Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints, jointly and severally, Dennis P. Calvert and Joseph L. Provenzano, and each of them, as his or her true and lawful attorneys-in-fact and agents, with full power of substitution and resubstitution, for him or her and in his or her name, place and stead, in any and all capacities, to sign any and all amendments to this Annual Report on Form 10-K, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in connection therewith, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or any of them, or their or his or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Company and in the capacities and on the date indicated:
BIOLARGO, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except for per share data)
| | DECEMBER 31, | |
| | 2022 | | | 2021 | |
Assets | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 1,851 | | | $ | 962 | |
Accounts receivable, net of allowance | | | 1,064 | | | | 513 | |
Inventories, net of allowance | | | 120 | | | | 241 | |
Prepaid expenses and other current assets | | | 118 | | | | 85 | |
Total current assets | | | 3,153 | | | | 1,801 | |
| | | | | | | | |
Equipment, net of depreciation | | | 287 | | | | 61 | |
Other non-current assets | | | 124 | | | | 69 | |
Investment in South Korean joint venture | | | 33 | | | | 48 | |
Right of use, operating lease, net of amortization | | | 867 | | | | 453 | |
Clyra Medical prepaid marketing (Note 10) | | | 394 | | | | 591 | |
Total assets | | $ | 4,858 | | | $ | 3,023 | |
| | | | | | | | |
Liabilities and stockholders’ equity (deficit) | |
Current liabilities: | | | | | | | | |
Accounts payable and accrued expenses | | $ | 940 | | | $ | 559 | |
Clyra Medical accounts payable and accrued expenses | | | 238 | | | | 230 | |
Debt obligations, net of discount (Note 4) | | | 100 | | | | 314 | |
Deferred revenue | | | 17 | | | | 89 | |
Lease liability | | | 97 | | | | 103 | |
Deposits | | | 184 | | | | 79 | |
Total current liabilities | | | 1,576 | | | | 1,374 | |
| | | | | | | | |
Long-term liabilities: | | | | | | | | |
Debt obligations, net of current (Note 4) | | | 237 | | | | 180 | |
Lease liability, net of current | | | 773 | | | | 349 | |
Clyra Medical debt obligations (Note 10) | | | 261 | | | | 187 | |
Total long-term liabilities | | | 1,271 | | | | 716 | |
Total liabilities | | | 2,847 | | | | 2,090 | |
| | | | | | | | |
COMMITMENTS AND CONTINGENCIES (Note 13) | | | | | | | | |
| | | | | | | | |
STOCKHOLDERS’ EQUITY (DEFICIT): | | | | | | | | |
Preferred Series A, $0.00067 Par Value, 50,000,000 Shares Authorized, -0- Shares Issued and Outstanding, at December 31, 2022 and December 31, 2021 | | | — | | | | — | |
Common stock, $0.00067 Par Value, 400,000,000 Shares Authorized, 278,462,706 and 255,893,726 Shares Issued, at December 31, 2022 and December 31, 2021 | | | 186 | | | | 171 | |
Additional paid-in capital | | | 148,435 | | | | 143,718 | |
Accumulated deficit | | | (143,594 | ) | | | (139,121 | ) |
Accumulated other comprehensive loss | | | (149 | ) | | | (115 | ) |
Total BioLargo Inc. and subsidiaries stockholders’ equity | | | 4,878 | | | | 4,653 | |
Non-controlling interest (Note 10) | | | (2,867 | ) | | | (3,720 | ) |
Total stockholders’ equity | | | 2,011 | | | | 933 | |
Total liabilities and stockholders’ equity | | $ | 4,858 | | | $ | 3,023 | |
See accompanying notes to consolidated financial statements and report of Independent Registered Public Accounting Firm.
BIOLARGO, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except for per share data)
|
|
Year ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
Product revenue |
|
$ |
4,434 |
|
|
$ |
1,572 |
|
Service revenue |
|
|
1,450 |
|
|
|
959 |
|
Total revenue |
|
|
5,884 |
|
|
|
2,531 |
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
(2,177 |
) |
|
|
(781 |
) |
Cost of service |
|
|
(850 |
) |
|
|
(647 |
) |
Total cost of revenue |
|
|
(3,027 |
) |
|
|
(1,428 |
) |
Gross profit |
|
|
2,857 |
|
|
|
1,103 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
6,731 |
|
|
|
6,172 |
|
Research and development |
|
|
1,319 |
|
|
|
1,367 |
|
Impairment expense |
|
|
197 |
|
|
|
342 |
|
Total operating expenses |
|
|
8,247 |
|
|
|
7,881 |
|
Operating loss |
|
|
(5,390 |
) |
|
|
(6,778 |
) |
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
PPP forgiveness |
|
|
174 |
|
|
|
43 |
|
Grant income |
|
|
74 |
|
|
|
55 |
|
Tax credit income |
|
|
63 |
|
|
|
20 |
|
Interest expense |
|
|
(53 |
) |
|
|
(234 |
) |
Total other (expense) income |
|
|
258 |
|
|
|
(116 |
) |
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(5,132 |
) |
|
|
(6,894 |
) |
Net (loss) income attributable to noncontrolling interest |
|
|
(659 |
) |
|
|
186 |
|
Net loss attributable to common stockholders |
|
$ |
(4,473 |
) |
|
$ |
(7,080 |
) |
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
Loss per share attributable to stockholders – basic and diluted |
|
$ |
(0.02 |
) |
|
$ |
(0.03 |
) |
Weighted average number of common shares outstanding: |
|
|
268,302,234 |
|
|
|
247,203,625 |
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to common stockholders |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(5,132 |
) |
|
$ |
(6,894 |
) |
Foreign currency translation adjustment |
|
|
(34 |
) |
|
|
(14 |
) |
Comprehensive loss |
|
|
(5,166 |
) |
|
|
(6,908 |
) |
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to noncontrolling interest |
|
|
(659 |
) |
|
|
186 |
|
Comprehensive loss attributable to stockholders |
|
$ |
(4,507 |
) |
|
$ |
(7,094 |
) |
See accompanying notes to consolidated financial statements and report of Independent Registered Public Accounting Firm.
BIOLARGO, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
(in thousands, except for share data)
|
|
Common stock |
|
|
Additional paid-in |
|
|
Accumulated |
|
|
Accumulated other comprehensive |
|
|
Non- controlling |
|
|
Total stockholders’ equity |
|
|
|
Shares |
|
|
Amount |
|
|
capital |
|
|
deficit |
|
|
Loss |
|
|
interest |
|
|
(deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2020 |
|
|
225,885,682 |
|
|
$ |
151 |
|
|
$ |
135,849 |
|
|
$ |
(132,041 |
) |
|
$ |
(101 |
) |
|
$ |
(4,093 |
) |
|
$ |
(235 |
) |
Conversion of notes |
|
|
1,966,439 |
|
|
|
1 |
|
|
|
327 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
328 |
|
Issuance of common stock for services |
|
|
2,127,467 |
|
|
|
1 |
|
|
|
366 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
367 |
|
Issuance of common stock for interest |
|
|
81,777 |
|
|
|
— |
|
|
|
16 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16 |
|
Sale of stock for cash |
|
|
29,691,886 |
|
|
|
20 |
|
|
|
4,862 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,882 |
|
Warrant exercise |
|
|
1,283,333 |
|
|
|
1 |
|
|
|
163 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
164 |
|
Return of shares held by Clyra Medical (re Scion) |
|
|
(5,142,858 |
) |
|
|
(3 |
) |
|
|
(921 |
) |
|
|
— |
|
|
|
— |
|
|
|
1,286 |
|
|
|
362 |
|
Stock option compensation expense |
|
|
— |
|
|
|
— |
|
|
|
1,308 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,308 |
|
Fair value of warrant recorded as debt discount |
|
|
— |
|
|
|
— |
|
|
|
35 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
35 |
|
Noncontrolling interest allocation |
|
|
— |
|
|
|
— |
|
|
|
1,149 |
|
|
|
— |
|
|
|
— |
|
|
|
(1,149 |
) |
|
|
— |
|
Clyra stock options issued for services |
|
|
— |
|
|
|
— |
|
|
|
564 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
564 |
|
Issuance of Clyra common stock for cash |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
50 |
|
|
|
50 |
|
Net (loss) gain |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,080 |
) |
|
|
— |
|
|
|
186 |
|
|
|
(6,894 |
) |
Foreign currency translation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14 |
) |
|
|
— |
|
|
|
(14 |
) |
Balance, December 31, 2021 |
|
|
255,893,726 |
|
|
$ |
171 |
|
|
$ |
143,718 |
|
|
$ |
(139,121 |
) |
|
$ |
(115 |
) |
|
$ |
(3,720 |
) |
|
$ |
933 |
|
Sale of stock for cash |
|
|
19,580,225 |
|
|
|
13 |
|
|
|
3,604 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,617 |
|
Stock issued as commitment fee |
|
|
1,250,000 |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Issuance of common stock for services |
|
|
1,448,512 |
|
|
|
1 |
|
|
|
290 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
291 |
|
Stock option exercise |
|
|
290,243 |
|
|
|
— |
|
|
|
40 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
40 |
|
Stock option compensation expense |
|
|
— |
|
|
|
— |
|
|
|
1,663 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,663 |
|
Noncontrolling interest allocation |
|
|
— |
|
|
|
— |
|
|
|
(1,287 |
) |
|
|
— |
|
|
|
— |
|
|
|
1,287 |
|
|
|
— |
|
Clyra stock options issued for services |
|
|
— |
|
|
|
— |
|
|
|
408 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
408 |
|
Sale of Clyra preferred stock for cash |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
225 |
|
|
|
225 |
|
Net (loss) gain |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,473 |
) |
|
|
— |
|
|
|
(659 |
) |
|
|
(5,132 |
) |
Foreign currency translation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(34 |
) |
|
|
— |
|
|
|
(34 |
) |
Balance, December 31, 2022 |
|
|
278,462,706 |
|
|
$ |
186 |
|
|
$ |
148,435 |
|
|
$ |
(143,594 |
) |
|
$ |
(149 |
) |
|
$ |
(2,867 |
) |
|
$ |
2,011 |
|
See accompanying notes to consolidated financial statements and report of Independent Registered Public Accounting Firm.
BIOLARGO, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, except for per share data)
|
|
DECEMBER 31, 2022 |
|
|
DECEMBER 31, 2021 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(5,132 |
) |
|
$ |
(6,894 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Stock option compensation expense |
|
|
2,071 |
|
|
|
1,872 |
|
Common stock issued for services |
|
|
291 |
|
|
|
367 |
|
Impairment expense |
|
|
197 |
|
|
|
342 |
|
Inventory reserve |
|
|
158 |
|
|
|
— |
|
Common stock issued for interest |
|
|
— |
|
|
|
16 |
|
Interest expense related to amortization of the discount on convertible notes payable |
|
|
17 |
|
|
|
119 |
|
Loss on investment in South Korean joint venture |
|
|
15 |
|
|
|
15 |
|
PPP forgiveness |
|
|
(174 |
) |
|
|
(43 |
) |
Amortization and depreciation expense |
|
|
45 |
|
|
|
20 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(551 |
) |
|
|
(29 |
) |
Inventories |
|
|
(35 |
) |
|
|
36 |
|
Accounts payable and accrued expenses |
|
|
382 |
|
|
|
47 |
|
Clyra accounts payable and accrued expenses |
|
|
8 |
|
|
|
132 |
|
Deferred revenue |
|
|
(72 |
) |
|
|
41 |
|
Prepaid expenses and other assets |
|
|
(90 |
) |
|
|
(57 |
) |
Right of use and lease liability, net |
|
|
3 |
|
|
|
— |
|
Deposit |
|
|
105 |
|
|
|
79 |
|
Net cash used in operating activities |
|
|
(2,762 |
) |
|
|
(3,937 |
) |
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Equipment purchases |
|
|
(271 |
) |
|
|
(21 |
) |
Patent purchase |
|
|
— |
|
|
|
(13 |
) |
Net cash used in investing activities |
|
|
(271 |
) |
|
|
(34 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Proceeds from sale of common stock |
|
|
3,617 |
|
|
|
4,882 |
|
Proceeds from warrant exercise |
|
|
— |
|
|
|
164 |
|
Proceeds from BioLargo stock option exercise |
|
|
40 |
|
|
|
— |
|
Repayment of note payable and line of credit |
|
|
— |
|
|
|
(828 |
) |
Repayment by Clyra on inventory line of credit |
|
|
(26 |
) |
|
|
(37 |
) |
Proceeds from sale of preferred stock in Clyra Medical |
|
|
225 |
|
|
|
— |
|
Proceeds from Clyra Medical note payable |
|
|
100 |
|
|
|
— |
|
Proceeds from sale of common stock in Clyra Medical |
|
|
— |
|
|
|
50 |
|
Net cash provided by financing activities |
|
|
3,956 |
|
|
|
4,231 |
|
Net effect of foreign currency translation |
|
|
(34 |
) |
|
|
(14 |
) |
Net change in cash |
|
|
889 |
|
|
|
246 |
|
Cash at beginning of year |
|
|
962 |
|
|
|
716 |
|
Cash at end of year |
|
$ |
1,851 |
|
|
$ |
962 |
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
Cash paid during the year for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
36 |
|
|
$ |
99 |
|
Income taxes |
|
$ |
3 |
|
|
$ |
2 |
|
Short-term lease payments not included in lease liability |
|
$ |
99 |
|
|
$ |
52 |
|
Non-cash investing and financing activities |
|
|
|
|
|
|
|
|
Return of in-process research and development (Scion) |
|
$ |
— |
|
|
$ |
1,804 |
|
Cancellation of Clyra debt obligations and accounts payable (Scion) |
|
$ |
— |
|
|
$ |
(1,465 |
) |
Liability to Scion shareholders |
|
$ |
— |
|
|
$ |
(540 |
) |
Fair value of warrants issued with convertible notes and letter of credit |
|
$ |
— |
|
|
$ |
35 |
|
Conversion of convertible notes payable into common stock |
|
$ |
— |
|
|
$ |
328 |
|
Fair value of common stock issued to Lincoln Park as finance fee |
|
$ |
240 |
|
|
$ |
— |
|
Present value of new operating right of use and lease liability |
|
$ |
443 |
|
|
$ |
186 |
|
Allocation of stock option expense within noncontrolling interest |
|
$ |
1,287 |
|
|
$ |
1,149 |
|
See accompanying notes to consolidated financial statements and report of Independent Registered Public Accounting Firm
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Business and Organization
Description of Business
BioLargo, Inc. (“BioLargo”, or the “Company”) invents, develops, and commercializes innovative platform technologies to solve challenging environmental problems like PFAS contamination (per- and polyfluoroalkyl substances), advanced water and wastewater treatment, industrial odor control, air quality control, infection control, and myriad environmental remediation challenges. Our business strategy is straightforward: we invent or acquire technologies that we believe have the potential to be disruptive in large commercial markets; we develop and validate these technologies to advance and promote their commercial success as we leverage our considerable scientific, engineering, and entrepreneurial talent; we then monetize these technical assets through a variety of business structures that may include licensure, joint venture, sale, spin off, or by deploying direct to market strategies.
Liquidity / Going concern
The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of our business. For the year ended December 31, 2022, we had a net loss of $5,132,000, used $2,762,000 cash in operations, and at December 31, 2022, we had working capital of $1,587,000, and current assets of $3,153,000. We do not believe gross profits in 2023 will be sufficient to fund our current level of operations, and therefore we will have to obtain further investment capital to continue to fund operations and seek to refinance our existing debt. We have been, and anticipate that we will continue to be, limited in terms of our capital resources.
During the year ended December 31, 2022, we generated revenues of $5,884,000 through our subsidiaries. (See Note 12.) Our subsidiaries did not in the aggregate generate enough revenues or gross profits to fund their operations, or to fund our corporate operations or other business segments. To meet our cash obligations during the year ended December 31, 2022, we (i) sold 6,011,701 shares of our common stock to Lincoln Park Capital Fund, LLC (“Lincoln Park”) for $1,253,000 (see Note 3), and (ii) sold 13,568,524 shares of common stock and issued warrants to purchase 27,137,048 shares of common stock to private investors for $2,364,000 (see Notes 3 and 6).
As of December 31, 2022, our cash and cash equivalents totaled $1,851,000. Our total liabilities included $50,000 in debt that is due at the March 2023 maturity date, $140,000 due in SBA loans issued pursuant to the Paycheck Protection Program (see Note 14), $150,000 due to the SBA issued pursuant to the Economic Injury Disaster program (EIDL) over 30 years, and $261,000 owed a subsidiary due in 2024 (see Note 10).
Subsequent to December 31, 2022, we continue to sell common stock to Lincoln Park for working capital as needed (see Note 14).
If we are unable to rely on our current arrangement with Lincoln Park to fund our working capital requirements, we will have to rely on other forms of financing, and there is no assurance that we will be able to do so, or if we do so, it will be on favorable terms.
The foregoing factors raise substantial doubt about our ability to continue as a going concern, unless we are able to continue to raise funds through stock sales to Lincoln Park or other private financings, and in the long term, our ability to attain a reasonable threshold of operating efficiencies and achieve profitable operations by licensing or otherwise commercializing products incorporating our technologies. The consolidated financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Organization
We are a Delaware corporation formed in 1991. We have six wholly-owned subsidiaries: BioLargo Life Technologies, Inc., organized under the laws of the State of California in 2006; ONM Environmental, Inc., organized under the laws of the State of California in 2009; BioLargo Energy Technologies, Inc. (formerly BioLargo Water Investment Group, Inc.) organized under the laws of the State of California in 2019, BioLargo Equipment and Technologies, Inc., organized under the laws of the State of California in 2022; BioLargo Water, Inc. (“Water”), organized under the laws of Canada in 2014; and BioLargo Development Corp., organized under the laws of the State of California in 2016. Additionally, we own 82% (see Note 11) of BioLargo Engineering Science and Technologies, LLC (“BLEST”), organized under the laws of the State of Tennessee in 2017, and 58% of Clyra Medical Technologies, Inc. (“Clyra” or “Clyra Medical”), organized under the laws of the State of California in 2012. We consolidate the financial statements of our partially owned subsidiaries (see Note 2, subheading “Principles of Consolidation,” and Note 10).
Note 2. Summary of Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries, and partially-owned subsidiaries BLEST and Clyra Medical. All intercompany accounts and transactions have been eliminated.
Foreign Currency
The Company has designated the functional currency of BioLargo Water, Inc., our Canadian subsidiary, to be the Canadian dollar. Therefore, translation gains and losses resulting from differences in exchange rates are recorded in accumulated other comprehensive income.
Cash and Cash Equivalents
The Company considers all highly liquid investments with maturities of three months or less when acquired to be cash equivalents. Substantially all cash equivalents are held in short-term money market accounts at one of the largest financial institutions in the United States. From time to time, our cash account balances are greater than the Federal Deposit Insurance Corporation insurance limit of $250,000 per owner per bank, and during such times, we are exposed to credit loss for amounts in excess of insured limits in the event of non-performance by the financial institution. We do not anticipate non-performance by our financial institution.
As of December 31, 2022 and 2021, our cash balances were made up of the following (in thousands):
| | December 31, 2022 | | | December 31, 2021 | |
BioLargo, Inc. and subsidiaries | | $ | 1,685 | | | $ | 941 | |
Clyra Medical Technologies, Inc. | | | 166 | | | | 21 | |
Total | | $ | 1,851 | | | $ | 962 | |
Accounts Receivable
Trade accounts receivable are recorded net of allowances for doubtful accounts. Estimates for allowances for doubtful accounts are determined based on payment history and individual customer circumstances. The allowance for doubtful accounts as of December 31, 2022 and 2021 was $12,000.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Credit Concentration
We have a limited number of customers that account for significant portions of our revenue. During the year ended December 31, 2022, there were two customers that each accounted for more than 10% of consolidated revenues, and during the year ended December 31, 2021, there were three customers that each accounted for more than 10% of consolidated revenues, as follows:
| | December 31, 2022 | | | December 31, 2021 | |
Customer A | | | 47 | % | | | <10 | % |
Customer B | | | 10 | % | | | <10 | % |
Customer C | | | <10 | % | | | 14 | % |
Customer D | | | <10 | % | | | 11 | % |
Customer E | | | <10 | % | | | 11 | % |
We had one customer that accounted for more than 10% of consolidated accounts receivable at December 31, 2022 and two customers that each accounted for more than 10% of consolidated accounts receivable at December 31, 2021, as follows:
| | December 31, 2022 | | | December 31, 2021 | |
Customer A | | | 24 | % | | | <10 | % |
Customer F | | | <10 | % | | | 32 | % |
Customer G | | | <10 | % | | | 12 | % |
Inventory
Inventories are stated at the lower of cost or net realizable value using the average cost method. The allowance for obsolete inventory as of December 31, 2022 and 2021 was $158,000 and $3,000. Inventories consisted of (in thousands):
| | December 31, 2022 | | | December 31, 2021 | |
Raw material | | $ | 46 | | | $ | 108 | |
Finished goods | | | 74 | | | | 133 | |
Total | | $ | 120 | | | $ | 241 | |
Other Non-Current Assets
Other non-current assets consisted of (i) security deposits related to our business offices, (ii) three patents acquired on October 22, 2021, for $34,000, of which $13,000 was paid in cash and the remaining $21,000 was paid through the issuance of 125,000 shares of common stock at $0.17 per share. The tax credit receivable is from the Canadian government related to a research and development credit from our Water subsidiary for which we’ve applied for and received in prior periods.
| | December 31, 2022 | | | December 31, 2021 | |
Patents | | $ | 34 | | | $ | 34 | |
Security deposits | | | 36 | | | | 35 | |
Tax credit receivable | | | 54 | | | | — | |
Total | | $ | 124 | | | $ | 69 | |
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Equity Method of Accounting
On March 20, 2020, we invested $100,000 into a South Korean entity (Odin Co. Ltd., “Odin”) pursuant to a Joint Venture agreement we had entered into with BKT Co. Ltd. and its U.S. based subsidiary, Tomorrow Water. We received a 40% non-dilutive equity interest, and BKT and Tomorrow Water each received 30% equity interests for an aggregate $150,000 investment.
We account for our investment in the joint venture under the equity method of accounting. We have determined that while we have significant influence over the joint venture through our technology license and our position on the Board of Directors, we do not control the joint venture or are otherwise involved in managing the entity and we own less than a majority of the equity. Therefore, we record the asset on our consolidated balance sheet and record an increase or decrease the recorded balance by our percentage ownership of the profits or losses in the joint venture. During the years ended December 31, 2022 and 2021, the joint venture incurred a loss and our 40% ownership share reduced our investment interest by $15,000 each year.
Impairment
Long-lived and definite lived intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the expected future undiscounted cash flows from the use of the asset and its eventual disposition is less than the carrying amount of the asset, then an impairment loss is recognized. The impairment loss is measured based on the fair value of the asset. Any resulting impairment is recorded as a reduction in the carrying value of the related asset in excess of fair value and a charge to operating results.
For the year ended December 31, 2022, management determined that there was an impairment of Clyra’s prepaid marketing asset (See Note 9).
For the year ended December 31, 2021, management determined that there was an impairment expense related to the sale back to Scion Solutions, LLC (“Scion’) of certain intellectual property, recorded on our balance sheet as “In-Process Research and Development” (see Note 9), and an impairment of Clyra’s prepaid marketing asset (see Note 9). Total impairment expense for the years ended December 31, 2022 and 2021 is $197,000 and $342,000, respectively.
Earnings (Loss) Per Share
We report basic and diluted earnings (loss) per share (“EPS”) for common and common share equivalents. Basic EPS is computed by dividing reported earnings by the weighted average shares outstanding. Diluted EPS is computed by adding to the weighted average shares the dilutive effect if convertible notes payable, stock options and warrants were exercised into common stock. For the years ended December 31, 2022 and 2021, the denominator in the diluted EPS computation is the same as the denominator for basic EPS due to the Company’s net loss which creates an anti-dilutive effect of the convertible notes payable, warrants and stock options.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the period reported. Actual results could differ from those estimates. Estimates are used when accounting for stock-based transactions, debt transactions, derivative liabilities, allowance for bad debt, asset depreciation and amortization, impairment expense, among others.
The methods, estimates and judgments we use in applying these most critical accounting policies have a significant impact on the results of our financial statements.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Share-Based Compensation Expense
We recognize compensation expense for stock option awards on a straight-line basis over the applicable service period of the award, which is the vesting period. Fair value is determined on the grant date. Share-based compensation expense is based on the grant date fair value estimated using the Black-Scholes Option Pricing Model.
For stock and stock options issued to consultants and other non-employees for services, the Company measures and records an expense as of the earlier of the date at which either: a commitment for performance by the non-employee has been reached or the non-employee’s performance is complete. The equity instruments are measured at the current fair value, and for stock options, the instruments are measured at fair value using the Black Scholes option model.
The following methodology and assumptions were used to calculate share-based compensation for the years ended December 31, 2022 and 2021:
| | 2022 | | | 2021 | |
| | Non Plan | | | 2018 Plan | | | Non Plan | | | 2018 Plan | |
Risk free interest rate | | 2.32 | – | 3.83 | % | | 2.32 | – | 3.83 | % | | 1.49 | – | 1.73 | % | | 0.93 | – | 1.73 | % |
Expected volatility | | 114 | – | 117 | % | | 114 | – | 117 | % | | 118 | – | 124 | % | | 118 | – | 124 | % |
Expected dividend yield | | — | | | — | | | — | | | — | |
Forfeiture rate | | — | | | — | | | — | | | — | |
Life in years | | 10 | | | 10 | | | 10 | | | 10 | |
Expected price volatility is the measure by which our stock price is expected to fluctuate during the expected term of an option. Expected volatility is derived from the historical daily change in the market price of our common stock, as we believe that historical volatility is the best indicator of future volatility.
The risk-free interest rate used in the Black-Scholes calculation is based on the prevailing U.S. Treasury yield as determined by the U.S. Federal Reserve. We have never paid any cash dividends on our common stock and do not anticipate paying cash dividends on our common stock in the foreseeable future.
Warrants
Warrants issued with our convertible and non-convertible debt instruments are accounted for under the fair value and relative fair value method.
The warrant is first analyzed per its terms as to whether it has derivative features or not. If the warrant is determined to be a derivative and not qualify for equity treatment, then it is measured at fair value using the Black Scholes option model, and recorded as a liability on the balance sheet. The warrant is re-measured at its then current fair value at each subsequent reporting date (it is “marked-to-market”).
If the warrant is determined to not have derivative features, it is recorded into equity at its fair value using the Black Scholes option model, however, limited to a relative fair value based upon the percentage of its fair value to the total fair value including the fair value of the convertible note.
Convertible debt instruments are recorded at fair value, limited to a relative fair value based upon the percentage of its fair value to the total fair value including the fair value of the warrant.
The warrant relative fair values are also recorded as a discount to the convertible promissory notes. As present, these equity features of the convertible promissory notes have recorded a discount to the convertible notes that is substantially equal to the proceeds received.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Non-Cash Transactions
We have established a policy relative to the methodology to determine the value assigned to each intangible we acquire, and/or services or products received for non-cash consideration of our common stock. The value is based on the market price of our common stock issued as consideration, at the date of the agreement of each transaction or when the service is rendered or product is received.
Revenue Recognition
We account for revenue in accordance with ASC 606, “Revenue from Contacts with Customers”. The guidance focuses on the core principle for revenue recognition, which is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, the guidance provides that an entity should apply the following steps:
| Step 1: | Identify the contract(s) with a customer. |
| Step 2: | Identify the performance obligations in the contract. |
| Step 3: | Determine the transaction price. |
| Step 4: | Allocate the transaction price to the performance obligations in the contract. |
| Step 5: | Recognize revenue when (or as) the entity satisfies a performance obligation. |
The Company’s products are sold through a contract with the customer and a written purchase order, in which the details of the contract are defined including the transaction price and method of shipment. The only performance obligation is to create and ship the product, and each product has separate pricing. Revenue is recognized at a point in time when the goods are shipped if the agreement is FOB manufacturer, and when goods are delivered if FOB destination. Revenue is recognized with a reduction for sales discounts, as appropriate and negotiated in the customer’s purchase order.
Service contracts are performed through a written contract, which specifies the performance obligations and the rate at which the services will be billed, typically by time and materials. Each service is separately negotiated and priced. Revenue is recognized as services are performed and completed, or, for services related to product installations, at the completion of the installation. A few contracts have called for milestone or fixed cost payments, where we invoice an agreed-to amount per month for the life of the contract. In these instances, completed work, billed hourly, is recognized as revenue. If the billing amount is greater or lesser than the completed work, a receivable or payable is created. These accounts are adjusted upon additional billings as the work is completed. To date, there have been no discounts or other financing terms for the contracts.
In the event that we generate revenues from royalties or license fees from our intellectual property, we anticipate a licensee would pay a license fee in one or more installments and ongoing royalties based on their sales of products incorporating or using our licensed intellectual property. Upon entering into a licensing agreement, we will determine the appropriate method of recognizing the royalty and license fees.
Clyra also has certain distribution agreements that call for consigned inventory. Although the product is shipped to a third party, it is not revenue until that consigned inventory is sold to end user customer.
Government Grants
We have been awarded multiple research grants from the private and public Canadian research programs. Income we receive directly from grants is recorded as other income. We have been awarded over 80 grants since our first in 2015. Some of the funds from these grants are given directly to third parties (such as the University of Alberta or a third-party research scientist) to support research on our technology. The grants have terms generally ranging between six and eighteen months and support a majority, but not all, of the related research budget costs. This cooperative research allows us to utilize (i) a depth of resources and talent to accomplish highly skilled work, (ii) financial aid to support research and development costs, (iii) independent and credible validation of our technical claims.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The grants typically provide for (i) recurring monthly amounts, (ii) reimbursement of costs for research talent for which we invoice to request payment, and (iii) ancillary cost reimbursement for research talent travel related costs. All awarded grants have specific requirements on how the money is spent, typically to employ researchers. None of the funds may be used for general administrative expenses or overhead in the United States. These grants have substantially increased our level of research and development activities in Canada. We continue to apply for Canadian government and agency grants to fund research and development activities. Not all of our grant applications have been awarded, and no assurance can be made that any pending grant application, or any future grant applications, will be awarded.
Income Taxes
The asset and liability approach is used to recognize deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax bases of asset and liabilities. Deferred tax assets and liabilities are determined based on the differences between financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The effect on deferred tax asset and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
We account for uncertainties in income tax law under a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of uncertain tax positions taken or expected to be taken in income tax returns as prescribed by generally accepted accounting principles (“GAAP”). Under GAAP, the tax effects of a position are recognized only if it is “more-likely-than-not” to be sustained by the taxing authority as of the reporting date. If the tax position is not considered “more-likely-than-not” to be sustained, then no benefits of the position are recognized. Management believes there are no unrecognized tax benefits or uncertain tax positions as of December 31, 2022 and 2021.
The Company assessed its earnings history, trends and estimates of future earnings and determined that the deferred tax asset could not be realized as of December 31, 2022. Accordingly, a valuation allowance was recorded against the net deferred tax asset.
The Company recognizes interest and penalties on income taxes as a component of income tax expense, should such an expense be realized.
Fair Value of Financial Instruments
Management believes the carrying amounts of the Company’s financial instruments as of December 31, 2022 and 2021 approximate their respective fair values because of the short-term nature of these instruments. Such instruments consist of cash, accounts receivable, prepaid assets, accounts payable, line of credit, and other assets and liabilities. The carrying amount of debt instruments are believed to approximate fair value as the stated interest rates are reflective of the prevailing market rates.
Tax Credits
Our research and development activities in Canada may entitle our Canadian subsidiary to claim benefits under the “Scientific Research and Experimental Development Program”, a Canadian federal tax incentive program designed to encourage Canadian businesses of all sizes and in all sectors to conduct research and development in Canada. Benefits under the program include credits to taxable income. If our Canadian subsidiary does not have taxable income in a reporting period, we instead receive a tax refund from the Canadian Revenue Authority. Those refunds are classified in Other Income on our Consolidated Statement of Operations and Comprehensive Loss.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Leases
In February 2016, the FASB issued ASU Update No. 2016-02, “Leases,” which requires lessees to recognize most leases on their balance sheets as a right-of-use asset with a corresponding lease liability, and lessors to recognize a net lease investment. Additional qualitative and quantitative disclosures are also required (see Note 11). We adopted this standard effective January 1, 2019 using the effective date option, as approved by the FASB in July 2018, which resulted in a $399,000 gross up of assets and liabilities; this balance may fluctuate over time as we enter into new leases, extend or terminate current leases. Upon the transition to ASC 842, the Company elected to use hindsight as a practical expedient with respect to determining the lease terms and in assessing any impairment of right-of-use assets for existing leases As of December 31, 2022, the right-of-use assets totaled $867,000 and the lease liability totaled $870,000 on our balance sheet related to our operating leases.
Equipment
Equipment is stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets, which range from 3 - 5 years. Additions, renewals, and betterments that significantly extend the life of the asset are capitalized. Expenditures for repairs and maintenance are charged to expense as incurred. For assets sold or otherwise disposed of, the cost and related accumulated depreciation and amortization are removed from the accounts, and any related gain or loss is reflected in income for the period.
Recent Accounting Pronouncements
None.
Note 3. Sale of Stock for Cash
Lincoln Park Financing
On December 13, 2022, we entered into a stock purchase agreement (the “2022 LPC Purchase Agreement”) with Lincoln Park, pursuant to which Lincoln Park agreed to purchase from us at our request up to an aggregate of $10,000,000 of our common stock (subject to certain limitations) from time to time over a period of three years. The agreement allows us, at our sole discretion, to direct Lincoln Park to purchase shares of our common stock, subject to limitations in both volume and dollar amount. The purchase price of the shares that may be sold to Lincoln Park under the agreement is the lower of (i) the lowest sale price on the date of purchase, or (ii) the average of the three lowest closing prices in the prior 12 business days. There are no restrictions on future financings, rights of first refusal, participation rights, penalties or liquidated damages other than a prohibition on entering into a “Variable Rate Transaction,” as defined in the agreement. Concurrently with the 2022 LPC Purchase Agreement, we entered into a Registration Rights Agreement, pursuant to which we filed a registration statement on Form S-1 with the SEC on December 23, 2022. This registration statement was declared effective on January 19, 2023.
Pursuant to the 2022 LPC Purchase Agreement, we issued 1,250,000 shares to Lincoln Park as a commitment fee, valued at $240,000 and recorded as additional-paid-in-capital on our equity statement.
Pursuant to a similar purchase agreement dated March 30, 2020, during the years ended December 31, 2022 and 2021, we sold 6,011,701 and 24,255,920 shares to Lincoln Park, and received $1,253,000 and $4,018,000, respectively, in gross and net proceeds. Subsequent to December 31, 2022, we began to draw on the 2022 LPC Purchase Agreement for working capital (see Note 14).
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Unit Offerings
During the year ended December 31, 2022, we sold 13,568,524 shares of our common stock and received $2,364,000 in gross and net proceeds from accredited investors. In addition to the shares, we issued each investor a six-month and a five-year warrant to purchase additional shares. (See Note 6, “Warrants Issued in Unit Offering”.) During the year ended December 31, 2021, we sold 5,435,966 shares of our common stock and received $864,000 in gross and net proceeds from accredited investors. In addition to the shares, we issued each shareholder a six-month and a five-year warrant to purchase additional shares. (See Note 6, “Warrants Issued in Unit Offering”.)
Note 4. Debt Obligations
The following table summarizes our debt obligations outstanding as of December 31, 2022 and 2021 (in thousands). The table does not include debt obligations of our partially owned subsidiary Clyra Medical (see Note 10, “Debt Obligations of Clyra Medical”).
| | December 31, | |
| | | | | | |
| | 2022 | | | 2021 | |
Current portion of debt: | | | | | | | | |
SBA Paycheck Protection Program loan | | $ | 43 | | | $ | 314 | |
Convertible note payable, matures March 1, 2023 | | | 50 | | | | — | |
SBA EIDL Loan, matures July 2053, current portion | | | 10 | | | | — | |
Debt discount, net of amortization | | | (3 | ) | | | — | |
Total current portion of debt | | $ | 100 | | | $ | 314 | |
| | | | | | | | |
Long-term debt: | | | | | | | | |
SBA Paycheck Protection Program loans, matures May 2025 | | $ | 97 | | | $ | — | |
Convertible note payable, matures March 1, 2023 | | | — | | | | 50 | |
Debt discount, net of amortization | | | — | | | | (20 | ) |
SBA EIDL Loan, matures July 2053 | | | 140 | | | | 150 | |
Total long-term debt, net of current | | $ | 237 | | | $ | 180 | |
| | | | | | | | |
Total | | $ | 337 | | | $ | 494 | |
For the years ended December 31, 2022 and 2021, we recorded $53,000 and $234,000 of interest expense related to the amortization of discounts on convertible notes payable and coupon interest from our convertible notes and lines of credit.
Cash payment of Debt Obligations
On August 13, 2021, we paid $178,000 in cash to Vernal Bay Investments, LLC, as payment of one-half the outstanding principal on the convertible note scheduled to mature on August 12, 2021. In addition, we issued 1,272,321 shares of our common stock to pay the remaining $228,000 principal and interest due on the note.
On March 1, 2021, we paid in cash the outstanding principal of $600,000 on the promissory note issued August 9, 2019, and scheduled to mature on August 9, 2021.
On March 1, 2021, we paid in cash the outstanding principal of $50,000 on the remaining amount due on a line of credit in which was due on demand at any time after September 1, 2019. There is no remaining balance on this line of credit, and we no longer have the ability to draw on the line of credit.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Conversion of Debt Obligations
On its maturity date of April 20, 2021, we converted to equity a promissory note in the principal balance of $100,000 into 400,000 shares of our common stock, and $9,994 of accrued interest into 48,706 shares of our common stock.
Convertible note payable, matures March 1, 2023
On March 8, 2018, we received $50,000 and entered into a note payable. The note is due on upon demand from the noteholder, with sixty days’ notice. On March 1, 2021, we and the holder of a $50,000 note payable modified the note to set a specific maturity date of March 1, 2023, and allow the investor to convert the note to our common stock at a price of $0.16 per share. In lieu of interest during the extended period of the note, we issued the investor a stock purchase warrant (see Note 6). Subsequent to December 31, 2022, this note was paid (see Note 14).
SBA Program Loans
On February 7, 2022, we received notice that the SBA had forgiven $174,000 of ONM Environmental's $217,243 PPP loan. ONM has appealed this decision. On May 12, 2022, we received notice that the SBA had denied the forgiveness application of BLEST’s $97,000 PPP loan. We have appealed that decision. During the period upon which a forgiveness decision is on appeal, loan payments are deferred. The maturity date of the BLEST PPP loan was officially extended on our request to May 2025. On March 19, 2021, we received notice that the SBA had approved the application for forgiveness of Clyra’s PPP loan totaling $43,000.
In July 2020, our subsidiary ONM Environmental received an Economic Injury Disaster loan from the U.S. Small Business Administration in the amount of $150,000. The has a 3.75% annual interest rate. Monthly payments of $800 began January 2023.
Note 5. Share-Based Compensation
Issuance of Common Stock in exchange for Services
Payment of Officer Salaries
During the year ended December 31, 2022, certain of our officers agreed to convert an aggregate $120,000 of accrued and unpaid salary into 532,225 shares of our common stock. The unpaid salary is converted on the last day of each quarter as follows: on September 30, 2022, we issued 268,330shares of our common stock at $0.27; on June 30, 2022, we issued 263,895 shares of our common stock at $0.18 per share.
During the year ended December 31, 2021, certain of our officers agreed to convert an aggregate $46,000 of accrued and unpaid salary into 214,206 shares of our common stock. The unpaid salary is converted on the last day of each quarter as follows: December 31, 2021, we issued 15,000 shares of our common stock at $0.21 per share; on September 30, 2021, we issued 61,842 shares of our common stock at $0.19; on March 31, 2021, we issued 137,364 shares of our common stock at $0.23 per share.
Shares issued to Officers are unvested at the date of grant and subject to a lock-up agreement restricting vesting and sale until the earlier of (i) the consummation of a sale (in a single transaction or in a series of related transactions) of BioLargo by means of a sale of (a) a majority of the then outstanding common stock of BioLargo (whether by merger, consolidation, sale or transfer of common stock, reorganization, recapitalization or otherwise) or (b) all or substantially all of the assets of BioLargo; and (ii) the successful commercialization of BioLargo’s products or technologies as demonstrated by its receipt of at least $3,000,000 in cash, or the recognition of $3,000,000 in revenue, over a 12-month period from the sale of products and/or the license of technology; and (iii) the Company’s breach of the employment agreement between the Company and Officer and resulting in Officer’s termination.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Payment of Consultant Fees
During 2022, certain of our consultants agreed to convert an aggregate $171,000 accrued and unpaid obligations into 916,287 shares of our common stock. The unpaid obligations were converted on the last day of each quarter as follows: December 30, 2022, we issued 642,041 shares of our common stock at $0.20 per share; on September 30, 2022, we issued 110,498 shares of our common stock at $0.27; on June 30, 2022, we issued 76,996 shares of our common stock at $0.18; on March 31, 2022, we issued 86,752 shares of our common stock at $0.23 per share.
During 2021, certain of our consultants agreed to convert an aggregate $282,000 accrued and unpaid obligations into 1,913,261 shares of our common stock. The unpaid obligations were converted on the last day of each quarter as follows: December 31, 2021, we issued 348,772 shares of our common stock at $0.21 per share; September 30, 2021, we issued 586,963 shares of our common stock at $0.19 per share; June 30, 2020, we issued 367,403 shares of our common stock at $0.16 per share; March 31, 2021, we issued 610,123 shares of our common stock at $0.23 per share.
All of these offerings and sales were made in reliance on the exemption from registration contained in Section 4(2) of the Securities Exchange Act and/or Regulation D promulgated thereunder as not involving a public offering of securities.
Payment of Interest
During June 2021, pursuant to terms included in our debt agreements, we converted an aggregate $16,000 accrued interest into 81,777 shares of our common stock at $0.19 per share.
All of these offerings and sales were made in reliance on the exemption from registration contained in Section 4(2) of the Securities Exchange Act and/or Regulation D promulgated thereunder as not involving a public offering of securities.
Stock Option Expense
During the years ended December 31, 2022 and 2021, we recorded an aggregate $2,071,000 and $1,872,000, respectively, in selling general and administrative expense related to the issuance of stock options. Of that amount, we recorded an aggregate $2,071,000 and $1,872,000, in selling general and administrative expense related to the issuance of stock options. We issued options through our 2018 Equity Incentive Plan, and outside of this plan. Of that amount, $408,000 and $564,000 were issued by our subsidiary Clyra Medical (see Note 10).
2018 Equity Incentive Plan
On June 22, 2018, our stockholders adopted the BioLargo 2018 Equity Incentive Plan (“2018 Plan”) as a means of providing our directors, key employees and consultants additional incentive to provide services. Both stock options and stock grants may be made under this plan for a period of 10 years. It is set to expire on its terms on June 22, 2028. Our Board of Director’s Compensation Committee administers this plan. As plan administrator, the Compensation Committee has sole discretion to set the price of the options. The plan authorizes the following types of awards: (i) incentive and non-qualified stock options, (ii) restricted stock awards, (iii) stock bonus awards, (iv) stock appreciation rights, (v) restricted stock units, and (vi) performance awards. The total number of shares reserved and available for awards pursuant to this Plan as of the date of adoption of this 2018 Plan by the Board is 40 million shares. The number of shares available to be issued under the 2018 Plan increases automatically each January 1st by the lesser of (a) 2 million shares, or (b) such number of shares determined by our Board. As of December 31, 2022, 48,000,000 shares are authorized under the plan.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Activity for our stock options under the 2018 Plan during the year ended December 31, 2022, and the year ended December 31, 2021, is as follows:
| | | | | | | | | | Weighted | | | | | |
| | | | | | | | | | Average | | | Aggregate | |
| | Options | | | Exercise | | | Price per | | | Intrinsic | |
| | Outstanding | | | Price per share | | | share | | | Value(1) | |
Balance, December 31, 2020 | | | 18,865,525 | | | $0.12 | – | 0.43 | | | $ | 0.19 | | | | | |
Granted | | | 4,320,617 | | | $0.13 | – | 0.23 | | | $ | 0.19 | | | | | |
Balance, December 31, 2021 | | | 23,186,142 | | | $0.12 | – | 0.43 | | | $ | 0.19 | | | | | |
Granted | | | 6,322,233 | | | $0.18 | – | 0.27 | | | $ | 0.22 | | | | | |
Exercised | | | (290,243 | ) | | $0.13 | – | 0.23 | | | $ | 0.16 | | | | | |
Expired | | | (733,583 | ) | | $0.12 | – | 0.40 | | | $ | 0.33 | | | | | |
Balance, December 31, 2022 | | | 28,484,549 | | | $0.12 | – | 0.43 | | | $ | 0.19 | | | | | |
Non-vested | | | (3,746,708 | ) | | $0.18 | – | 0.27 | | | $ | 0.19 | | | | | |
Vested, December 31, 2022 | | | 24,737,841 | | | $0.12 | – | 0.43 | | | $ | 0.19 | | | $ | 596,000 | |
(1) – Aggregate intrinsic value based on closing common stock price of $0.20 at December 31, 2022.
The options granted to purchase 6,322,233 shares during the year ended December 31, 2022 with an aggregate fair value of $1,329,000 were issued to officers, board of directors, employees and consultants: (i) we issued options to purchase 495,135 shares of our common stock at an exercise price on the respective grant date of $0.17 and $0.23 per share to our CFO and President to replace options that had expired and resulted in a fair value of $97,000; (ii) we issued options to purchase 1,861,456 shares of our common stock at an exercise price on the respective grant date ranging between $0.18 – $0.27 per share to members of our board of directors for services performed, in lieu of cash; the fair value of these options totaled $401,000; (iii) we issued options to purchase 2,933,901 shares of our common stock to employees as part of an employee retention plan at an exercise price on the respective date ranging between $0.18 – $0.27 per share; the fair value of employee retention plan options totaled $608,000 and will vest quarterly over four years as long as they are retained as employees; (iv) we issued options to purchase 731,741 shares of our common stock to consultants in lieu of cash for expiring options and per agreement totaling $155,000, and (v) we issued 300,000 options to our Chief Financial Officer with a fair value of $68,000(see “Chief Financial Officer Contract Extension” immediately below). All stock option expense is recorded on our consolidated statement of operations as selling, general and administrative expense.
Chief Financial Officer Contract Extension
On March 22, 2022, we and our Chief Financial Officer Charles K. Dargan, II formally agreed to extend the engagement agreement dated February 1, 2008 (the “Engagement Agreement”, which had been previously extended multiple times), pursuant to which Mr. Dargan has been and continues to serve as the Company’s Chief Financial Officer. The Engagement Extension Agreement dated as of March 22, 2022 (the “Engagement Extension Agreement”) provides for an additional one-year term through January 31, 2023 (the “Extended Term”; see Note 14).
As the sole compensation for the Extended Term, Mr. Dargan was issued an option (“Option”) to purchase 25,000 shares of the Company’s common stock for each month during the Extended Term (thus, an option to purchase 300,000 shares reflecting an extended term of 12 months). The Option vests over the period of the Extended Term, with 25,000 shares having vested as of March 22, 2022, and the remaining shares to vest 25,000 shares monthly beginning March 22, 2022, and each month thereafter, so long as the agreement is in full force and effect. The Option is exercisable at $0.24 per share, the closing price of BioLargo’s common stock on March 22, 2022, the grant date, expires ten years from the grant date, and was issued pursuant to the Company’s 2018 Equity Incentive Plan.
The Option is Mr. Dargan’s sole compensation for the Extended Term. As was the case in all prior terms of his engagement, there is no cash component of his compensation for the Extended Term. Mr. Dargan is eligible to be reimbursed for business expenses he incurs in connection with the performance of his services as the Company’s Chief Financial Officer (although he has made no such requests for reimbursement in the past). All other provisions of the Engagement Agreement not expressly amended pursuant to the Engagement Extension Agreement remain the same, including provisions regarding indemnification and arbitration of disputes. See also Note 14, Subsequent Events.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2007 Equity Incentive Plan
On September 7, 2007, and as amended April 29, 2011, the BioLargo, Inc. 2007 Equity Incentive Plan (“2007 Plan”) was adopted as a means of providing our directors, key employees and consultants additional incentive to provide services. Both stock options and stock grants may be made under this plan for a period of 10 years, which expired on September 7, 2017. The Board’s Compensation Committee administers this plan. As plan administrator, the Compensation Committee has sole discretion to set the price of the options. As of September 2017, the Plan was closed to further stock option grants.
Activity for our stock options under the 2007 Plan for the years ended December 31, 2022 and 2021 is as follows:
| | | | | | | | | | | | Weighted | | | | | |
| | | | | | | | | | | | Average | | | Aggregate | |
| | Options | | | Exercise | | | Price per | | | intrinsic | |
| | Outstanding | | | price per share | | | share | | | Value(1) | |
Balance, December 31, 2020 | | | 5,689,363 | | | $ | 0.23 | – | 0.94 | | | $ | 0.44 | | | | | |
Expired | | | (2,810,117 | ) | | | 0.34 | – | 0.51 | | | | 0.38 | | | | | |
Balance, December 31, 2021 | | | 2,879,246 | | | $ | 0.23 | – | 0.94 | | | $ | 0.49 | | | | | |
Expired | | | (975,161 | ) | | | 0.35 | – | 0.40 | | | | 0.36 | | | | | |
Balance, December 31, 2022 | | | 1,904,085 | | | $ | 0.23 | – | 0.94 | | | $ | 0.56 | | | $ | — | |
(1) – Aggregate intrinsic value based on closing common stock price of $0.20 at December 31, 2022.
Non-Plan Options issued
Activity of our non-plan stock options issued for the years ended December 31, 2022 and 2021 is as follows:
| | | | | | | | | | | | Weighted | | | | | |
| | Non-plan | | | | | | | | | average | | | Aggregate | |
| | Options | | | | Exercise | | | price per | | | intrinsic | |
| | outstanding | | | | price per share | | | share | | | value(1) | |
Balance, December 31, 2020 | | | 20,749,583 | | | $ | 0.12 | – | 1.00 | | | $ | 0.41 | | | | | |
Granted | | | 169,624 | | | | 0.17 | – | 0.23 | | | | 0.20 | | | | | |
Expired | | | (800,000 | ) | | | 1.00 | | | | 1.00 | | | | | |
Balance, December 31, 2021 | | | 20,119,207 | | | $ | 0.12 | – | 0.83 | | | $ | 0.39 | | | | | |
Granted | | | 571,358 | | | | 0.17 | – | 0.27 | | | | 0.19 | | | | | |
Expired | | | (1,666,736 | ) | | | 0.30 | – | 0.40 | | | | 0.31 | | | | | |
Balance, December 31, 2022 | | | 19,023,829 | | | $ | 0.12 | – | 0.83 | | | $ | 0.39 | | | | | |
Unvested | | | (507,500 | ) | | | 0.45 | | | | 0.45 | | | | | |
Vested and outstanding, December 31, 2022 | | | 18,516,329 | | | $ | 0.12 | – | 0.83 | | | $ | 0.39 | | | $ | 77,000 | |
(1) – Aggregate intrinsic value based on closing common stock price of $0.20 at December 31, 2022.
During the year ended December 31, 2022, we issued options to purchase an aggregate 571,358 shares of our common stock at exercise prices ranging between $0.17 – $0.27 per share to vendors for fees for services. The fair value of the options issued totaled an aggregate $109,000 and is recorded in our selling, general and administrative expense.
During the year ended December 31, 2021, we issued options to purchase an aggregate 169,624 shares of our common stock at exercise prices ranging between $0.17 – $0.23 per share to vendors for fees for services. The fair value of the options issued totaled an aggregate $34,000 and is recorded in our selling, general and administrative expense.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 6. Warrants
We have certain warrants outstanding to purchase our common stock, at various prices, as described in the following table:
| | | | | | | | | | | | Weighted | | | | | |
| | | | | | | | | | | | average | | | Aggregate | |
| | Warrants | | | | Exercise | | | price per | | | intrinsic | |
| | outstanding | | | | price per share | | | share | | | value(1) | |
Balance, December 31, 2020 | | | 32,980,989 | | | $ | 0.13 | – | 1.00 | | | $ | 0.29 | | | | | |
Granted | | | 11,096,992 | | | | 0.12 | – | 0.14 | | | | 0.21 | | | | | |
Exercised | | | (1,283,333 | ) | | | 0.12 | – | 0.14 | | | | 0.13 | | | | | |
Expired | | | (6,029,086 | ) | | | 0.12 | – | 0.70 | | | | 0.30 | | | | | |
Balance, December 31, 2021 | | | 36,765,562 | | | $ | 0.13 | – | 1.00 | | | $ | 0.27 | | | | | |
Granted | | | 27,137,048 | | | | 0.12 | – | 0.14 | | | | 0.23 | | | | | |
Exercised | | | — | | | | | | | | | | | | | | | |
Expired | | | (14,879,152 | ) | | | 0.12 | – | 0.48 | | | | 0.24 | | | | | |
Balance, December 31, 2022 | | | 49,023,398 | | | $ | 0.13 | – | 1.00 | | | $ | 0.26 | | | $ | 691,000 | |
(1) – Aggregate intrinsic value based on closing common stock price of $0.20 at December 31, 2022.
Warrants issued in Unit Offerings
During the year ended December 31, 2022, pursuant to our Unit Offerings (see Note 3), we issued six-month stock purchase warrants to purchase an aggregate 13,568,524 shares of our common stock at prices from $0.19 - $0.26 per share, and five-year stock purchase warrants to purchase an aggregate 13,568,524 shares of our common stock at prices from $0.24 - $0.33 per share.
During the year ended December 31, 2021, pursuant to our Unit Offering (see Note 3), we issued six-month stock purchase warrants to purchase an aggregate 5,435,996 shares of our common stock at prices from $0.14 - $0.23 per share, and five-year stock purchase warrants to purchase an aggregate 5,435,996 shares of our common stock at prices from $0.16 - $0.29 per share.
Warrant issued in conjunction with amendment to note payable
On March 1, 2021, we and the holder of a $50,000 note payable modified the note (see Note 4). In lieu of interest during the extended period of the note, we issued the investor a warrant to purchase 225,000 shares of our common stock at $0.16 per share for a period of five years. The fair value of these warrants totaled $35,000 and is recorded as a debt discount on our consolidated balance sheets, of which amount will be amortized to interest expense over the two-year term of the debt.
Exercise of Warrants
During the year ended December 31, 2021, we issued an aggregate 1,283,333 shares of our common stock from the exercise of outstanding stock purchase warrants and in exchange we received proceeds totaling an aggregate $164,000.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fair Value – Interest Expense
To determine interest expense related to our outstanding warrants issued in conjunction with debt offerings, the fair value of each award grant is estimated on the date of grant using the Black-Scholes option pricing model and the relative fair values are amortized over the life of the warrant. For the determination of expense of warrants issued for services, extinguishment of debt and settlement management also uses the option-pricing model. The principal assumptions we used in applying this model were as follows:
| | 2022 | | | 2021 | |
Risk free interest rate | | | 3.69 | – | 3.88% | | | | 0.71% | |
Expected volatility | | | 40% | | | | 100% | |
Expected dividend yield | | | — | | | | — | |
Forfeiture rate | | | — | | | | — | |
Expected life in years | | | 3 | | | | .5 | – | 5 | |
The risk-free interest rate is based on U.S. Treasury yields in effect at the time of grant. Expected volatilities are based on historical volatility of our common stock. The expected life in years is based on the contract term of the warrant.
Note 7. Accounts Payable and Accrued Expenses
As of December 31, 2022, accounts payable and accrued expenses included the following (in thousands):
Category | | BioLargo | | | ONM | | | BLEST | | | Water | | | Intercompany amounts | | | Totals | |
Accounts payable | | $ | 187 | | | $ | 486 | | | $ | 7 | | | $ | 119 | | | $ | (82 | ) | | $ | 717 | |
Accrued payroll | | | 20 | | | | 58 | | | | 120 | | | | — | | | | — | | | | 198 | |
Accrued interest | | | 25 | | | | — | | | | — | | | | — | | | | — | | | | 25 | |
Total | | | | | | | | | | | | | | | | | | | | | | $ | 940 | |
As of December 31, 2021, accounts payable and accrued expenses included the following (in thousands):
Category | | BioLargo | | | ONM | | | BLEST | | | Water | | | Intercompany amounts | | | Totals | |
Accounts payable | | $ | 156 | | | $ | 72 | | | $ | 73 | | | $ | 96 | | | $ | (47 | ) | | $ | 350 | |
Accrued payroll | | | 37 | | | | 53 | | | | 94 | | | | — | | | | — | | | | 184 | |
Accrued interest | | | 25 | | | | — | | | | — | | | | — | | | | — | | | | 25 | |
Total | | | | | | | | | | | | | | | | | | | | | | $ | 559 | |
See Note 10, “Accounts Payable and Accrued Expenses”, for the accounts payable and accrued expenses of Clyra Medical.
Note 8. Provision for Income Taxes
Given our historical losses from operations, income tax obligations have been limited to the minimum franchise tax assessed by the State of California. Since 2016, we have not consolidated for tax purposes our subsidiary Clyra Medical, as our ownership interest was less than 80%. Our subsidiary BLEST is a Tennessee limited liability company and as such, is not consolidated in our corporate tax return. As a pass-through entity, it does not pay federal taxes. However, the state of Tennessee charges franchise and excise taxes for limited liability companies, and thus BLEST will incur a nominal franchise tax and will not pay an excise tax unless and until it is profitable.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
At December 31, 2022, we had federal and California tax net operating loss carry-forwards (“NOLs”) of approximately $101,000,000 and $54,000,000 respectively. Due to changes in our ownership through common stock issuances throughout the year, the utilization of NOLs may be subject to annual limitations and discounts under provisions of the Internal Revenue Code. We have not conducted a complete analysis to determine the extent of these limitations or any future limitation. Such limitations could result in the permanent loss of a significant portion of the NOLs. Under the Tax Cuts and Jobs Act (“TCJA”) signed into law on December 22, 2018, post‑2018 NOLs may be carried forward indefinitely, and pre‑2018 NOLs have a 20-year limitation on carryforwards; however, the NOLs are limited to the lesser of (1) the aggregate of the NOL carryovers to such year, plus the NOL carry-backs to such year, or (2) 80% of taxable income (determined without regard to the deduction) (Internal Revenue Code Sec. 172(a)). Generally, NOLs can no longer be carried back but are allowed to be carried forward indefinitely (Sec. 172(b)(1)(A), which applies to 2018 and later NOLs only). Nevertheless, for California purposes, the additional taxable income limitations on NOL carryforwards as well as the indefinite time to use the NOLs have not been adopted. Therefore, for California, NOLs expire after 20 years. As such, ours will begin to expire in for the tax period ending December 31, 2024. Realization of our deferred tax assets, which relate to operating loss carryforwards and timing differences, is dependent on future earnings. The timing and amount of future earnings are uncertain and therefore we have established a 100% valuation allowance.
Note 9. In-Process Research and Development; Impairment expense
Scion Solutions Transaction dated March 1, 2022
On September 26, 2018, BioLargo and Clyra Medical entered into a transaction (the “Scion Transaction”) whereby BioLargo would acquire, and then license back to Clyra, the intangible assets of Scion Solutions, LLC (“Scion”), and in particular its in-process research and development of the “SkinDisc,” a method for treating advanced hard-to-treat wounds including diabetic ulcers. In addition to a pending patent application, the assets included the technical know-how and data developed by the Scion team.
The consideration provided to Scion, which was subject to an escrow agreement dated September 26, 2018 (“Escrow Agreement”) and earn out provisions, included: (i) 21,000 shares of the Clyra Medical common stock; (ii) 10,000 shares of Clyra Medical common stock redeemable for 7,142,858 BioLargo common shares (detailed below); and (iii) a promissory note in the principal amount of $1,250,000 owed by Clyra Medical (“Clyra-Scion Note”). The Clyra-Scion note accrued interest at an annual rate of 5%. As of December 31, 2021, $243,000 had be paid in reduction of principal owed on the Clyra-Scion note.
Immediately following Clyra Medical’s purchase of Scion’s intangible assets, Clyra Medical sold to BioLargo the assets, along with 12,755 Clyra Medical common shares. In exchange, BioLargo issued Clyra Medical 7,142,858 shares of BioLargo common stock. Concurrently, BioLargo licensed back to Clyra Medical the Scion assets. Scion may exchange its 10,000 Clyra Medical common shares for the 7,142,858 shares of BioLargo common stock issued to Clyra Medical, subject to the escrow and earn-out provisions described above. The fair value of the 7,142,858 BioLargo shares at December 31, 2020, was $2,150,000.
During the year ended December 31, 2020, Clyra Medical’s gross revenue exceeded $200,000, and thus the first and second performance metrics in the Escrow Agreement were met. As a result, Scion vested 6,200 Clyra Medical common shares, of which 2,200 are redeemable for 1,428,571 BioLargo shares. The fair value of the newly vested shares total was $257,000 at December 31, 2020. On our balance sheet, the In-Process Research and Development asset, and Common Stock Held for Redemption liability, each increased by that amount as of December 31, 2020.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
By written agreement dated March 1, 2022, fully executed on March 3, 2022, Clyra Medical and BioLargo agreed to sell back to Scion the Scion IP purchased in the 2018 Scion Transaction. In exchange, Scion agreed to (i) accept 2,000,000 (of the 5,000,000) BioLargo common shares it had earned, (ii) forgive the outstanding principal (of $1,007,000) and interest (of $133,000) due on the Scion Promissory Note, and (iii) return all shares of Clyra common stock owned by Scion. Additionally, Scion members Spencer Brown, Tanya Rhodes, and Dr. Brock Liden each forgave all amounts due to them pursuant to their consulting agreements with Clyra Medical, which, in the aggregate, represented $305,000 on Clyra Medical’s accounts payable, and Spencer Brown resigned from Clyra Medical’s board of directors. The agreement further provided that Clyra Medical and BioLargo indemnify Scion and related parties from any claims related to the SkinDisc, and for mutual releases of any claims between the parties.
Spencer Brown and Tanya Rhodes each entered into non-disclosure agreements whereby they agreed not to disclose Clyra Medical or BioLargo’s proprietary information, and five-year non-compete provisions whereby they agreed not to engage in competition with copper-iodine complex technologies that are the same or substantially similar to Clyra Medical’s intellectual property. In exchange, Clyra Medical, BioLargo, and certain agents of Clyra Medical and BioLargo agreed not to engage in competition with Scion’s SkinDisc technology.
Separately, BioLargo and Clyra Medical entered into an agreement dated March 3, 2022, whereby (i) BioLargo agreed to transfer to Scion the Scion IP in accordance with the March 1, 2022 agreement listed on its balance sheet as In-process Research and Development, which was valued at $2,150,000, and (ii) Clyra Medical transferred to BioLargo for its return to treasury 5,142,858 shares of BioLargo common stock.
Although these agreements were not fully executed until March 3, 2022, the essential terms of the agreement between Scion and Clyra Medical/BioLargo that would have a material impact on BioLargo’s financial statements remained unchanged since the first draft of the transaction document prepared and agreed to by both parties in December 2021, subject to document finalization and execution, and therefore, management considered the guidance in Accounting Standard Codification 855, whereby since the condition existed as of the balance sheet date, with further evidence arising subsequent to the balance sheet date, the Company recognizes the financial statement effects of this transaction as of December 31, 2021.
Impairment of Other Asset, Prepaid Marketing
On December 30, 2015, Clyra entered into a consulting agreement with Beach House Consulting, LLC, through which Jack B. Strommen is obligated to provide consulting services to Clyra Medical related to its sales and marketing activities, in exchange for $23,000 per month for a period of four years. On June 30, 2020, at Clyra’s request, Beach House Consulting agreed to accept 3,639 shares of Clyra common stock valued at $788,000, in lieu of cash, as full prepayment of the consulting fee. The obligation to provide the consulting services is dependent on Clyra generating an average of $250,000 in monthly sales over three consecutive months, which has not been met. The value of the shares issued to Beach House totaled $788,000, and the obligation is recorded as a non-current asset on our consolidated balance sheet.
Management determined as of December 31, 2021, to impair the asset by $197,000. The impairment amount was charged to impairment expense on our consolidated statement of operations.
The following table summarizes the expenses related to the foregoing transactions as of December 31, 2021.
| | Biolargo Corporate | | | Clyra | | | Total | |
| | | | | | | | | | | | |
In-Process Research and Development | | $ | (2,150,000 | ) | | $ | — | | | $ | (2,150,000 | ) |
Clyra debt obligations (Clyra-Scion note) | | | — | | | | 1,007,000 | | | | 1,007,000 | |
Accounts payable and accrued interest | | | — | | | | 458,000 | | | | 458,000 | |
Liability to Scion shareholders | | | — | | | | 540,000 | | | | 540,000 | |
Other asset, prepaid marketing | | | — | | | | (197,000 | ) | | | (197,000 | ) |
Total | | $ | (2,150,000 | ) | | $ | 1,808,000 | | | $ | (342,000 | ) |
In light of Clyra Medical’s revenues for the year ended December 31, 2022, and its shift of focus to a surgical wash product, Management determined as of December 31, 2022, to further impair the asset by $197,000.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 10. Noncontrolling Interest – Clyra Medical
As discussed in Note 2 above, we consolidate the operations of our partially owned subsidiary Clyra Medical, of which we owned 58% of its outstanding shares as of December 31, 2022.
Debt Obligations of Clyra Medical
Promissory Note
On April 8, 2022, Clyra Medical issued a promissory note in the principal amount of $100,000 to an individual investor, payable April 8, 2024, and bearing 8% annual interest. The note may be converted by its holder at any time prior to the maturity date, and automatically converts to stock upon (i) Clyra’s sale of $5,000,000 or more of its common or preferred stock, or (ii) the maturity date, at a conversion price equal to 70% of the lowest price-per-share of shares sold to a future investor prior to the maturity date.
Line of Credit
On June 30, 2020, Clyra Medical entered into a Revolving Line of Credit Agreement whereby Vernal Bay Capital Group, LLC committed to provide a $1,000,000 inventory line of credit. Clyra Medical received $260,000 in draws and made repayments totaling $99,000. Funds from the line of credit must be used to produce inventory. Additional draws are conditional upon the presentation of invoices or purchase orders to the lender equal to the greater of one-half of principal outstanding on the line of credit, and $200,000. The line of credit note earns interest at 15%, matures in one year, and requires Clyra pay interest and principal from gross product sales. For the first 180 days, on a monthly basis, Clyra is required to pay 30% of gross product sales to reduce amounts owed, and thereafter 60% of gross sales. Clyra issued Vernal Bay 322 shares of its common stock as a commitment fee for the line of credit, valued at $70,000. A security agreement of the same date grants Vernal Bay a security interest in Clyra’s inventory, as that term is defined in the Uniform Commercial Code. Clyra may prepay the note at any time.
On December 13, 2022, we entered into an amendment of the Revolving Line of Credit Agreement whereby the maturity date of the line of credit was extended to September 30, 2024, and the payment terms were modified such that amounts of principal due in each month are capped at a maximum of 15% of the principal amount then due under the note. Additionally, BioLargo agreed to allow Vernal Bay to elect to convert, any time prior to the note’s maturity date, the 322 shares of Clyra common stock it received as consideration for the line of credit into shares of Biolargo common stock at the then market price of BioLargo’s common stock. Vernal Bay elected to convert the shares (see Note 14).
As of December 31, 2022, the balance outstanding on this line of credit totals $161,000. As of December 31, 2021, the balance outstanding on this line of credit totaled $187,000.
Equity Transactions
As of December 31, 2022, Clyra had 91,149 common shares, and 2,075 Series A Preferred shares, outstanding. Of that amount, BioLargo owned 52,601 common shares, and 1,349 Series A Preferred shares. BioLargo owns 58% of Clyra’s issued and outstanding shares.
Sales of Common Stock
During the year ended December 31, 2022, Clyra did not sell shares of its common stock. On March 2, 2022, BioLargo converted $633,091 owed to it by Clyra into 2,032 shares of Clyra common stock.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During the year ended December 31, 2021, Clyra sold 161 shares of its common stock for $50,000 to private investors at $310 per Clyra share.
Sales of Series A Preferred Stock
On December 20, 2022, Clyra sold 725 shares of its Series A Preferred Stock, and in exchange received $225,000 in gross and net proceeds, from two accredited investors. Each investor also received a 3-year warrant to purchase the same number of additional shares of common stock for $372 per share. The fair value of these warrants totaled $55,000. Shares of Series A Preferred Stock earn a dividend of 15% each year. Each share of Series A Preferred stock can be converted by the holder at any time for one share of common stock. Accrued dividends may be converted to common stock at a conversion rate of $310 per share.
Each investor also entered into an agreement with BioLargo whereby the investor may exchange some or all of its Series A Preferred stock, plus accrued dividends, into shares of BioLargo common stock, at a price equal to a 20% discount of the volume weighted average price over the 30 prior trading days. Elections must be made during the 18-month period that begins 18 months after the closing of the Series A Preferred offering (which has not yet taken place), or June 30, 2023, whichever is earlier.
Subsequent to December 31, 2022, Clyra continued to sell its Series A Preferred Stock (see Note 14).
Stock Options
| | | | | | | | | | | | Weighted | |
| | Clyra | | | | | | | | | average | |
| | Options | | | | Exercise | | | price per | |
| | Outstanding | | | | price per share | | | share | |
Balance, December 31, 2020 | | | 11,411 | | | $ | | | 1.00 | | | $ | 1.00 | |
Granted | | | 2,594 | | | | | | 1.00 | | | | 1.00 | |
Balance, December 31, 2021 | | | 14,004 | | | $ | | | 1.00 | | | $ | 1.00 | |
Granted | | | 1,829 | | | | 1.00 | - | 310 | | | | 40.24 | |
Balance, December 31, 2022 | | | 15,833 | | | $ | 1.00 | - | 310 | | | $ | 5.53 | |
Clyra issues options to its employees and consultants in lieu of compensation owed on a regular basis. During the years ended December 31, 2022 and 2021, Clyra issued options to purchase 1,829 and 2,594 shares of its common stock, respectively. Each option vests upon issuance and has an expiration date 10 years from the date of grant. The exercise price of the options granted in the year ended December 31, 2021, was $1.00 per share. Of the 1,829 options granted in the year ended December 31, 2022, the exercise price of 1,597 are $1.00 per share, and the remainder are $310 per share. The fair value of the options issued in the year ended December 31, 2022 and 2021 totaled $408,000 and $564,000, respectively. We used the Black-Scholes model to calculate the initial fair value, assuming a stock price on date of grant of $310 per share. Because Clyra is a private company with no secondary market for its common stock, the resulting fair value was discounted by 30%. We also used a risk-free rate ranging between 2.32% - 3.83%, a volatility of 40% and an expected life of 10 years.
Accounts Payable and Accrued Expenses
At December 31, 2022 and 2021, Clyra had the following accounts payable and accrued expenses (in thousands):
Category | | 2022 | | | 2021 | |
Accounts payable | | $ | 186 | | | $ | 149 | |
Accrued payroll | | | 45 | | | | 30 | |
Accrued interest | | | 7 | | | | 51 | |
Total | | $ | 238 | | | $ | 230 | |
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 11. BioLargo Engineering, Science and Technologies, LLC
In September 2017, we commenced a full-service environmental engineering firm and formed a Tennessee entity named BioLargo Engineering, Science & Technologies, LLC (“BLEST”). In conjunction with the start of this subsidiary, we entered into a three-year office lease in the Knoxville, Tennessee area, and entered into employment agreements with six scientists and engineers. (See Note 12 “Business Segment Information”.) BLEST was capitalized with two classes of membership units: Class A, 100% owned by BioLargo, and Class B, held by management of BLEST, and which initially have no “profit interest,” as that term is defined in Tennessee law. However, over the succeeding five years, the Class B members can earn up to a 30% profit interest. They also have been granted options to purchase up to an aggregate 1,750,000 shares of BioLargo, Inc. common stock. The profit interest and option shares are subject to a five year vesting schedule tied to the performance of the subsidiary, including gross revenue targets that increase over time, obtaining positive cash flow by March 31, 2018 (which was not met), collecting 90% of its account receivables, obtaining a profit of 10% in its first year (and increasing in subsequent years), making progress in the scale-up and commercialization of our AOS system, and using BioLargo research scientists (such as our Canadian team) for billable work on client projects. These criteria are to be evaluated annually by BLEST’s compensation committee (which includes BioLargo’s president, CFO, and BLEST’s president), beginning September 2018. Given the significant performance criteria, the Class B units and the stock options will only be recognized in compensation expense if or when the criteria are satisfied.
The BLEST Compensation Committee has met regularly since the subsidiary commenced operations. In 2018, it reviewed the operating performance and determined that the performance metrics were not met and as a result, did not award any Class B units or stock options. In November 2019, it determined that a portion of the performance metrics were met, and that one-half of the eligible profits interests would be vested (2.5% in the aggregate), and therefore one-half of the option interests (10%) would be vested (175,000 options shares in the aggregate). The vesting of option shares resulted in a fair value totaling $44,000, recorded on our consolidated statement of operations as selling, general and administrative expense. The fair value of the profit interest was nominal and not booked. In January 2021, the committee again reviewed the operating performance and determined that a portion of the performance metrics were met. It was agreed that one-half and one-quarter of the eligible profit interests would be vested (3.75% in the aggregate), and therefore one-half of the option interests (15%) would be vested (262,500 options shares in the aggregate). The vesting of option shares resulted in a fair value totaling $65,000, recorded on our consolidated statement of operations as selling, general and administrative expense for the year ended December 31, 2020. In January 2022, the committee again reviewed the operating performance and determined that a portion of the performance metrics were met. It was agreed that an additional one-half and one-quarter of the eligible profits interests would be vested (11.25% in the aggregate), and therefore an additional half of the option interests would be vested (525,000 options shares in the aggregate). The vesting of option shares resulted in a fair value totaling $65,000, recorded on our consolidated statement of operations as selling, general and administrative expense for the year ended December 31, 2021. In December 2022, the committee again reviewed the operating performance and determined that a portion of the performance metrics were met. It was agreed that an additional one-half and one-quarter of the eligible profits interests would be vested (17.75% in the aggregate), and therefore an additional half of the option interests would be vested (1,242,500 options shares in the aggregate). The vesting of option shares resulted in a fair value totaling $135,000 and is recorded on our consolidated statement of operations as selling, general and administrative expense for each of the years ended December 31, 2022.
Note 12. Business Segment Information
BioLargo currently has four operating business segments, plus its corporate entity which is responsible for general corporate operations, including administrative functions, finance, human resources, marketing, legal, etc. The four operational business segments are:
| 1. | ONM Environmental -- which sells odor and volatile organic control products and services (located in Westminster, California); |
| 2. | Clyra Medical Technologies (“Clyra Medical”) -- which develops and sells medical products based on our technologies; |
| 3. | BLEST -- which provides professional engineering services on a time and materials basis for outside clients and supports our internal operations as needed (located in Oak Ridge, Tennessee); and |
| 4. | BioLargo Water (“Water”) -- which historically focused entirely on R&D, and has now shifted its focus to commercializing the AOS technology (located in Edmonton, Alberta Canada). |
Historically, none of our operating business units have operated at a profit (other than ONM the last two quarters of 2022) and therefore each required additional cash to meet its monthly expenses, funded through BioLargo’s sales of debt or equity, research grants, and tax credits. Clyra Medical has also been funded by third party investors who invest directly in Clyra Medical in exchange for equity ownership in that entity.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The segment information for the years December 31, 2022 and 2021, is as follows (in thousands):
| | 2022 | | | 2021 | |
Revenues | | | | | | | | |
BioLargo corporate | | $ | 5 | | | $ | 7 | |
ONM Environmental | | | 4,374 | | | | 1,419 | |
BLEST | | | 1,943 | | | | 1,635 | |
Clyra Medical | | | 56 | | | | 139 | |
BioLargo Water | | | 1 | | | | 12 | |
Intersegment revenue | | | (495 | ) | | | (681 | ) |
Total | | $ | 5,884 | | | $ | 2,531 | |
| | | | | | | | |
Research and development | | | | | | | | |
BioLargo corporate | | $ | (674 | ) | | $ | (1,001 | ) |
BLEST | | | (469 | ) | | | (488 | ) |
Clyra Medical | | | (110 | ) | | | (66 | ) |
BioLargo Water | | | (565 | ) | | | (486 | ) |
BioLargo corporate - intersegment | | | 499 | | | | 674 | |
Total | | $ | (1,319 | ) | | $ | (1,367 | ) |
| | | | | | | | |
Operating income (loss) | | | | | | | | |
BioLargo corporate | | $ | (3,971 | ) | | $ | (5,688 | ) |
ONM Environmental | | | 1,130 | | | | (511 | ) |
BLEST | | | (452 | ) | | | (629 | ) |
Clyra Medical | | | (1,383 | ) | | | 666 | |
BioLargo Water | | | (714 | ) | | | (616 | ) |
Total | | $ | (5,390 | ) | | $ | (6,778 | ) |
| | | | | | | | |
Interest expense | | | | | | | | |
BioLargo corporate | | $ | (24 | ) | | $ | (118 | ) |
Clyra Medical | | | (29 | ) | | | (116 | ) |
Total | | $ | (53 | ) | | $ | (234 | ) |
| | | | | | | | |
Net income (loss) | | | | | | | | |
BioLargo corporate | | $ | (3,995 | ) | | $ | (5,781 | ) |
ONM Environmental | | | 1,304 | | | | (511 | ) |
BLEST | | | (425 | ) | | | (629 | ) |
Clyra Medical | | | (1,412 | ) | | | 593 | |
BioLargo Water | | | (604 | ) | | | (566 | ) |
Consolidated net loss | | $ | (5,132 | ) | | $ | (6,894 | ) |
As of December 31, 2022 | | BioLargo | | | ONM | | | Clyra | | | BLEST | | | Water | | | Elimination | | | Total | |
Tangible assets | | $ | 669 | | | $ | 2,064 | | | $ | 631 | | | $ | 441 | | | $ | 194 | | | $ | (41 | ) | | $ | 3,958 | |
Right of use | | | 136 | | | | — | | | | — | | | | 731 | | | | — | | | | — | | | | 867 | |
Investment in South Korean joint venture | | | 33 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 33 | |
Total | | $ | 838 | | | $ | 2,064 | | | $ | 631 | | | $ | 1,172 | | | $ | 194 | | | $ | (41 | ) | | $ | 4,858 | |
As of December 31, 2021 | | BioLargo | | | ONM | | | Clyra | | | BLEST | | | Water | | | Elimination | | | Total | |
Tangible assets | | $ | 555 | | | $ | 451 | | | $ | 816 | | | $ | 595 | | | $ | 152 | | | $ | (47 | ) | | $ | 2,522 | |
Right of use | | | 222 | | | | — | | | | — | | | | 231 | | | | — | | | | — | | | | 453 | |
Investment in South Korean joint venture | | | 48 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 48 | |
Total | | $ | 825 | | | $ | 451 | | | $ | 816 | | | $ | 433 | | | $ | 152 | | | $ | (47 | ) | | $ | 3,023 | |
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 13. Commitments and Contingencies
Office Leases
We have long-term operating leases for office, industrial and laboratory space in Westminster, California, Oak Ridge, Tennessee, and Alberta, Canada. Payments made under operating leases are charged to the Consolidated Statement of Operations and Comprehensive Loss on a straight-line basis over the term of the operating lease agreement. Short-term leases less than one-year are not included in our analysis. For the years ended December 31, 2022 and 2021, rental expense was $316,000 and $288,000, respectively. The lease of our Westminster facility expires August 2024. It is too early for management to determine if it will exercise its option to extend the lease four years, therefore the four-year extension is not included in the analysis. In September 2022, the lease of our Oak Ridge, Tennessee facility was extended for ten years. The ten-year lease added $443,000 to our right of use and lease liability and on our December 31, 2022, balance sheet our right of use and lease liability totaled $867,000. The lease of our Canadian facility is less than one year. None of our leases have additional terms related to the payments or mechanics of the lease. The leases have no additional payment terms such as common area maintenance payments, tax sharing payments or other allocable expenses. Likewise, the leases do not contain other terms and conditions of use, such as variable lease payments, residual value guaranties or other restrictive financial terms. Since there is no explicit interest rate in our leases, management used its incremental borrowing rate, which is estimated to be 18% to determine lease liability.
As of December 31, 2022, our weighted average remaining lease term is nine years and the total remaining operating lease payments is $1,793,000. Our minimum lease payments over the next five years are as follows:
Year ending | | BioLargo Corp / ONM | | | BLEST | | | Total | |
December 31, 2023 | | | 118,000 | | | | 151,000 | | | | 269,000 | |
December 31, 2024 | | | 70,000 | | | | 154,000 | | | | 224,000 | |
December 31, 2025 | | | -- | | | | 157,000 | | | | 157,000 | |
December 31, 2026 | | | -- | | | | 160,000 | | | | 160,000 | |
December 31, 2027 | | | -- | | | | 161,000 | | | | 161,000 | |
Thereafter | | | -- | | | | 822,000 | | | | 822,000 | |
Total minimum lease payments | | $ | 188,000 | | | $ | 1,605,000 | | | $ | 1,793,000 | |
Note 14. Subsequent Events.
Management has evaluated subsequent events through the date of the filing of this Annual Report and management noted the following for disclosure.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Lincoln Park Capital Purchase of Shares
From January 1, 2023, through March 29, 2023, we sold 545,402 shares of common stock to Lincoln Park pursuant to the 2022 LPC Purchase Agreement (see Note 3), and received $105,000 in gross and net proceeds. These sales were registered with the SEC on Form S-1 (file number 333-268973).
Clyra Medical – Series A Preferred
From January 1, 2023, through March 29, 2023, Clyra Medical accepted subscriptions in the aggregate amount of $225,000 and sold 726 shares of its Series A Preferred Stock for $310 per share. The investor also received a three-year warrant to purchase the same number of additional shares of common stock for $372 per share. The investor also entered into an agreement with BioLargo whereby the investor may exchange some or all of its Clyra Series A Preferred stock, plus accrued dividends, into shares of BioLargo common stock, at a price equal to a 20% discount of the volume weighted average price over the 30 prior trading days. Elections must be made during the 18-month period that begins 18 months after the closing of the Series A erred offering (which has not yet taken place), or June 30, 2023, whichever is earlier. (See Note 10.)
Unit Offering
From January 1, 2023, through March 29, 2023, we accepted $694,640 in subscriptions from twelve accredited investors and issued 3,500,000 shares of our common stock, six-month warrants to purchase 3,500,000 shares of our common stock at $0.228 per share, and five-year warrants to purchase 3,787,579 shares of our common stock at $0.285 per share.
BioLargo Energy Technologies, Inc.
On January 1, 2023, BioLargo’s wholly owned subsidiary BioLargo Energy Technologies, Inc. (“BETI”), formed to commercialize a proprietary sodium-sulfur battery technology, began an offering of its common stock for $2.00 per share. From January 1, 2023, through March 29, 2023, the company received $700,000 in investments, and issued 350,000 shares of its common stock. Of the $700,000 invested, $100,000 was from BioLargo. As of March 29, 2023, BioLargo owns 96.8% of the company’s common stock.
Each investor also entered into an agreement with BioLargo whereby the investor may exchange some or all of its BETI common stock into shares of BioLargo common stock, at a price equal to a 20% discount of the volume weighted average price of BioLargo’s common stock over the 30 prior trading days. Elections to exchange must be made by the investor during the calendar year 2024. An investor can make such election only one time; BioLargo does not have the ability to compel an investor to exchange its shares.
Satisfaction of $50,000 Note
On March 6, 2023, we entered into an agreement with the holder of a $50,000 note (see Note 4, “Convertible note payable, matures March 1, 2023”) to convert that note into common stock of BETI. As payment for interest, a warrant to purchase 200,000 shares of BioLargo common stock at $0.21 was issued to the investor, expiring five years from the grant date.
CFO Engagement Extension
On March 21, 2023, we and our Chief Financial Officer Charles K. Dargan, II formally agreed to extend the engagement agreement dated February 1, 2008 (the “Engagement Agreement”, which had been previously extended multiple times), pursuant to which Mr. Dargan has been and continues to serve as the Company’s Chief Financial Officer. The Engagement Extension Agreement dated as of March 21, 2023 (the “Engagement Extension Agreement”) provides for an additional one-year term to expire January 31, 2024 (the “Extended Term”), at which time Mr. Dargan will continue to serve as CFO, unless and until either party terminates the agreement.
BIOLARGO, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
As the sole compensation for the Extended Term, Mr. Dargan was issued an option (“Option”) to purchase 25,000 shares of the Company’s common stock for each month during the Extended Term (thus, an option to purchase 300,000 shares reflecting an extended term of 12 months). The Option vests over the period of the Extended Term, with 25,000 shares having vested as of March 21, 2023, and the remaining shares to vest 25,000 shares monthly beginning March 31, 2023, and each month thereafter, so long as the agreement is in full force and effect. The Option is exercisable at $0.20 per share, the closing price of BioLargo’s common stock on the March 21, 2023 grant date, expires ten years from the grant date, and was issued pursuant to the Company’s 2018 Equity Incentive Plan.
The Option is Mr. Dargan’s sole compensation for the Extended Term. As was the case in all prior terms of his engagement, there is no cash component of his compensation for the Extended Term. Mr. Dargan is eligible to be reimbursed for business expenses he incurs in connection with the performance of his services as the Company’s Chief Financial Officer (although he has made no such requests for reimbursement in the past). All other provisions of the Engagement Agreement not expressly amended pursuant to the Engagement Extension Agreement remain the same, including provisions regarding indemnification and arbitration of disputes.
Clyra Medical
On January 9, 2023, the holder of a line of credit of Clyra Medical elected to convert 322 shares of Clyra Medical common stock into 527,983 shares of BioLargo common stock at $0.1894 per share in accordance with the amendment to the line of credit agreement dated December 13, 2022. (See Note 10, subheading “Line of Credit”.)
Grafico Azioni BioLargo (QX) (USOTC:BLGO)
Storico
Da Dic 2024 a Gen 2025
Grafico Azioni BioLargo (QX) (USOTC:BLGO)
Storico
Da Gen 2024 a Gen 2025