Biggest changeThe Company has not performed any detailed analysis as it expects these to expire before utilization and has provided for a full valuation allowance but will perform a Section 382 and 383 study if any tax attributes are to be utilized in a given year. 52 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2022 and 2021 Year ended December 31, 2022 2021 Change Revenue $ 226,000 $ 226,000 $ — Operating expenses: General and administrative 8,447,000 9,425,000 978,000 Research and development 11,406,000 7,297,000 4,109,000 Total operating expenses 19,853,000 16,722,000 3,131,000 Loss from operations (19,627,000) (16,496,000) (3,131,000) Change in fair value of warrant liability — 321,000 (321,000) Other income, net 663,000 12,000 651,000 Net loss before income taxes (18,964,000) (16,163,000) (2,801,000) Income taxes — — — Net loss $ (18,964,000) $ (16,163,000) $ (2,801,000) Revenues Revenues for 2022 were consistent with 2021 and were due to the recognition of deferred revenue from our collaboration with SymBio.
Biggest changeResults of Operations Comparison of the Years Ended December 31, 2023 and 2022 Year ended December 31, 2023 2022 Change Revenue $ 226,000 $ 226,000 $ — Operating expenses: General and administrative 9,094,000 8,447,000 (647,000) Research and development 11,430,000 11,406,000 (24,000) Total operating expenses 20,524,000 19,853,000 (671,000) Loss from operations (20,298,000) (19,627,000) (671,000) Other income, net 1,350,000 663,000 687,000 Net loss $ (18,948,000) $ (18,964,000) $ 16,000 Revenues Revenues for 2023 were consistent with 2022 and were due to the recognition of deferred revenue from our collaboration with SymBio.
Our operations to date have included our organization and staffing, business planning, raising capital, in-licensing technology from research institutions, identifying potential product candidates, developing product candidates and building strategic alliances, as well as undertaking preclinical studies and clinical trials of our product candidates. 48 Table of Contents Since commencing operations, we have dedicated a significant portion of our resources to the development of our clinical-stage product candidates, particularly narazaciclib and rigosertib.
Our operations to date have included our organization and staffing, business planning, raising capital, in-licensing technology from research institutions, identifying potential product candidates, developing product candidates and building strategic alliances, as well as undertaking preclinical studies and clinical trials of our product candidates. 50 Table of Contents Since commencing operations, we have dedicated a significant portion of our resources to the development of our clinical-stage product candidates, particularly narazaciclib and rigosertib.
We believe that our cash and cash equivalents will be sufficient to fund our ongoing trials and business operations into the first quarter of 2024; however, based on current projections, we do not have sufficient cash and cash equivalents as of the date of this Annual Report on Form 10-K to support our operations for at least the 12 months following the date that the financial statements are issued.
We believe that our cash and cash equivalents will be sufficient to fund our ongoing trials and business operations into the third quarter of 2024; however, based on current projections, we do not have sufficient cash and cash equivalents as of the date of this Annual Report on Form 10-K to support our operations for at least the 12 months following the date that the financial statements are issued.
We believe that our cash and cash equivalents will be sufficient to fund our ongoing trials and operations into the first quarter of 2024; however, based on current projections, we do not have sufficient cash and cash equivalents as of the date of this Annual Report on Form 10-K to support our operations for at least the 12 months following the date that the financial statements are issued.
We believe that our cash and cash equivalents will be sufficient to fund our ongoing trials and operations into the third quarter of 2024; however, based on current projections, we do not have sufficient cash and cash equivalents as of the date of this Annual Report on Form 10-K to support our operations for at least the 12 months following the date that the financial statements are issued.
Accordingly, substantial doubt exists with respect to our ability to continue as a going concern within one year after the date that these financial statements are issued. Financial Overview Revenue During the years ended December 31, 2022 and 2021, our revenues were derived exclusively from activities conducted in accordance with our collaboration arrangement with SymBio.
Accordingly, substantial doubt exists with respect to our ability to continue as a going concern within one year after the date that these financial statements are issued. Financial Overview Revenue During the years ended December 31, 2023 and 2022, our revenues were derived exclusively from activities conducted in accordance with our collaboration arrangement with SymBio.
We are recognizing the $7.5 million upfront payment received in 2011 under the SymBio collaboration agreement as revenue on a straight-line basis through December 2037, reflecting our estimate of when we will complete our obligations under the agreement. For the years ended December 31, 2022 and 2021, we recognized revenues of $226,000 and $226,000, respectively, under the SymBio collaboration agreement.
We are recognizing the $7.5 million upfront payment received in 2011 under the SymBio collaboration agreement as revenue on a straight-line basis through December 2037, reflecting our estimate of when we will complete our obligations under the agreement. For the years ended December 31, 2023 and 2022, we recognized revenues of $226,000 and $226,000, respectively, under the SymBio collaboration agreement.
These conditions raise substantial doubt about our ability to continue as a going concern through the one-year period after the date that the financial statements are issued. 55 Table of Contents We are exploring various sources of funding for continued development of narazaciclib and any potential in-licensed compounds as well as our ongoing operations.
These conditions raise substantial doubt about our ability to continue as a going concern through the one-year period after the date that the financial statements are issued. We are exploring various sources of funding for continued development of narazaciclib and any potential in-licensed compounds as well as our ongoing operations.
Although we do not expect our estimates to be materially different from amounts actually incurred, our understanding of the status and 51 Table of Contents timing of services performed relative to the actual status and timing of services performed may vary and may result in us reporting amounts that are too high or too low for any particular period.
Although we do not expect our estimates to be materially different from amounts actually incurred, our understanding of the status and timing of services performed relative to the actual status and timing of services performed may vary and may result in us reporting amounts that are too high or too low for any particular period.
We believe that our cash and cash equivalents will be sufficient to fund our ongoing trials and operations into the first quarter of 2024; however, based on current projections, we do not have sufficient cash and cash equivalents as of the date of this Annual Report on Form 10-K to support our operations for at least the 12 months following the date that the financial statements are issued.
We believe that our cash and cash equivalents will be sufficient to fund our ongoing trials and operations into the third quarter of 2024; however, based on current projections, we do not have sufficient cash and cash equivalents as of the date of this Annual Report on Form 10-K to support our operations for at least the 12 months 56 Table of Contents following the date that the financial statements are issued.
We incurred research and development expenses of $11.4 million and $7.3 million during the years ended December 31, 2022 and 2021, respectively. We anticipate that a significant portion of our operating expenses will continue to be related to research and development as we continue to advance narazaciclib and our other programs.
We incurred research and development expenses of $11.4 million and $11.4 million during the years ended December 31, 2023 and 2022, respectively. We anticipate that a significant portion of our operating expenses will continue to be related to research and development as we continue to advance narazaciclib and our other programs.
Accordingly, we do not allocate expenses to individual projects or 50 Table of Contents product candidates, although we do allocate some portion of our research and development expenses by functional area and by compound.
Accordingly, we do not allocate expenses to individual projects or product candidates, although we do allocate some portion of our research and development expenses by functional area and by compound.
Changes in operating assets and liabilities resulted in a net decrease in cash of $3.6 million.
Changes in operating assets and liabilities resulted in a net decrease in cash of $0.3 million.
Liquidity and Capital Resources Since our inception, we have incurred net losses and experienced negative cash flows from our operations. We incurred net losses of $19.0 million and $16.2 million for the years ended December 31, 2022 and 2021, respectively.
Liquidity and Capital Resources Since our inception, we have incurred net losses and experienced negative cash flows from our operations. We incurred net losses of $18.9 million and $19.0 million for the years ended December 31, 2023 and 2022, respectively.
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business, and do not include any adjustments relating to recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern. 54 Table of Contents Cash Flows The following table summarizes our cash flows for the year ended December 31, 2022 and 2021: Year Ended December 31, 2022 2021 Net cash (used in) provided by: Operating activities $ (16,294,000) $ (19,487,000) Financing activities — 55,560,000 Effect of foreign currency translation (19,000) (28,000) Net (decrease) increase in cash and cash equivalents $ (16,313,000) $ 36,045,000 Net cash used in operating activities Net cash used in operating activities was $16.3 million for the year ended December 31, 2022 and consisted primarily of a net loss of $19.0 million, including $1.2 million of noncash stock-based compensation and depreciation expense.
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business, and do not include any adjustments relating to recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should we be unable to continue as a going concern. 55 Table of Contents Cash Flows The following table summarizes our cash flows for the year ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Net cash (used in) provided by: Operating activities $ (17,932,000) $ (16,294,000) Investing activities (14,000) — Financing activities — — Effect of foreign currency translation 10,000 (19,000) Net decrease in cash and cash equivalents $ (17,936,000) $ (16,313,000) Net cash used in operating activities Net cash used in operating activities was $17.9 million for the year ended December 31, 2023 and consisted primarily of a net loss of $18.9 million, including $1.3 million of noncash stock-based compensation and depreciation expense.
For the years ended December 31, 2022 and 2021, we allocated stock-based compensation as follows: Year ended December 31, 2022 2021 General and administrative $ 538,000 $ 490,000 Research and development 617,000 86,000 $ 1,155,000 $ 576,000 Fair Value Estimates We estimate the fair value of share-based awards to employees and non-employees using the Black-Scholes option pricing model.
For the years ended December 31, 2023 and 2022, we allocated stock-based compensation as follows: Year ended December 31, 2023 2022 General and administrative $ 586,000 $ 538,000 Research and development 715,000 617,000 $ 1,301,000 $ 1,155,000 53 Table of Contents Fair Value Estimates We estimate the fair value of share-based awards to employees and non-employees using the Black-Scholes option pricing model.
As of December 31, 2022, we had an accumulated deficit of $463.7 million. We expect to incur significant expenses and operating losses for the foreseeable future as we continue the development and clinical trials of, and seek regulatory approval for, our product candidates, even if milestones under our license and collaboration agreements may be met.
We expect to incur significant expenses and operating losses for the foreseeable future as we continue the development and clinical trials of, and seek regulatory approval for, our product candidates, even if milestones under our license and collaboration agreements may be met. As of December 31, 2023 we had $20.8 million in cash and cash equivalents.
General and administrative expenses General and administrative expenses decreased by $1.0 million or 10.4%, to $8.4 million for the year ended December 31, 2022 from $9.4 million for the year ended December 31, 2021.
General and administrative expenses General and administrative expenses increased by $0.6 million or 7.7%, to $9.1 million for the year ended December 31, 2023 from $8.4 million for the year ended December 31, 2022.
The guidance is effective for fiscal years beginning after December 15, 2022, and interim periods within those years, for companies deemed to be smaller reporting companies as of November 15, 2019, with early adoption permitted. We will adopt the guidance as of January 1, 2023. The guidance is not expected to have a material effect on the Company. ITEM 7A.
The guidance is effective for fiscal years beginning after December 15, 2022, and interim periods within those years, for companies deemed to be smaller reporting companies, with early adoption permitted. We adopted the guidance effective January 1, 2023. The guidance did not have a material effect on our consolidated financial statements. ITEM 7A.
Deferred revenue decreased $0.2 million due to recognition of the unamortized portion of the upfront payment under our collaboration agreement with SymBio. Net cash provided by financing activities There was no net cash used in or provided by financing activities in the 2022 period.
Deferred revenue decreased $0.2 million due to recognition of the unamortized portion of the upfront payment under our collaboration agreement with SymBio. Net cash used in investing activities Net cash used in investing activities was $14,000 in the 2023 period related to information technology asset purchases. There was no net cash used in investing activities in the 2022 period.
Our operating activities used $16.3 million and $19.5 million of net cash during the year ended December 31, 2022 and 2021, respectively. At December 31, 2022, we had an accumulated deficit of $463.7 million, working capital of $31.3 million, and cash and cash equivalents of $38.8 million.
Our operating activities used $17.9 million and $16.3 million of net cash during the year ended December 31, 2023 and 2022, respectively. At December 31, 2023, we had an accumulated deficit of $482.6 million, working capital of $13.4 million, and cash and cash equivalents of $20.8 million.
Critical Accounting Policies and Estimates This management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with US generally accepted accounting principles (GAAP).
Other Income, Net Other income, net consists principally of interest income earned on cash and cash equivalent balances and foreign exchange gains and losses. 52 Table of Contents Critical Accounting Policies and Estimates This management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with US generally accepted accounting principles (GAAP).
We will require substantial additional financing to fund our ongoing clinical trials and operations, and to continue to execute our strategy. To alleviate the conditions that raise substantial doubt about our ability to continue as a going concern, we plan to explore various dilutive and non-dilutive sources of funding, including equity financings, strategic alliances, business development and other sources.
To alleviate the conditions that raise substantial doubt about our ability to continue as a going concern, we plan to explore various dilutive and non-dilutive sources of funding, including equity financings, strategic alliances, business development and/or combinations, and other sources. The future success of the Company is dependent upon our ability to obtain additional funding.
In addition, we recognized revenues of $0 and $0 for the years ended December 31, 2022 and 2021, respectively, related to the supply agreement. 49 Table of Contents Operating Expenses The following table summarizes our operating expenses for the years ended December 31, 2022 and 2021: 2022 2021 General and administrative $ 8,447,000 $ 9,425,000 Research and development 11,406,000 7,297,000 Total operating expenses $ 19,853,000 $ 16,722,000 General and Administrative Expenses General and administrative expenses consist principally of salaries and related costs for executive and other administrative personnel, including stock-based compensation and travel expenses.
Operating Expenses The following table summarizes our operating expenses for the years ended December 31, 2023 and 2022: 2023 2022 General and administrative $ 9,094,000 $ 8,447,000 Research and development 11,430,000 11,406,000 Total operating expenses $ 20,524,000 $ 19,853,000 General and Administrative Expenses General and administrative expenses consist principally of salaries and related costs for executive and other administrative personnel, including stock-based compensation and travel expenses.
The failure to obtain sufficient capital on acceptable terms when needed would have a material adverse effect on our business, results of operations, and financial condition. Accordingly, we have concluded that substantial doubt exists with respect to our ability to continue as a going concern within one year after the date that these financial statements are issued.
Accordingly, we have concluded that substantial doubt exists with respect to our ability to continue as a going concern within one year after the date that these financial statements are issued.
The details of our general and administrative expenses are: Year Ended December 31, 2022 2021 Professional & consulting fees $ 1,824,000 $ 1,649,000 Stock based compensation 538,000 490,000 Personnel related 3,408,000 3,180,000 Commercial — 101,000 Public company costs 1,382,000 2,587,000 Insurance & other 1,295,000 1,418,000 $ 8,447,000 $ 9,425,000 Research and development expenses Research and development expenses increased by $4.1 million, or 56.3%, to $11.4 million for the year ended December 31, 2022 from $7.3 million for the year ended December 31, 2021.
The details of our general and administrative expenses are: Year Ended December 31, 2023 2022 Professional & consulting fees $ 2,162,000 $ 1,824,000 Stock based compensation 715,000 538,000 Personnel related 3,264,000 3,408,000 Public company costs 1,968,000 1,382,000 Insurance & other 985,000 1,295,000 $ 9,094,000 $ 8,447,000 54 Table of Contents Research and development expenses Research and development expenses were flat in 2023 compared to 2022 at $11.4 million.
Other general and administrative expenses include facility-related costs, communication expenses, insurance, board of directors expenses and professional fees for legal, patent review, consulting and accounting services. We anticipate that our general and administrative expenses will remain consistent in the short-term, but would increase in the future with the continued research and development and potential commercialization of our product candidates.
We anticipate that our general and administrative expenses will remain consistent in the short-term, but would increase in the future with the continued research and development and potential commercialization of our product 51 Table of Contents candidates.
Net cash used in operating activities was $19.5 million for the year ended December 31, 2021 and consisted primarily of a net loss of $16.2 million, including a favorable change in fair value of warrant liability of $0.3 million and $0.6 million of noncash stock-based compensation and depreciation expense.
Deferred revenue decreased $0.2 million due to recognition of the unamortized portion of the upfront payment under our collaboration agreement with SymBio. Net cash used in operating activities was $16.3 million for the year ended December 31, 2022 and consisted primarily of a net loss of $19.0 million, including $1.2 million of noncash stock-based compensation and depreciation expense.
These contracts generally provide for termination following a certain period after notice and therefore we believe that, currently, our non-cancelable obligations under these agreements are not material.
We enter into contracts in the normal course of business with third-party contract organizations for clinical trials, preclinical studies, manufacturing and other services and products for operating purposes. These contracts generally provide for termination following a certain period after notice and therefore we believe that, currently, our non-cancelable obligations under these agreements are not material.
The future success of the Company is dependent upon our ability to obtain additional funding. There can be no assurance, however, that we will be successful in obtaining such funding in sufficient amounts, on terms acceptable to us, or at all.
There can be no assurance, however, that we will be successful in obtaining such funding in sufficient amounts, on terms acceptable to us, or at all. The failure to obtain sufficient capital on acceptable terms when needed would have a material adverse effect on our business, results of operations, and financial condition.
The decrease was attributable primarily to $1.2 million lower expenses for investor relations, proxy solicitation, and fees related to our shareholder meetings in the 2021 period which did not recur in the 2022 period, $0.1 million lower facilities related costs, $0.1 million lower insurance expenses and $0.1 million lower commercial consulting expenses in the 2022 period.
The increase was attributable primarily to $0.6 million higher expenses for investor relations, proxy solicitation, and fees related to our shareholder meetings in the 2023 period, $0.3 million higher professional and consulting fees, and $0.2 million higher stock-based compensation costs in 2023.
Significant changes in operating assets and liabilities included a decrease in accounts payable and accrued liabilities of $3.9 million as a result of the timing of clinical trial and other accruals, and receipt and payment of vendor invoices, and the reduction of prepaid expenses of $0.5 million primarily as a result of recognition of insurance expense.
Significant changes in operating assets and liabilities included a $1.3 million increase in prepaid assets and other current assets related to our agreements with clinical and manufacturing vendors, partially offset by $1.2 million higher accounts payable and accrued liabilities as a result of the timing of clinical trial and other accruals, and receipt and payment of vendor invoices.
Material Cash Requirements We have not achieved profitability since our inception and we expect to continue to incur net losses for the foreseeable future. We expect net cash expended in 2023 to be higher than 2022 due to clinical trials with narazaciclib and increased headcount in our clinical and regulatory groups.
Net cash provided by financing activities There was no net cash used in or provided by financing activities in the 2023 or 2022 periods. Material Cash Requirements We have not achieved profitability since our inception and we expect to continue to incur net losses for the foreseeable future.
These increases were partially offset by a $0.3 million decrease in consulting expenses in the 2022 period. 53 Table of Contents The details of our research and development expenses are: Year ended December 31, 2022 2021 Preclinical & clinical develop ent $ 4,206,000 $ 2,242,000 Personnel related 2,399,000 1,955,000 Manufacturing, formulation & development 2,851,000 1,336,000 Stock based compensation 617,000 86,000 Consulting fees 1,333,000 1,678,000 $ 11,406,000 $ 7,297,000 Change in fair value of warrant liability The fair value of the warrant liability was reduced to $0 during the third quarter of 2021, following the expiration of the underlying tradable warrants.
The details of our research and development expenses are: Year ended December 31, 2023 2022 Preclinical & clinical development $ 4,060,000 $ 4,206,000 Personnel related 2,400,000 2,399,000 Manufacturing, formulation & development 2,798,000 2,851,000 Stock based compensation 586,000 617,000 Consulting fees 1,586,000 1,333,000 $ 11,430,000 $ 11,406,000 Other income, net Other income, net, increased by $0.7 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 due primarily to $0.7 million higher interest income in the 2023 period, partially offset by $49,000 higher foreign currency exchange loss in the 2023 period.
We also expect an increase in costs for potential in-licensing, the timing of which will be determined by the timing of any potential in-licensing. We enter into contracts in the normal course of business with third-party contract organizations for clinical trials, preclinical studies, manufacturing and other services and products for operating purposes.
We expect net cash expended in 2024 to be higher than 2023 due to clinical trials with narazaciclib and increased headcount in our clinical and regulatory groups. We also expect an increase in costs for potential in-licensing, the timing of which will be determined by the timing of any potential in-licensing.
These decreases were partially offset by $0.2 million higher personnel related costs and $0.2 higher professional and consulting fees during the 2022 period.
These increases were partially offset by $0.3 million lower insurance and other costs and lower personnel related costs of $0.1 million in the 2023 period due to lower bonus accrual and headcount.
Through September 30, 2021, we sold 109,523 shares under the agreement and net proceeds were approximately $0.5 million. There were no other sales during the years ended December 31, 2022 and 2021. Our net losses were $19.0 million and $16.2 million for the years ended December 31, 2022 and 2021, respectively.
Our net losses were $18.9 million and $19.0 million for the years ended December 31, 2023 and 2022, respectively. As of December 31, 2023, we had an accumulated deficit of $482.6 million.