in an expense of $8,000 during each of the years ended December 31, 2024 and 2023. Net loss from discontinued operations Net loss from discontinued operations for Body Care was $0 and $821,000 during 2024 and 2023, respectively.
Cash provided by financing activities for the year ended December 31, 2022 of $4.5 million consisted of proceeds from the issuance of common stock relating to the August 2022 RDO financing transaction of $5.0 million gross proceeds and proceeds from the purchase of ESPP shares of $7,000, which were offset by payments of transaction costs related to the August 2022 RDO financing transaction of $488,000.
Cash flows from financing activities Cash provided by financing activities for the year ended December 31, 2024 consisted of proceeds from the purchase of ESPP shares of $9,000.
Net loss from discontinued operations Net loss from discontinued operations represents results of operations related to the discontinued body care brands.
Issuance and offering costs allocated to liability classified options Issuance and offering costs generally include placement agent, legal, advisory, accounting and filing fees related to financing transactions. Net loss from discontinued operations Net loss from discontinued operations represents results of operations related to the discontinued GoodWheat and body care brands.
See Note 13 to the consolidated financial statements. There was no such change in fair value recognized during the year ended December 31, 2023. Gain on sale of property and equipment During the years ended December 31, 2023 and 2022, the Company sold property and equipment for net proceeds exceeding book value by $40,000 and $314,000, respectively.
Gain on sale of intangible assets During 2024, the Company realized a gain of $4.0 million related to the sale of its RS durum wheat trait to Corteva. There was no such gain recorded during 2023. Gain on sale of property and equipment During 2023, the Company sold property and equipment for net proceeds exceeding book value by $29,000.