Biggest changeThe 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.
Biggest changeAccordingly, 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. 71 Table of Contents 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.
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.
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 and any potential in-licensed compounds as well as our ongoing operations.
We may rely on licensing and co-promotion agreements with strategic or collaborative partners for the commercialization of our products in the United States and other territories.
In the future, we may rely on licensing and co-promotion agreements with strategic or collaborative partners for the commercialization of our products in the United States and other territories.
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.
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, 2024 and 2023, we recognized revenues of $226,000, under the SymBio collaboration agreement.
The financial terms of these contracts are subject to negotiations, which vary from contract to contract and may result in payment flows that do not match the periods over which materials or services are provided to us under such contracts.
The financial terms of these contracts are subject to negotiations, which vary from contract to contract and may result in 73 Table of Contents payment flows that do not match the periods over which materials or services are provided to us under such contracts.
If we obtain regulatory approval for any of our product candidates, we expect to incur significant NDA preparation and commercialization expenses. We do not currently have an organization for the sales, marketing and distribution of pharmaceutical products.
If we obtain regulatory approval for any of our product candidates, we expect to incur significant NDA preparation and commercialization expenses. We do not currently have a relationship with an organization for the sales, marketing and distribution of pharmaceutical products.
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.
We expect net cash expended in 2025 to be higher than 2024 due to clinical trials 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.
Research and Development Expenses Our research and development expenses consist primarily of costs incurred for the development of our product candidates, which include: ● employee-related expenses, including salaries, benefits, travel and stock-based compensation expense; ● expenses incurred under agreements with CROs and investigative sites that conduct our clinical trials and preclinical studies; ● the cost of acquiring, developing and manufacturing clinical trial materials; ● direct expenses for maintenance of research equipment, clinical trial insurance and other supplies; and ● costs associated with preclinical activities and regulatory operations.
As such, and since our inception, the purchase price of licenses acquired is classified as acquired in-process research and development expenses in the statements of operations. Research and Development Expenses Our research and development expenses consist primarily of costs incurred for the development of our product candidates, which include: ● employee-related expenses, including salaries, benefits, travel and stock-based compensation expense; ● expenses incurred under agreements with CROs and investigative sites that conduct our clinical trials and preclinical studies; ● the cost of acquiring, developing and manufacturing clinical trial materials; ● direct expenses for maintenance of research equipment, clinical trial insurance and other supplies; and ● costs associated with preclinical activities and regulatory operations.
Product candidates in later stages of clinical development generally have higher development costs than those in earlier stages of clinical development, primarily due to the increased size and duration of later-stage clinical trials. Our research and development expenses are related to narazaciclib, oral rigosertib, other candidates in our pipeline, and potentially in-licensed products.
Product candidates in later stages of clinical development generally have higher development costs than those in earlier stages of clinical development, primarily due to the increased size and duration of later-stage clinical trials. 68 Table of Contents Our research and development expenses are related to tivoxavir marboxil, ratutrelvir, narazaciclib, rigosertib, and potentially in-licensed products.
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.
We expect 58 Table of Contents to incur significant expenses and operating losses for the foreseeable future as we continue the development 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, 2024, the Company had $21.3 million in cash and cash equivalents.
Due to the inherent uncertainty involved in making estimates and the risks associated with the research, development, and commercialization of biotechnology products, we may have based this estimate on assumptions that may prove to be wrong, and our operating plan may change as a result of many factors currently unknown to us.
Due to the inherent uncertainty involved in making estimates and the risks associated with the research, development, and commercialization of biotechnology products, we may have based this estimate on assumptions that may prove to be wrong, and our operating plan may change as a result of many factors currently unknown to us. 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/or combinations, and other sources. The future success of the Company is dependent upon our ability to obtain additional funding.
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 debt and equity financings (including pursuant to the ATM Agreement), strategic alliances, business development and/or combinations, and other sources.
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.
Our operating activities used $29.8 million and $17.9 million of net cash during the year ended December 31, 2024 and 2023, respectively. As of December 31, 2024, we had an accumulated deficit of $649.2 million, working capital of $13.4 million, and cash and cash equivalents of $21.3 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.
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. 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.
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 change was caused by lower interest income due to lower cash balances. 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 $166.5 million and $18.9 million for the years ended December 31, 2024 and 2023, respectively.
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.
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 $3.6 million for the year ended December 31, 2024 and primarily related to the transaction costs of $3.6 million in connection with the Merger.
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.
There were no financing activities during the year ended December 31, 2023. 72 Table of Contents Material Cash Requirements We have not achieved profitability since our inception and we expect to continue to incur net losses for the foreseeable future.
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.
Overview The Company’s net losses were $166.5 million and $18.9 million for the years ended December 31, 2024 and 2023, respectively. As of December 31, 2024, the Company had an accumulated deficit of $649.2 million.
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.
Based on current projections, we believe that we do not have sufficient cash and cash equivalents to support our operations for more than one year following the date that these financial statements from our Annual Report on Form 10-K are issued.
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.
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. These increases will likely include increased costs for insurance, costs related to the hiring of additional personnel and payments to outside consultants among other expenses.
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 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 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.
The increases were partially offset by a $3.2 million decrease in oncology costs and a $0.4 million decrease in stock based compensation. 70 Table of Contents General and administrative expenses The details of our general and administrative expenses are: Year Ended December 31, 2024 2023 Professional & consulting fees $ 5,954,000 $ 2,162,000 Stock based compensation 1,209,000 715,000 Personnel related 3,035,000 3,264,000 Public company costs 1,231,000 1,968,000 Insurance & other 860,000 985,000 $ 12,289,000 $ 9,094,000 General and administrative expenses increased by $3.2 million, or 35.1%, to $12.3 million for the year ended December 31, 2024, from $9.1 million for the year ended December 31, 2023.
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.
These increases were partially offset by a decrease of $0.7 million in public company costs and a decrease in personnel related costs of $0.2 million due to a decrease in headcount.
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).
Please see “Risk Factors” for additional risks associated with our substantial capital requirements. 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”).
Results 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.
Other Income, Net Other income, net consists principally of interest income earned on cash and cash equivalent balances and foreign exchange gains and losses. 69 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2024 and 2023 Year ended December 31, 2024 2023 Change Revenue $ 226,000 $ 226,000 $ — Operating expenses: Acquired in-process research and development 117,464,000 — 117,464,000 Research and development 12,847,000 11,430,000 1,417,000 General and administrative 12,289,000 9,094,000 3,195,000 Total operating expenses 142,600,000 20,524,000 122,076,000 Loss from operations (142,374,000) (20,298,000) (122,076,000) Series A warrant and prefunded warrant expense (24,438,000) — (24,438,000) Other income, net 289,000 1,350,000 (1,061,000) Net loss $ (166,523,000) $ (18,948,000) $ (147,575,000) Revenues Revenues for the years ended December 31, 2024 were consistent with the year ended December 31, 2023 and were due to the recognition of deferred revenue from our collaboration with SymBio.
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.
Based on current projections, we believe that we do not have sufficient cash and cash equivalents to support our operations for more than one year following the date that these financial statements are issued. As a result of these conditions, substantial doubt exists about our ability to continue as a going concern.
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.
Based on current projections, we believe that we do not have sufficient cash and cash equivalents to support our operations for more than one year following the date that these financial statements are issued. We are exploring various sources of funding for development and applying for regulatory approval of our research compounds as well as for our ongoing operations.
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.
Research and development expenses The details of our research and development expenses are: Year ended December 31, 2024 2023 Virology $ 4,589,000 $ - Oncology 5,290,000 8,444,000 Personnel related 2,787,000 2,400,000 Stock based compensation 181,000 586,000 $ 12,847,000 $ 11,430,000 Research and development expenses increased by $1.4 million, or 12.4%, to $12.8 million for the year ended December 31, 2024, from $11.4 million for the year ended December 31, 2023.
Significant changes in operating assets and liabilities included an increase in accounts payable and accrued liabilities of $1.9 million as a result of the timing of clinical trial and other accruals, and receipt and payment of vendor invoices, and an increase of $0.2 million in prepaid expenses and other current assets.
Significant changes in operating assets and liabilities included a net decrease in accounts payable and accrued expenses of $4.5 million due to timing of invoices and payments to our vendors.
Changes in operating assets and liabilities resulted in a net decrease in cash of $0.3 million.
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. Changes in operating assets and liabilities resulted in a net decrease in cash of $0.3 million.
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.
Cautreels will continue to serve as a director on the Board after the Termination Date, and will also continue to provide certain consulting services to the Company for a period of time after the Termination Date. Iain Dukes, the Company’s Executive Chairman, has been appointed as Interim Chief Executive Officer, effective as of the Termination Date. 67 Table of Contents Financial Overview Revenue During the years ended December 31, 2024 and 2023, our revenues were derived exclusively from activities conducted in accordance with our collaboration arrangement with SymBio.
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.
The increase was primarily attributable to a $3.8 million increase in consulting fees in connection with seeking strategic alternatives for our investors and a $0.5 million increase in stock based compensation as a result of the options assumed in connection with the Merger.