Exhibit 99.2
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 |
|
|
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 |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
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 |
|
|
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 |
|
$ |
— |
|
|
$ |
3,392 |
|
Common stock options issued to placement agent and included in offering |
|
$ |
212 |
|
|
$ |
— |
|
Warrant and option modifications included in Valuation loss on March |
|
$ |
404 |
|
|
$ |
— |
|
Proceeds from sale of property and equipment in accounts receivable and other receivables |
|
$ |
2 |
|
|
$ |
51 |
|
# # #
3