Biggest changeNon-operating (Expense) Income Year Ended December 31, 2022 2021 Change % Change Changes in fair value of warrant liabilities $ 10,399,200 $ (4,151,068 ) $ 14,550,268 (350.5 )% Gain on debt extinguishment of Paycheck Protection Program SBA Loan — 665,596 $ (665,596 ) (100.0 )% Other income 33,754 5,488 $ 28,266 515.1 % Total non-operating (expense) income $ 10,432,954 $ (3,479,984 ) Total non-operating (expense) income changed by $13.9 million in 2022, primarily due to changes in the fair value of the warrant liabilities, partially offset by the forgiveness of the PPP Loan, plus accrued interest, in the first quarter of 2021.
Biggest changeNon-operating (Expense) Income Year Ended December 31, 2023 2022 Change % Change Changes in fair value of warrant liabilities $ (4,823,237 ) $ 10,399,200 $ (15,222,437 ) (146.4 )% Other income 435,089 33,754 401,335 1,189.0 % Total non-operating income $ (4,388,148 ) $ 10,432,954 Total non-operating income decreased by $14.8 million, or 142.1% for the year ended December 31, 2023 as compared to the year ended December 31, 2022 primarily due to changes in the fair value of the warrant liabilities (year-over-year decrease of $15.2 million, 146.4%), primarily offset by the Australian research and development tax credit of $0.3 million. 71 Interest Expense Year Ended December 31, 2023 2022 Change % Change Interest expense $ 315,284 $ 301,584 $ 13,700 4.5 % Total interest expense $ 315,284 $ 301,584 Interest expense increased for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to the 8% Unsecured Convertible Note accrued interest payable realized over a full year.
We concluded that payments received under these grants represent conditional, nonreciprocal contributions, as described in ASC 958, Not-for-Profit Entities , and that the grants are not within the scope of ASC 606, Revenue from Contracts with Customers , as the organizations providing the grants do not meet the definition of a customer.
We concluded that payments received under these grants represent conditional, nonreciprocal contributions, as described in ASC 958, Not-for-Profit Entities , and that the grants are not within the scope of ASC 606, Revenue from Contracts with Customers , as the organizations providing the grants do not meet the definition of a customer.
The agreement assigns First Insurance Funding (Lender) a first priority lien on and security interest in the financed policies and any additional premium required in the financed policies including (a) all returned or unearned premiums, (b) all additional cash contributions or collateral amounts assessed by the insurance companies in relation to the financed policies and financed by Lender, (c) any credits generated by the financed policies, (d) dividend payments, and (e) loss payments which reduce unearned premiums.
The agreement assigns First Insurance Funding (the “Lender”) a first priority lien on and security interest in the financed policies and any additional premium required in the financed policies including (a) all returned or unearned premiums, (b) all additional cash contributions or collateral amounts assessed by the insurance companies in relation to the financed policies and financed by Lender, (c) any credits generated by the financed policies, (d) dividend payments, and (e) loss payments which reduce unearned premiums.
We expect to continue to incur significant expenses, and we expect such expenses to increase substantially in connection with our ongoing activities, including as we: ● invest in research and development activities to optimize and expand our DiversitAb platform; ● develop new and advance preclinical and clinical progress of pipeline programs; ● market to and secure partners to commercialize our products; ● expand and enhance operations to deliver products, including investments in manufacturing; ● acquire businesses or technologies to support the growth of our business; ● continue to establish, protect and defend our intellectual property and patent portfolio; ● operate as a public company.
We expect to continue to incur significant expenses, and we expect such expenses to increase substantially in connection with our ongoing activities, including as we: • invest in research and development activities to optimize and expand our immunotherapy platform; • develop new and advance preclinical and clinical progress of pipeline programs; • market to and secure partners to commercialize our products; • expand and enhance operations to deliver products, including investments in manufacturing; • acquire businesses or technologies to support the growth of our business; • continue to establish, protect and defend our intellectual property and patent portfolio; • operate as a public company.
We expect these expenses to vary from period to period in absolute terms and as a percentage of revenue. Nonoperating (Expense) Income Gain on change in fair value of warrant liabilities Gain on change in fair value of warrant liabilities consists of the changes in the fair value of the warrant liabilities.
We expect these expenses to vary from period to period in absolute terms and as a percentage of revenue. Nonoperating (Expense) Income Gain (loss) on change in fair value of warrant liabilities Gain (loss) on change in fair value of warrant liabilities consists of the changes in the fair value of the warrant liabilities.
These provisions include, but are not limited to: ● being permitted to present only two years of audited financial statements and only two years of related Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Annual Report; ● not being required to comply with the auditor attestation requirements on the effectiveness of our internal controls over financial reporting; ● not being required to comply with any requirement that may be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (auditor discussion and analysis); ● reduced disclosure obligations regarding executive compensation arrangements; and ● exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
These provisions include, but are not limited to: • being permitted to present only two years of audited financial statements and only two years of related Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Form 10-K; • not being required to comply with the auditor attestation requirements on the effectiveness of our internal controls over financial reporting; • not being required to comply with any requirement that may be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (auditor discussion and analysis); • reduced disclosure obligations regarding executive compensation arrangements; and • exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
Compensation expense related to stock-based transactions is measured and recognized in the financial statements at fair value of our post-merger common stock based on the closing market price at closing on the date of grant.
We determine the fair value of our common stock based on the closing market price at closing on the date of grant. Compensation expense related to stock-based transactions is measured and recognized in the financial statements at fair value of our post-merger common stock based on the closing market price at closing on the date of grant.
While our significant accounting policies are described in more detail in Note 3 in our consolidated financial statements, Summary of Significant Accounting Policies, we believe the following accounting policies to be critical to the judgments and estimates used in the preparation of our consolidated financial statements.
While our significant accounting policies are described in more detail in Note 2, Summary of Significant Accounting Policies, in our consolidated financial statements, we believe the following accounting policies to be critical to the judgments and estimates used in the preparation of our consolidated financial statements.
Our incremental borrowing rate was used in the calculation of our right-of-use assets and lease liabilities. Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 4 in our consolidated financial statements, New Accounting Standards.
Our incremental borrowing rate was used in the calculation of our right-of-use assets and lease liabilities. 77 Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 3, New Accounting Standards, in our consolidated financial statements .
Until the date that we are no longer an emerging growth company or affirmatively and irrevocably opt out of the exemption provided by Section 7(a)(2)(B) of the Securities Act upon issuance of a new or revised accounting standard that applies to our financial statements and that has a different effective date for public and private companies, we will disclose the date on which we will adopt the recently issued accounting standard. 83 Table of Contents Item 7A.
Until the date that we are no longer an emerging growth company or affirmatively and irrevocably opt out of the exemption provided by Section 7(a)(2)(B) of the Securities Act upon issuance of a new or revised accounting standard that applies to our financial statements and that has a different effective date for public and private companies, we will disclose the date on which we will adopt the recently issued accounting standard.
See Note 13 in our consolidated financial statements, Stock Option Plan, for information concerning certain specific assumptions we used in applying the Black-Scholes option pricing model to determine the estimated fair value of our stock options granted for the years ended December 31, 2022 and 2021.
See Note 11, Stock Option Plan, in our consolidated financial statements for information concerning certain specific assumptions we used in applying the Black-Scholes option pricing model to determine the estimated fair value of our stock options granted for the for the years ended December 31, 2023 and 2022.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Annual Report. This discussion contains forward-looking statements that involve risks and uncertainties.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Annual Report. This discussion contains forward-looking statements that involve risks and uncertainties.
Sanford Health shall have the right, but not the obligation, to convert all or any part of the outstanding Principal of the 8% Unsecured Convertible Note, together with any accrued and unpaid interest thereon to the date of such conversion, into such number of fully paid and non-assessable shares of the Company’s common stock, at any time and from time to time, prior to the later of the Maturity Date and the date on which the 8% Unsecured Convertible Note is paid in full, subject to certain restrictions, at a conversion price per share of Common Stock equal to greater of (x) $1.50 and (y) the price at which the Company sells shares of common stock in any bona fide private or public equity financing prior to the Maturity Date.
Sanford Health shall have the right, but not the obligation, to convert all or any part of the outstanding Principal of the 8% Unsecured Convertible Note, together with any accrued and unpaid interest thereon to the date of such conversion, into such number of fully paid and non-assessable shares of our common stock, at any time and from time to time, prior to the later of the Maturity Date and the date on which the 8% Unsecured Convertible Note is paid in full, subject to certain restrictions, at a conversion price per share of common stock equal to greater of (x) $15.00 and (y) the price at which the we sells shares of common stock in any bona fide private or public equity financing prior to the Maturity Date.
Based on our current level of operating expenses, existing cash and cash equivalents may not be sufficient to cover operating cash needs through the twelve months following the date these financials are made available for issuance. We intend to seek additional capital through equity and/or debt financings, collaborative or other funding arrangements.
Based on our current level of operating expenses, existing resources will be sufficient to cover operating cash needs through the twelve months following the date these financials are made available for issuance. We intend to seek additional capital through equity and/or debt financings, collaborative or other funding arrangements.
We have elected to take advantage of certain of the reduced disclosure obligations in this Annual Report and may elect to take advantage of other reduced reporting requirements in future filings. As a result, the information that we provide to our shareholders may be different than the information you receive from other public companies in which you hold stock.
We have elected to take advantage of certain of the reduced disclosure obligations in this Form 10-K and may elect to take advantage of other reduced reporting requirements in future filings. As a result, the information that we provide to our shareholders may be different than the information you receive from other public companies in which you hold stock.
Subsequent to the Business Combination, the board of directors elected to determine the fair value of our post-merger common stock based on the closing market price at closing on the date of grant. In determining the fair value of our stock-based awards, we utilize the Black-Scholes option-pricing model, which uses both historical and current market data to estimate fair value.
The board of directors elected to determine the fair value of our common stock based on the closing market price at closing on the date of grant. In determining the fair value of our stock-based awards, we utilize the Black-Scholes option-pricing model, which uses both historical and current market data to estimate fair value.
These factors also pose important challenges that we must successfully address in order to sustain our growth and improve our results of operations. Our ability to successfully address these challenges is subject to various risks and uncertainties, including those described in Part I, Item 1A of this Annual Report.
These factors also pose important challenges that we must successfully address in order to sustain our growth and improve our results of operations. Our ability to successfully address these challenges is subject to various risks and uncertainties, including those described in Part I, Item 1A of this Form 10-K.
The terms of that agreement are subject to confidentiality, and the status of the agreement is that it is current, in good standing and approximately 95% of the contract has been paid through December 31, 2022. SAB has also contracted with hVIVO Services Limited to conduct the Phase 2a influenza study on SAB-176.
SAB has also contracted with hVIVO Services Limited to conduct the Phase 2a influenza study on SAB-176. The terms of that agreement are subject to confidentiality, and the status of the agreement is that it is current, in good standing and 100% of the contract has been paid as of December 31, 2023.
To date, we have primarily financed our operations from government agreements and the issuance and sale of common stock. Our net loss for the year ended December 31, 2022 was $18.7 million and our net loss for the year ended December 31, 2021 was $17.1 million.
To date, we have primarily financed our operations from government agreements and the issuance and sale of common stock and preferred stock. Our net loss for the year ended December 31, 2023, was $42.2 million and our net loss for the year ended December 31, 2022 was $18.7 million.
For more information, see Note 1 to the Company's consolidated financial statements, Nature of Business . Key Factors Affecting Our Results of Operations and Future Performance We believe that our financial performance has been, and in the foreseeable future will continue to be, primarily driven by multiple factors as described below, each of which presents growth opportunities for our business.
Key Factors Affecting Our Results of Operations and Future Performance We believe that our financial performance has been, and in the foreseeable future will continue to be, primarily driven by multiple factors as described below, each of which presents growth opportunities for our business.
National Institute of Health – National Institute of Allergy and Infectious Disease (“NIH-NIAID”) (Federal Award #1R44AI117976-01A1) – this grant was for $1.4 million and started in September 2019 through August 2021. The grant was subsequently amended to extend the date through August 2022.
National Institute of Health – National Institute of Allergy and Infectious Disease (“NIH-NIAID”) (Federal Award #1R44AI117976-01A1) – this grant was for $1.4 million and started in September 2019 through August 2021. This grant was subsequently amended to extend the end date to August 2022. No grant income was recognized for the year ended December 31, 2023.
While we intend to continue to keep operating expenses at a reduced level there can be no assurance that our current level of operating expenses will not increase or that other uses of cash will not be necessary.
We have incurred operating losses for the past several years. While we intend to continue to keep operating expenses at a reduced level there can be no assurance that our current level of operating expenses will not increase or that other uses of cash will not be necessary.
Our carryforwards are subject to review and possible adjustment by the appropriate taxing authorities. These carryforwards may generally be utilized in any future period but may be subject to limitations based upon changes in the ownership of our shares in a prior or future period. We have not quantified the amount of such limitations, if any.
These carryforwards may generally be utilized in any future period but may be subject to limitations based upon changes in the ownership of our shares in a prior or future period. We have not quantified the amount of such limitations, if any.
No awards may have a term in excess of ten years. Forfeitures are recorded when they occur. Stock-based compensation expense is classified in our consolidated statements of operations based on the function to which the related services are provided. We recognize stock-based compensation expense over the expected term.
We recognized stock-based compensation expense over the expected term. Forfeitures are recorded when they occur. Stock-based compensation expense is classified in our consolidated statements of operations based on the function to which the related services are provided. We recognize stock-based compensation expense over the expected term.
In exchange for the Abated Rent, effective as of October 1, 2022, we issued to Sanford Health an 8% unsecured, convertible promissory note (the "8% Unsecured Convertible Note"). Pursuant to the 8% Unsecured Convertible Note, we shall pay the sum of $541,644 (the “Principal”) plus accrued and unpaid interest thereon on September 31, 2024 (the “Maturity Date”).
In exchange for the Abated Rent, effective as of October 1, 2022, we issued to Sanford Health an 8% unsecured, convertible promissory note (the “8% Unsecured Convertible Note”). Pursuant to the 8% Unsecured Convertible Note, we shall pay the sum of approximately $542 thousand plus accrued and unpaid interest thereon on September 30, 2024.
The initial fair value of the warrant liabilities was measured at fair value on the Closing Date, and changes in the fair value of the warrant liabilities were presented within changes in fair value of warrant liabilities in the consolidated statement of operations for the year ended December 31, 2022.
The initial fair value of the warrant liabilities were measured at fair value on the issuance date, and changes in the fair value of the warrant liabilities were presented within changes in fair value of warrant liabilities in the consolidated statements of operations for the years ended December 31, 2023 and 2022.
For the years ended December 31, 2022 and 2021, we worked on the following grants: Government grants The total revenue for government grants was approximately $23.9 million and $60.9 million, respectively, for the years ended December 31, 2022 and 2021.
For the years ended December 31, 2023 and 2022, we received the following grants: Government grants The total revenue for government grants was approximately $2.2 million and $23.9 million, respectively, for the years ended December 31, 2023 and 2022.
For the years ended December 31, 2022 and 2021, there was approximately $182,000 and $518,000, respectively, in grant income recognized from this grant. This grant was completed in 2022. NIH-NIAID (Federal Award #1R41AI131823-02) – this grant was for approximately $1.5 million and started in April 2019 through March 2021.
For the year ended December 31, 2022 there was approximately $182 thousand in grant income recognized from this grant. This grant was completed in 2022. NIH-NIAID (Federal Award #1R41AI131823-02) – this grant was for approximately $1.5 million and started in April 2019 through March 2021. The grant was subsequently amended to extend the date through March 2023.
Expenses for grants are tracked by using a project code specific to the grant, and the employees also track hours worked by using the project code. 80 Table of Contents Stock-Based Compensation We recognize compensation cost relating to stock-based payment transactions using a fair-value measurement method, which requires all stock-based payments to employees, directors, and non-employee consultants, including grants of stock options, to be recognized in operating results as compensation expense based on fair value over the requisite service period of the awards.
Stock-Based Compensation We recognize compensation cost relating to stock-based payment transactions using a fair-value measurement method, which requires all stock-based payments to employees, directors, and non-employee consultants, including grants of stock options, to be recognized in operating results as compensation expense based on fair value over the requisite service period of the awards.
We then considered this implied volatility in selecting the volatility for the application of a Black-Scholes Merton model for the Private Placement Warrants.
Specifically, we considered a MCS to derive the implied volatility in the publicly listed price of the Public Warrants We then considered this implied volatility in selecting the volatility for the application of a Black-Scholes Merton model for the Private Placement Warrants.
The grants for JPEO Rapid Response contract are cost reimbursement agreements, with reimbursement of our direct research and development expense (labor and consumables) with an overhead charge (based on actual, reviewed quarterly) and a fixed fee (9%).
The grants for the JPEO Rapid Response contract are cost reimbursement agreements, with reimbursement of qualified direct research and development expense (labor and consumables) with an overhead charge (based on actual, reviewed quarterly) and a fixed fee (9%). On August 3, 2022, we received notice from the DoD terminating the JPEO Rapid Response contract (the “JPEO Rapid Response Contract Termination”).
We have not historically tracked our research and development expenses on a product candidate-by-product candidate basis. For the years ended December 31, 2022 and 2021, we had contracts with multiple CRO to conduct and complete clinical studies.
We have not historically tracked our research and development expenses on a product candidate-by-product candidate basis. For the years ended December 31, 2023 and 2022, we had contracts with multiple CROs to conduct and complete clinical studies. In the case of SAB-185, the CRO has been contracted and paid by the US government.
We incurred research and development expenses of $36.4 million and $57.2 million for the years ended December 31, 2022 and 2021, respectively, and general and administrative expenses of $16.4 million and $17.1 million for the years ended December 31, 2022 and 2021, respectively.
We incurred research and development expenses of $16.5 million and $36.4 million for the years ended December 31, 2023 and 2022, respectively, and general and administrative expenses of $23.8 million and $16.4 million for the years ended December 31, 2023 and 2022, respectively.
Revenue Recognition Our revenue is primarily generated through grants from government and other (non-government) organizations. Grant revenue is recognized for the period that the research and development services occur, as qualifying expenses are incurred or conditions of the grants are met.
Grant revenue is recognized for the period that the research and development services occur, as qualifying expenses are incurred or conditions of the grants are met.
The fair value of our Public Warrant liabilities is determined by reference to the quoted market price. The warrants are accounted for as liabilities in accordance with ASC 815-40, Derivatives and Hedging — Contracts in Entity ’ s Own Equity , and were presented within warrant liabilities on the consolidated balance sheet as of December 31, 2022.
The warrants are accounted for as liabilities in accordance with ASC 815-40, Derivatives and Hedging — Contracts in Entity ’ s Own Equity , and were presented within warrant liabilities on the consolidated balance sheets as of December 31, 2023 and 2022.
Research and development expenses by component for the years ended December 31, 2022 and 2021 were as follows: Year Ended December 31, 2022 2021 Salaries & benefits $ 12,032,720 $ 9,944,717 Laboratory supplies 6,441,181 14,471,878 Animal care 1,560,099 4,636,515 Contract manufacturing 5,256,518 12,665,794 Clinical trial expense 271,283 5,299,817 Outside laboratory services 4,561,696 4,735,373 Project consulting 805,994 1,812,292 Facility expense 5,354,356 3,415,518 Other expenses 154,666 201,685 Total research and development expenses $ 36,438,513 $ 57,183,589 General and Administrative Expenses General and administrative expenses primarily consist of salaries, benefits and stock-based compensation costs for employees in our executive, accounting and finance, project management, corporate development, office administration, legal and human resources functions as well as professional services fees, such as consulting, audit, tax and legal fees, general corporate costs and allocated overhead expenses.
Research and development expenses by component for the years ended December 31, 2023 and 2022 were as follows: Year Ended December 31, 2023 2022 Salaries & benefits $ 6,623,281 $ 12,032,720 Laboratory supplies 1,006,756 6,441,181 Animal care 936,192 1,560,099 Contract manufacturing 388,518 5,256,518 Clinical trial expense 809,678 271,283 Outside laboratory services 987,613 4,561,696 Project consulting 371,235 805,994 Facility expense 5,278,702 5,354,356 Other expenses 113,030 154,666 Total research and development expenses $ 16,515,005 $ 36,438,513 69 General and Administrative Expenses General and administrative expenses primarily consist of salaries, benefits and stock-based compensation costs for employees in our executive, accounting and finance, project management, corporate development, office administration, legal and human resources functions as well as professional services fees, such as consulting, audit, tax and legal fees, general corporate costs and allocated overhead expenses.
NIH-NIAID through Geneva Foundation (Federal Award #1R01AI132313-01, Subaward #S-10511-01) – this grant was for approximately $2.7 million and started in August 2017 through July 2021. The grant was subsequently amended to extend the date through July 2023. For the years ended December 31, 2022 and 2021, there was approximately $1,052,000 and $94,000, respectively, in grant income recognized from this grant.
For the years ended December 31, 2023 and 2022, approximately $192 thousand and $328 thousand, respectively, in grant income was recognized from this grant. This grant was completed as of June 30, 2023. NIH-NIAID through Geneva Foundation (Federal Award #1R01AI132313-01, Subaward #S-10511-01) – this grant was for approximately $2.7 million and started in August 2017 through July 2021.
We anticipate that we will continue to generate losses for the foreseeable future, and we expect the losses to increase as we continue the development of, and seek regulatory approvals for, our product candidates, and begin commercialization of our products.
We anticipate that we will continue to generate losses for the foreseeable future, and we expect the losses to increase as we continue the development of, and seek regulatory approvals for, our product candidates, and begin commercialization of our products. As a result, we will require additional capital to fund our operations in order to support our long-term plans.
We determined the fair value of the Public Warrants by reference to the quoted market price. 81 Table of Contents The Public Warrants were classified as a Level 1 fair value measurement, due to the use of the quoted market price, and the Private Placement Warrants held privately by Big Cypress Holdings LLC, a Delaware limited liability company which acted as our sponsor in connection with the IPO (the "Sponsor"), were classified as a Level 3 fair value measurement, due to the use of unobservable inputs.
We determined the fair value of the Public Warrants by reference to the quoted market price. 75 The Public Warrants were classified as a Level 1 fair value measurement, due to the use of the quoted market price, and the Private Placement Warrants held privately by assignees of Big Cypress Holdings LLC, were classified as a Level 3 fair value measurement, due to the use of unobservable inputs.
If any circumstances exist in which premiums related to any Financed Policy could become fully earned in the event of loss, Lender shall be named a loss-payee with respect to such policy. The total premiums, taxes and fees financed is approximately $1,236,000 with an annual interest rate of 5.47%.
If any circumstances exist in which premiums related to any Financed Policy could become fully earned in the event of loss, Lender shall be named a loss-payee with respect to such policy.
We engaged in negotiations with the DoD to compensate us for services provided prior to the JPEO Rapid Response Contract Termination and costs we would be expected to bear in future periods. 74 Table of Contents Operating Expenses Research and Development Expenses Research and development expenses primarily consist of salaries, benefits, incentive compensation, stock-based compensation, laboratory supplies and materials for employees and contractors engaged in research and product development, licensing fees to use certain technology in our research and development projects, fees paid to consultants and various entities that perform certain research and testing on our behalf.
Operating Expenses Research and Development Expenses Research and development expenses primarily consist of salaries, benefits, incentive compensation, stock-based compensation, laboratory supplies and materials for employees and contractors engaged in research and product development, licensing fees to use certain technology in our research and development projects, fees paid to consultants and various entities that perform certain research and testing on our behalf.
Simple interest shall accrue on the outstanding Principal from and after the date of the October Note, and shall be payable on the Maturity Date.
Simple interest shall accrue on the outstanding Principal from and after the date of the 8% Unsecured Convertible Note and shall be payable on September 31, 2024 (the “Maturity Date”).
The tractor was paid off in full in November 2022. Please refer to Note 11 in our consolidated financial statements, Notes Payable, for additional information on our debt.
Please refer to Note 9, Notes Payable , in our consolidated financial statements for additional information on our debt.
The measurement as of December 31, 2021 for the Public Warrant liability was approximately $428,000 and the change in fair value of the Public Warrant liability was approximately $417,000 for the year ended December 31, 2022.
The measurement as of December 31, 2023 and 2022 for the Private Placement Warrant liability was approximately $6 thousand and $10 thousand, respectively, and the change in fair value of the Private Placement Warrant liability was approximately $4 thousand and $417 thousand, for the years ended December 31, 2023 and 2022, respectively.
The grant was subsequently amended to extend the date through March 2023. For the years ended December 31, 2022 and 2021, approximately $328,000 and $51,000, respectively, in grant income was recognized from this grant. Approximately $429,000 in funding remains for this grant as of December 31, 2022.
The grant was subsequently amended to extend the end date to July 2023. For the years ended December 31, 2023 and 2022, there was approximately $273 thousand and $1.1 million, respectively, in grant income recognized from this grant. This grant was completed as of June 30, 2023.
Year-over-year changes in cash provided (used) by operating activities is explained by shifts in the company's non-cash working capital balances as we continue to advance our lead programs after the JPEO Rapid Response Contract Termination.
Year-over-year changes in cash used by operating activities is explained by shifts in the working capital balances as we continue to advance our lead programs after the JPEO Rapid Response Contract Termination. 73 Investing Activities Net cash used by investing activities decreased by $1.9 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to a decrease in purchases of equipment.
These payments are not included in the table above, as the amount and timing of such payments are not known. As of December 31, 2022, there were no material changes outside of the ordinary course of business to our commitments and contractual obligations. Income Taxes We had $22.0 million of federal net operating loss carryforwards as of December 31, 2022.
As of December 31, 2023, there were no material changes outside of the ordinary course of business to our commitments and contractual obligations. Income Taxes We had $40.8 million of federal net operating loss carryforwards as of December 31, 2023. Our carryforwards are subject to review and possible adjustment by the appropriate taxing authorities.
Results of Operations The following tables set forth our results of operations for the years ended December 31, 2022 and 2021: Year Ended December 31, 2022 2021 Revenue Grant revenue $ 23,904,181 $ 60,876,078 Total revenue 23,904,181 60,876,078 Operating expenses Research and development 36,438,513 57,183,589 General and administrative 16,383,285 17,085,692 Total operating expenses 52,821,798 74,269,281 Loss from operations (28,917,617 ) (13,393,203 ) Other income (expense) Changes in fair value of warrant liabilities 10,399,200 (4,151,068 ) Gain on debt extinguishment of Paycheck Protection Program SBA Loan — 665,596 Other income 33,754 5,488 Interest expense (301,584 ) (294,459 ) Interest income 71,072 23,115 Total other income 10,202,442 (3,751,328 ) Loss before income taxes (18,715,175 ) (17,144,531 ) Income tax expense 25,629 — Net loss $ (18,740,804 ) $ (17,144,531 ) Comparison of the Years Ended December 31, 2022 and 2021 Revenue Year Ended December 31, 2022 2021 Change % Change Revenue $ 23,904,181 $ 60,876,078 $ (36,971,897 ) (60.7 )% Total revenue $ 23,904,181 $ 60,876,078 Revenue decreased by $37.0 million, or 60.7%, in 2022, primarily due to the JPEO Rapid Response Contract Termination (year-over-year decrease of $38 million, (63.1)%).
Results of Operations The following tables set forth our results of operations for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Revenue Grant revenue $ 2,238,991 $ 23,904,181 Total revenue 2,238,991 23,904,181 Operating expenses Research and development 16,515,005 36,438,513 General and administrative 23,799,306 16,383,285 Total operating expenses 40,314,311 52,821,798 Loss from operations (38,075,320 ) (28,917,617 ) Other income (expense) Changes in fair value of warrant liabilities (4,823,237 ) 10,399,200 Interest expense (315,284 ) (301,584 ) Interest income 584,966 71,072 Other income 435,089 33,754 Total other income (expense) (4,118,466 ) 10,202,442 Loss before income taxes (42,193,786 ) (18,715,175 ) Income tax expense (benefit) — 25,629 Net loss $ (42,193,786 ) $ (18,740,804 ) 70 Comparison of the Years Ended December 31, 2023 and 2022 Revenue Year Ended December 31, 2023 2022 Change % Change Revenue $ 2,238,991 $ 23,904,181 $ (21,665,190 ) (90.6 )% Total revenue $ 2,238,991 $ 23,904,181 Revenue decreased by $21.7 million, or 90.6%, in 2023, primarily due to the JPEO Rapid Response Contract Termination.
Warrant Valuations Liability Classified Warrants We are required to periodically estimate the fair value of our Private Placement Warrant liabilities with the assistance of an independent third-party valuation firm. The assumptions underlying these valuations represented our best estimates, which involved inherent uncertainties and the application of significant levels of our judgment.
Warrant Liabilities Valuations Liability Classified Warrants We are required to periodically estimate the fair value liability of our private placement warrants issued simultaneously with the closing of our initial public offering (the “Private Placement Warrant”) liabilities with the assistance of an independent third-party valuation firm.
On the Closing Date, we established the fair value of the Private Placement Warrants utilizing both the Black-Scholes Merton formula and a Monte Carlo Simulation (“MCS”) analysis. Specifically, we considered a MCS to derive the implied volatility in the publicly-listed price of the Public Warrants.
Public Warrants and Private Placement Warrants The fair value of the Private Placement Warrants was determined utilizing both the Black-Scholes Merton formula and a Monte Carlo Simulation (“MCS”) analysis.
The terms of that agreement are subject to confidentiality, and the status of the agreement is that it is current, in good standing and approximately 95% of the contract has been paid through December 31, 2022.
For SAB-176, PPD Development, LP, acting as CRO oversaw the Phase 1 safety study. The terms of that agreement are subject to confidentiality, and the status of the agreement is that it is current, in good standing and 100% of the contract has been paid as of December 31, 2023.
Interest income Interest income consists of interest earned on cash balances in our bank accounts. 75 Table of Contents Interest expense Interest expense consists primarily of interest related to borrowings under notes payable for equipment. Income Tax Expense Income tax expense consists primarily of domestic federal and state income taxes.
Other income Other income primarily consists of income associated with the refundable portion of Australian research and development tax credits. Interest income Interest income consists of interest earned on cash balances in our bank accounts. Interest expense Interest expense consists primarily of interest related to borrowings under notes payable for equipment, abated rent, and insurance financing.
We intend to continue to invest in our business and, as a result, may incur operating losses in future periods.
Liquidity and Capital Resources As of December 31, 2023 and December 31, 2022, we had $56.6 million and $15.0 million, respectively, of cash and cash equivalents. We intend to continue to invest in our business and, as a result, may incur operating losses in future periods.
For the years ended December 31, 2022 and 2021, approximately $22.2 million and $60.2 million, respectively, in grant income was recognized from this grant. This grant was terminated in 2022.
Additional contract modifications were added to this contract in 2020 and 2021 for work on a COVID therapeutic, bringing the contract total to $203.6 million. For the years ended December 31, 2023 and 2022, there was approximately $1.8 million and $22.2 million, respectively, in grant income recognized from this grant. This grant was terminated in 2022.
Determining the fair value of stock option awards at the grant date requires judgment, including estimating the expected volatility, expected term, risk-free interest rate, and expected dividends. 82 Table of Contents Lease Liabilities and Right-of-Use Assets We are party to certain contractual arrangements for equipment, lab space, and an animal facility, which meet the definition of leases under ASC 842.
Lease Liabilities and Right-of-Use Assets We are party to certain contractual arrangements for equipment, lab space, and an animal facility, which meet the definition of leases under FASB ASC Topic 842, Leases (“ASC 842”).
The key inputs into the valuations as of the Closing Date and December 31, 2022 were as follows: December 31, December 31, 2022 2021 Risk-free interest rate 4.00 % 1.24 % Expected term remaining (years) 3.81 4.81 Implied volatility 82.0 % 43.0 % Closing common stock price on the measurement date $ 0.59 $ 7.81 Equity Classified Warrants On December 7, 2022, as a part of our 2022 Private Placement, the Company issued PIPE Private Placement Warrants to investors to purchase up to 7,363,377 shares of Common Stock.
The key inputs into the valuations as of December 31, 2023 and 2022 were as follows: December 31, 2023 December 31, 2022 Risk-free interest rate 4.03 % 4.00 % Expected term remaining (years) 2.81 3.81 Implied volatility 85.0 % 82.0 % Closing common stock price on the measurement date $ 0.69 $ 0.59 September 2023 Purchase Agreement Warrants We established fair value of the Preferred Warrants utilizing the Black-Scholes Merton formula.
Cash Flows The following table summarizes our cash flows for the years ended December 31, 2022 and 2021: 2022 2021 Net cash provided (used) by operating activities $ (23,459,511 ) $ 1,986,873 Net cash used in investing activities (2,090,024 ) (10,943,657 ) Net cash provided by financing activities 1,051,411 35,891,419 Net decrease in cash, cash equivalents, and restricted cash $ (24,498,124 ) $ 26,934,635 Operating Activities Net cash provided (used) by operating activities decreased by $25.4 million in 2022, primarily due to a $15.5 million decrease in operating income, an $11.9 million increase in non-cash working capital, offset by an increase of $2.7 million in non-cash expenses.
Cash Flows The following table summarizes our cash flows for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Net cash used in operating activities $ (25,119,405 ) $ (23,459,511 ) Net cash used in investing activities (152,704 ) (2,090,024 ) Net cash provided by financing activities 66,773,137 1,051,411 Effect of exchange rate changes on cash and cash equivalents 18,144 — Net increase (decrease) in cash and cash equivalents $ 41,519,172 $ (24,498,124 ) Operating Activities Net cash used by operating activities increased by $1.7 million in the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to an increase in our net loss adjusted for non-cash items of $4.2 million, offset by a decrease in cash used in operating activities related to change in our operating assets and liabilities of $2.5 million.
Notes payable and Convertible Debt As of December 31, 2022 and 2021 we had total debt balances of $1,314,309 and $1,796,724, respectively. 8% Unsecured Convertible Note Pursuant to the Fourth Amendment to our lease with Sanford Health, we agreed to a period of Abated Rent from October 1, 2022 to September 30, 2023 pertaining to our leased laboratory bay at the Sanford Research Center.
Equity Financings and Option Exercises As of December 31, 2023, we have raised approximately $157.4 million since our inception from the issuance and sale of convertible preferred shares, net of issuance costs associated with such financings, the merger transaction in 2021, proceeds from private placements of securities, and exercises of employee stock options. 72 Notes payable 8% Unsecured Convertible Note Pursuant to the Fourth Amendment to our lease with Sanford Health, we agreed to a period of abated rent (“Abated Rent”) from October 1, 2022 to September 30, 2023 pertaining to our leased laboratory bay at the Research Center.
In consideration of the premium payment by Lender to the insurance companies or the Agent or Broker, we unconditionally promise to pay Lender the amount Financed plus interest and other charges permitted under the Agreement. At December 31, 2022 and 2021 we recognized approximately $773,000 and $1,772,000, respectively, as insurance financing note payable in its consolidated balance sheet.
In consideration of the premium payment by Lender to the insurance companies or the agent or broker, we unconditionally promise to pay lender the amount financed plus interest and other charges permitted under the agreement. We paid the financing through installment payments with the last payment for the current note being September 22, 2023.
Capital asset purchases completed in 2022 relate substantially to leasehold improvements at the Corporate Headquarters and completion of the clinical manufacturing facility at the Sanford Research Center. Financing Activities Net cash provided by financing activities decreased by $34.8 million in 2022, primarily due to $34.4 million in proceeds from the Business Combination being fully realized in 2021.
Capital asset purchases completed in 2022 relate substantially to leasehold improvements at the Company’s corporate headquarters and completion of the clinical manufacturing facility at the Research Center.
In addition, we are executing on two research collaborations with global pharmaceutical companies, including CSL Behring and an undisclosed collaboration. We generated total revenue of $23.9 million and $60.9 million for the years ended December 31, 2022 and 2021, respectively (60.7% decline). Our revenue to date has been primarily derived from government grants.
We started phase 1 trials in the fourth quarter of 2023. We generated total revenue of $2.2 million and $23.9 million for the years ended December 31, 2023 and 2022, respectively (90.6% decline). Our revenue to date has been primarily derived from government grants.
Approximately $0.4 million in funding remaining for this grant as of December 31, 2022. DoD, JPEO through Advanced Technology International – this grant was for a potential of $25 million, awarded in stages starting in August 2019 and with potential stages running through February 2023.
Department of Defense (“DoD”), Joint Program Executive Office for Chemical, Biological, Radiological and Nuclear Defense Enabling Biotechnologies (“JPEO”) through Advanced Technology International – this grant was for a potential of $25 million, awarded in stages starting in August 2019 and with potential stages running through February 2023.
Included in revenues for the year ended December 31, 2022 are $5.3 million for contract manufacturing, $3.1 million for labor, and $5.4 million for supplies as compared to $12.7 million for contract manufacturing, $3.9 million for fixed asset reimbursement, $6.1 million for labor, and $16.7 million for supplies for the year ended December 31, 2021.
Included in revenues for the year ended December 31, 2023, are amounts for billable costs related to closeout activities and charges of $0.1 million for labor, $0.8 million for supplies, and $1.3 million for outside research manufacturing services, as compared to $3.1 million for labor, $5.4 million for supplies, and $5.3 million for outside research manufacturing services for the year ended December 31, 2022.
General and Administrative Year Ended December 31, 2022 2021 Change % Change General and administrative $ 16,383,285 $ 17,085,692 $ (702,407 ) (4.1 )% Total general and administrative expenses $ 16,383,285 $ 17,085,692 General and administrative expenses decreased by $0.7 million, or (4.1)%, in 2022, primarily due to decreased administrative salaries and benefits (year-over-year decrease of $2.3 million), decreases in business, regulatory and marketing consulting (year-over-year decrease of $0.7 million), offset by an increase in insurance costs (year-over-year increase of $2.0 million), and public reporting expenses (year-over-year increase of $0.3 million).
General and Administrative Year Ended December 31, 2023 2022 Change % Change General and administrative $ 23,799,306 $ 16,383,285 $ 7,416,021 45.3 % Total general and administrative expenses $ 23,799,306 $ 16,383,285 General and administrative expenses increased by $7.4 million, or 45.3%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to other administrative support fees relating to IT, human resources, and legal (year-over-year increase of $7.7 million, 131.5%), and salaries and benefits (year-over-year increase of $2.2 million, 35.5%), offset by insurance costs (year-over-year decrease of $1.4 million, 51.5%), project consulting (year-over-year decrease of $1.2 million, 73.6%).
As a result of the JPEO Rapid Response Contract Termination, we expect future revenues to be lower as our primary pipeline development targets of Clostridioides difficile Infection, influenza, and immune system disorders remain independently financed as we explore potential partnerships, co-development opportunities, and licensing arrangements 76 Table of Contents Research and Development Year Ended December 31, 2022 2021 Change % Change Research and development $ 36,438,513 $ 57,183,589 $ (20,745,076 ) (36.3 )% Total research and development expenses $ 36,438,513 $ 57,183,589 Research and development expenses decreased by $20.7 million, or (36.3)%, in 2022, primarily due to decrease in laboratory supplies (year-over-year decrease of $8.2 million, (42.7)%) , contract manufacturing costs (year-over-year decrease of $7.4 million, (58.3)%), clinical trial and project consulting expense (year-over-year decrease of $6.0 million, (84.5)%), and animal care costs (year-over-year decrease of $3.1 million, (65.2)%), offset by an increase in salaries and benefits (year-over-year increase of $2.1 million, 21.2%), and facility costs (year-over-year increase of $1.9 million, 52.8%).
Research and Development Year Ended December 31, 2023 2022 Change % Change Research and development $ 16,515,005 $ 36,438,513 $ (19,923,508 ) (54.7 )% Total research and development expenses $ 16,515,005 $ 36,438,513 Research and development expenses decreased by $19.9 million, or 54.7%, for the year ended December 31, 2023 as compared to the year ended December 31, 2022, primarily due to decreases in laboratory supplies (year-over-year decrease of $5.4 million, 84.4%), contract manufacturing costs (year-over-year decrease of $4.9 million, 92.6%), salaries and benefits (year-over-year decrease of $5.4 million, 45.0%), outside lab services due to the JPEO Rapid Response Contract Termination (year-over-year decrease of $3.6 million, 78.3%), project consulting (year-over-year decrease of $0.4 million, 53.9%) and offset by overhead costs (year-over-year increase of $0.1 million, 1.7%).
Warrants classified as equity are initially measured at fair value. Subsequent changes in fair value are not recognized as long as the warrants continue to be classified as equity. The initial fair value of each PIPE Private Placement Warrant and PIPE Placement Agent Warrant issued has been determined using the Black-Scholes option-pricing model.
(2) Reflects a 5% discount for lack of marketability. The initial fair value of each Preferred Placement Agent Warrant issued and exercisable at $6.30 has been determined using the Black-Scholes option-pricing model.
We have applied advanced genetic engineering and antibody science to develop transchromosomic (Tc) Bovine™. Our versatile DiversitAb™ platform is applicable to a wide range of serious unmet needs in human diseases. It produces natural, specifically targeted, high-potency, fully-human polyclonal immunotherapies without the need for human donors.
We have applied advanced genetic engineering and antibody science to develop transchromosomic (Tc) Bovine. Our novel immunotherapy platform that is developing fully-human hIgC for delaying the onset or progression of T1D. We are advancing clinical programs in two indications, and preclinical development in three indications.
All relevant terms and conditions for the PIPE Private Placement Warrant and PIPE Placement Agent Warrant are identical with the exception of the exercise prices of $1.08 and $1.35, respectively; the key inputs into the valuations as of the initial measurement date were as follows: Initial Measurement Risk-free interest rate 3.62 % Expected term remaining (years) 5.00 Implied volatility 89.0 % Closing common stock price on the measurement date, less discount for lack of marketability (1) $ 0.66 (1) As the underlying shares are restricted from sale for a period of 180 days from the date of the 2022 Private Placement, the fair value of the warrants were estimated using the Black-Scholes option pricing model that uses several inputs, including market price of our common shares at the end of each reporting period (a level one input), less a discount for lack of marketability (a level two input).
The key inputs into the valuations as of the October 3, 2023 initial measurement date were as follows: Initial Measurement Risk-free interest rate 4.80 % Expected term remaining (years) 5.00 Implied volatility 85.0 % Closing common stock price on the measurement date $ 0.63 Upon initial measurement, the fair value of each Preferred Placement Agent Warrant was determined to be $4.40, per warrant for a value of approximately $3.7 million.