Try our mobile app

Published: 2022-03-30 16:09:45 ET
<<<  go to RKDA company page
EX-99.2 3 rkda-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

img193038000_0.jpg 

 

Arcadia Biosciences, Inc.

Consolidated Balance Sheets

(Unaudited)

(In thousands, except share data)

 

 

 

As of December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,685

 

 

$

14,042

 

Short-term investments

 

 

 

 

 

11,625

 

Accounts receivable, net of allowance for doubtful accounts of $76 and $0
   as of December 31, 2021 and 2020, respectively

 

 

1,370

 

 

 

1,406

 

Inventories, net — current

 

 

4,433

 

 

 

3,812

 

Prepaid expenses and other current assets

 

 

900

 

 

 

811

 

Total current assets

 

 

35,388

 

 

 

31,696

 

Restricted cash

 

 

 

 

 

2,001

 

Property and equipment, net

 

 

2,291

 

 

 

3,539

 

Right of use assets

 

 

3,081

 

 

 

5,826

 

Inventories, net — noncurrent

 

 

2,494

 

 

 

3,485

 

Goodwill

 

 

 

 

 

408

 

Intangible assets, net

 

 

484

 

 

 

370

 

Other noncurrent assets

 

 

180

 

 

 

23

 

Total assets

 

$

43,918

 

 

$

47,348

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

3,638

 

 

$

4,105

 

Amounts due to related parties

 

 

64

 

 

 

80

 

Debt — current

 

 

 

 

 

1,141

 

Unearned revenue — current

 

 

 

 

 

8

 

Operating lease liability — current

 

 

1,074

 

 

 

717

 

Other current liabilities

 

 

264

 

 

 

263

 

Total current liabilities

 

 

5,040

 

 

 

6,314

 

Debt — noncurrent

 

 

 

 

 

2,105

 

Operating lease liability — noncurrent

 

 

2,220

 

 

 

5,389

 

Common stock warrant liabilities

 

 

3,392

 

 

 

2,708

 

Other noncurrent liabilities

 

 

2,070

 

 

 

2,280

 

Total liabilities

 

 

12,722

 

 

 

18,796

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock, $0.001 par value—150,000,000 shares authorized as of
   December 31, 2021 and December 31, 2020; 22,184,235 and 13,450,861 shares
   issued and outstanding as of December 31, 2021 and December 31, 2020,
   respectively.

 

 

63

 

 

 

54

 

Additional paid-in capital

 

 

257,515

 

 

 

239,496

 

Accumulated deficit

 

 

(226,485

)

 

 

(211,825

)

Total Arcadia Biosciences stockholders’ equity

 

 

31,093

 

 

 

27,725

 

Non-controlling interest

 

 

103

 

 

 

827

 

Total stockholders' equity

 

 

31,196

 

 

 

28,552

 

Total liabilities and stockholders’ equity

 

$

43,918

 

 

$

47,348

 

 

 

1


 

Arcadia Biosciences, Inc.

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

(In thousands, except share data and per share data)

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

Revenues:

 

 

 

 

 

 

Product

 

$

6,587

 

 

$

1,044

 

License

 

 

17

 

 

 

6,801

 

Royalty

 

 

176

 

 

 

 

Contract research and government grants

 

 

 

 

 

106

 

Total revenues

 

 

6,780

 

 

 

7,951

 

Operating expenses (income):

 

 

 

 

 

 

Cost of product revenues

 

 

8,708

 

 

 

5,199

 

Research and development

 

 

3,889

 

 

 

7,960

 

Gain on sale of Verdeca

 

 

 

 

 

(8,814

)

Loss on sale of Arcadia Spain

 

 

497

 

 

 

 

Impairment of intangible assets

 

 

3,302

 

 

 

 

Impairment of goodwill

 

 

1,648

 

 

 

 

Change in fair value of contingent consideration

 

 

(210

)

 

 

 

Impairment of property and equipment, net

 

 

1,534

 

 

 

 

Selling, general and administrative

 

 

22,938

 

 

 

16,467

 

Total operating expenses

 

 

42,306

 

 

 

20,812

 

Loss from operations

 

 

(35,526

)

 

 

(12,778

)

Interest expense

 

 

(20

)

 

 

(47

)

Other income, net

 

 

10,114

 

 

 

740

 

Change in fair value of common stock warrant liabilities

 

 

8,946

 

 

 

6,570

 

Loss on extinguishment of warrant liability

 

 

 

 

 

(635

)

Gain on extinguishment of PPP loan

 

 

1,123

 

 

 

 

Offering costs

 

 

(769

)

 

 

 

Net loss before income taxes

 

 

(16,132

)

 

 

(6,150

)

 Income tax (provision) benefit

 

 

(2

)

 

 

124

 

 Net loss

 

 

(16,134

)

 

 

(6,026

)

 Net loss attributable to non-controlling interest

 

 

(1,474

)

 

 

(1,371

)

 Net loss attributable to common stockholders

 

$

(14,660

)

 

$

(4,655

)

 Net loss per share attributable to common stockholders:

 

 

 

 

 

 

 Basic and diluted

 

$

(0.69

)

 

$

(0.47

)

 Weighted-average number of shares used in per share
   calculations:

 

 

 

 

 

 

 Basic and diluted

 

 

21,280,620

 

 

 

9,959,018

 

 Other comprehensive loss, net of tax

 

 

 

 

 

 

 Unrealized losses on investment securities

 

 

 

 

 

(1

)

 Other comprehensive loss

 

 

 

 

 

(1

)

 Comprehensive loss attributable to common stockholders

 

$

(14,660

)

 

$

(4,656

)

 

 

2


 

Arcadia Biosciences, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss

 

$

(16,134

)

 

$

(6,026

)

Adjustments to reconcile net loss to cash used in operating activities:

 

 

 

 

 

 

Change in fair value of common stock warrant liabilities

 

 

(8,946

)

 

 

(6,570

)

Change in fair value of contingent consideration

 

 

(210

)

 

 

 

Offering costs

 

 

769

 

 

 

 

Depreciation

 

 

929

 

 

 

632

 

Amortization of intangible assets

 

 

116

 

 

 

30

 

Lease amortization

 

 

1,276

 

 

 

1,048

 

Impairment of intangible assets

 

 

3,302

 

 

 

 

Impairment of goodwill

 

 

1,648

 

 

 

 

Loss (Gain) on disposal of equipment

 

 

23

 

 

 

(8

)

Loss on disposal of intangible assets

 

 

222

 

 

 

 

Net amortization of investment premium

 

 

 

 

 

(44

)

Stock-based compensation

 

 

1,541

 

 

 

2,042

 

Bad debt expense

 

 

76

 

 

 

 

Gain on sale of Verdeca

 

 

 

 

 

(8,814

)

Realized gain on corporate securities

 

 

(10,221

)

 

 

 

Corporate securities received in exchange for license agreement

 

 

 

 

 

(4,318

)

Unrealized gain on corporate securities

 

 

 

 

 

(656

)

Write-down of inventory and prepaid production costs

 

 

3,593

 

 

 

4,311

 

Loss on extinguishment of warrant liability

 

 

 

 

 

635

 

Gain on extinguishment of PPP loan

 

 

(1,123

)

 

 

 

Impairment of property and equipment

 

 

1,534

 

 

 

 

Deferred income taxes

 

 

 

 

 

(107

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(40

)

 

 

(1,119

)

Inventories

 

 

(2,383

)

 

 

(9,751

)

Prepaid expenses and other current assets

 

 

56

 

 

 

39

 

Other noncurrent assets

 

 

(158

)

 

 

(15

)

Accounts payable and accrued expenses

 

 

(372

)

 

 

(580

)

Amounts due to related parties

 

 

(16

)

 

 

40

 

Unearned revenue

 

 

(8

)

 

 

(34

)

Other current liabilities

 

 

1

 

 

 

(43

)

Operating lease payments

 

 

(1,343

)

 

 

(910

)

Net cash used in operating activities

 

 

(25,868

)

 

 

(30,218

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

19

 

 

 

8

 

Purchases of property and equipment

 

 

(1,007

)

 

 

(2,335

)

Proceeds from sale of Verdeca

 

 

 

 

 

3,153

 

Acquisitions, net of cash acquired

 

 

(4,250

)

 

 

(500

)

Purchases of investments

 

 

 

 

 

(1,292

)

Proceeds from sales and maturities of investments

 

 

21,846

 

 

 

18,250

 

Net cash provided by (used in) investing activities

 

 

16,608

 

 

 

17,284

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from issuance of common stock and warrants from
   December 2020 Offering

 

 

 

 

 

8,000

 

Payments of offering costs relating to December 2020 Offering

 

 

 

 

 

(652

)

Proceeds from issuance of common stock and warrants from
   January 2021 PIPE securities purchase agreement

 

 

25,147

 

 

 

 

Payments of offering costs relating to January 2021 PIPE
   securities purchase agreement

 

 

(1,912

)

 

 

 

Proceeds from borrowings

 

 

 

 

 

3,108

 

Payments of transaction costs relating to extinguishment of warrant liability

 

 

 

 

 

(863

)

 

3


 

Principal payments on notes payable

 

 

(2,146

)

 

 

(34

)

Proceeds from exercise of warrants

 

 

22

 

 

 

9,372

 

Proceeds from exercise of stock options and purchases through ESPP

 

 

39

 

 

 

51

 

Capital contributions received from non-controlling interest

 

 

750

 

 

 

1,578

 

Net cash provided by financing activities

 

 

21,900

 

 

 

20,560

 

Effects of foreign currency translation on cash and cash equivalents

 

 

2

 

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

12,642

 

 

 

7,626

 

Cash, cash equivalents and restricted cash — beginning of period

 

 

16,043

 

 

 

8,417

 

Cash, cash equivalents and restricted cash — end of period

 

$

28,685

 

 

$

16,043

 

 

 

$

 

 

$

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

 

 

 

 

 

 

Cash paid for interest

 

$

25

 

 

$

10

 

Cash paid for taxes

 

$

1

 

 

$

1

 

NONCASH TRANSACTIONS:

 

 

 

 

 

 

Shares of common stock issued at closing of ISI transaction

 

$

 

 

$

432

 

Common stock warrants issued to placement agent and included in offering costs related to
    December 2020 Purchase Agreement

 

 

 

 

 

287

 

Common stock warrants issued to placement agent and included in offering costs related to
   May 2020 Warrant Transaction

 

 

 

 

 

215

 

Common stock warrants issued to placement agent and included in offering costs related to
   July 2020 Warrant Transaction

 

 

 

 

 

101

 

Fair value of shares of common stock issued at closing of Arcadia Wellness transaction

 

 

2,053

 

 

 

 

Common stock warrants issued to placement agent and included in offering
   costs related to January 2021 PIPE securities purchase agreement

 

 

942

 

 

 

 

Right of use assets obtained in exchange for new operating lease liabilities

 

 

1,664

 

 

 

331

 

Right of use assets obtained through modification of existing lease agreement

 

 

 

 

 

4,207

 

Fixed assets acquired with notes payable

 

 

 

 

 

37

 

Purchases of fixed assets included in accounts payable and accrued expenses

 

 

 

 

 

71

 

 

# # #

4