Try our mobile app

Published: 2023-08-10 00:00:00 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)

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

 

December 31, 2022

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

13,484

 

 

$

20,644

 

Short-term investments

 

 

5,023

 

 

 

 

Accounts receivable and other receivables, net of allowance for doubtful accounts of
   $1 and $3 as of June 30, 2023 and December 31, 2022, respectively

 

 

630

 

 

 

1,287

 

Inventories, net — current

 

 

3,164

 

 

 

2,571

 

Assets held for sale

 

 

87

 

 

 

87

 

Prepaid expenses and other current assets

 

 

951

 

 

 

809

 

Total current assets

 

 

23,339

 

 

 

25,398

 

Property and equipment, net

 

 

560

 

 

 

704

 

Right of use asset

 

 

1,384

 

 

 

1,848

 

Inventories, net — noncurrent

 

 

1,297

 

 

 

767

 

Intangible assets, net

 

 

40

 

 

 

40

 

Other noncurrent assets

 

 

178

 

 

 

165

 

Total assets

 

$

26,798

 

 

$

28,922

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

2,783

 

 

$

2,881

 

Amounts due to related parties

 

 

33

 

 

 

48

 

Operating lease liability — current

 

 

993

 

 

 

1,010

 

Other current liabilities

 

 

282

 

 

 

270

 

Total current liabilities

 

 

4,091

 

 

 

4,209

 

Operating lease liability — noncurrent

 

 

532

 

 

 

1,007

 

Common stock warrant and option liabilities

 

 

2,445

 

 

 

806

 

Other noncurrent liabilities

 

 

2,000

 

 

 

2,000

 

Total liabilities

 

 

9,068

 

 

 

8,022

 

Commitments and contingencies (Note 13)

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock, $0.001 par value—150,000,000 shares authorized as
   of June 30, 2023 and December 31, 2022; 1,108,432 and 616,079 shares issued
   and outstanding as of June 30, 2023 and December 31, 2022, respectively

 

 

65

 

 

 

65

 

Additional paid-in capital

 

 

284,202

 

 

 

278,827

 

Accumulated other comprehensive income

 

 

21

 

 

 

 

Accumulated deficit

 

 

(266,420

)

 

 

(257,859

)

Total stockholders’ equity

 

 

17,868

 

 

 

21,033

 

Non-controlling interest

 

 

(138

)

 

 

(133

)

Total stockholders' equity

 

 

17,730

 

 

 

20,900

 

Total liabilities and stockholders’ equity

 

$

26,798

 

 

$

28,922

 

 

 

1


 

Arcadia Biosciences, Inc.

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

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

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

1,379

 

 

$

2,946

 

 

$

2,889

 

 

$

6,116

 

Royalty

 

 

 

 

 

50

 

 

 

 

 

 

100

 

License

 

 

10

 

 

 

862

 

 

 

10

 

 

 

862

 

Total revenues

 

 

1,389

 

 

 

3,858

 

 

 

2,899

 

 

 

7,078

 

Operating expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

981

 

 

 

3,447

 

 

 

1,806

 

 

 

6,906

 

Research and development

 

 

391

 

 

 

359

 

 

 

750

 

 

 

754

 

Gain on sale of Verdeca

 

 

 

 

 

(1,138

)

 

 

 

 

 

(1,138

)

Impairment of intangible assets

 

 

 

 

 

72

 

 

 

 

 

 

72

 

Change in fair value of contingent consideration

 

 

 

 

 

(39

)

 

 

 

 

 

(70

)

Impairment of property and equipment

 

 

 

 

 

346

 

 

 

 

 

 

346

 

Gain on sale of property and equipment

 

 

(7

)

 

 

(58

)

 

 

(26

)

 

 

(386

)

Selling, general and administrative

 

 

3,815

 

 

 

4,652

 

 

 

8,209

 

 

 

9,000

 

Total operating expenses

 

 

5,180

 

 

 

7,641

 

 

 

10,739

 

 

 

15,484

 

Loss from operations

 

 

(3,791

)

 

 

(3,783

)

 

 

(7,840

)

 

 

(8,406

)

Interest income

 

 

207

 

 

 

30

 

 

 

405

 

 

 

29

 

Other (loss) income, net

 

 

(13

)

 

 

(44

)

 

 

19

 

 

 

(3

)

Valuation loss on March 2023 PIPE

 

 

 

 

 

 

 

 

(6,076

)

 

 

 

Change in fair value of common stock warrant and option liabilities

 

 

4,416

 

 

 

 

 

 

5,357

 

 

 

 

Issuance and offering costs allocated to liability classified options

 

 

 

 

 

 

 

 

(430

)

 

 

(27

)

Net income (loss) before income taxes

 

 

819

 

 

 

(3,797

)

 

 

(8,565

)

 

 

(8,407

)

Income tax provision

 

 

(1

)

 

 

 

 

 

(1

)

 

 

 

Net income (loss)

 

 

818

 

 

 

(3,797

)

 

 

(8,566

)

 

 

(8,407

)

Net loss attributable to non-controlling interest

 

 

(5

)

 

 

(20

)

 

 

(5

)

 

 

(142

)

Net income (loss) attributable to common stockholders

 

$

823

 

 

$

(3,777

)

 

$

(8,561

)

 

$

(8,265

)

Net income (loss) per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.61

 

 

$

(6.81

)

 

$

(7.70

)

 

$

(14.90

)

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

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

1,358,395

 

 

 

554,723

 

 

 

1,111,915

 

 

 

554,700

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains on available-for-sale securities

 

$

21

 

 

$

 

 

$

21

 

 

$

 

Other comprehensive income

 

 

21

 

 

 

 

 

 

21

 

 

 

 

Comprehensive income (loss) attributable to common stockholders

 

$

844

 

 

$

(3,777

)

 

$

(8,540

)

 

$

(8,265

)

 

2


 

Arcadia Biosciences, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

 

 

Six Months Ended June 30,

 

 

 

 

2023

 

 

 

2022

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss

 

$

(8,566

)

 

$

(8,407

)

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

 

 

 

 

 

 

Change in fair value of common stock warrant and option liabilities

 

 

(5,357

)

 

 

 

Change in fair value of contingent consideration

 

 

 

 

 

(70

)

Issuance and offering costs allocated to liability classified options

 

 

430

 

 

 

 

Valuation loss on March 2023 PIPE

 

 

6,076

 

 

 

 

Depreciation

 

 

138

 

 

 

277

 

Amortization of intangible assets

 

 

 

 

 

26

 

Lease amortization

 

 

357

 

 

 

420

 

Impairment of intangible assets

 

 

 

 

 

72

 

Gain on disposal of property and equipment

 

 

(26

)

 

 

(386

)

Stock-based compensation

 

 

411

 

 

 

583

 

Bad debt expense

 

 

 

 

 

37

 

Gain on sale of Verdeca

 

 

 

 

 

(1,138

)

Write-down of inventories

 

 

192

 

 

 

1,515

 

Impairment of property and equipment

 

 

 

 

 

346

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable and other receivables

 

 

87

 

 

 

(1,333

)

Inventories

 

 

(1,316

)

 

 

1,001

 

Prepaid expenses and other current assets

 

 

(142

)

 

 

(541

)

Other noncurrent assets

 

 

(13

)

 

 

15

 

Accounts payable and accrued expenses

 

 

(149

)

 

 

(247

)

Amounts due to related parties

 

 

(16

)

 

 

19

 

Other current liabilities

 

 

12

 

 

 

8

 

Other noncurrent liabilities

 

 

 

 

 

(1

)

Operating lease liabilities

 

 

(382

)

 

 

(446

)

Net cash used in operating activities

 

 

(8,264

)

 

 

(8,250

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

37

 

 

 

841

 

Proceeds from sale of Verdeca — earn-out received

 

 

569

 

 

 

 

Purchases of property and equipment

 

 

(5

)

 

 

(46

)

Purchases of investments

 

 

(5,002

)

 

 

 

Net cash used by investing activities

 

 

(4,401

)

 

 

795

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from issuance of common stock, pre-funded warrants and
   preferred investment options from March 2023 PIPE

 

 

5,997

 

 

 

 

Payments of offering costs relating to March 2023 PIPE

 

 

(497

)

 

 

 

Proceeds from ESPP purchases

 

 

5

 

 

 

4

 

Net cash provided by financing activities

 

 

5,505

 

 

 

4

 

Net decrease in cash and cash equivalents

 

 

(7,160

)

 

 

(7,451

)

Cash and cash equivalents — beginning of period

 

 

20,644

 

 

 

28,685

 

Cash and cash equivalents — end of period

 

$

13,484

 

 

$

21,234

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

 

 

 

 

 

 

Cash paid for interest

 

$

 

 

$

1

 

NONCASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

Common stock warrant liabilities reclassified to equity
    upon adoption of ASU 2020-06

 

$

 

 

$

3,392

 

Common stock options issued to placement agent and included in offering
    costs related to March 2023 PIPE

 

$

212

 

 

$

 

Warrant and option modifications included in Valuation loss on March
    2023 PIPE

 

$

404

 

 

$

 

Proceeds from sale of property and equipment in accounts receivable and other receivables

 

$

2

 

 

$

51

 

 

 

# # #

3