XML 163 R6.htm IDEA: XBRL DOCUMENT v3.24.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
OPERATING ACTIVITIES:        
Net loss attributable to AgeX $ (9,437,000) $ 1,658,000 $ 5,269,854 $ (2,682,108)
Adjustments to reconcile net loss attributable to AgeX to net cash used in operating activities:        
Depreciation and amortization 25,000 13,000   61,272
Amortization of intangible assets 2,000      
Amortization of debt issuance costs 22,000    
Loss on disposal of property and equipment       3,083
Stock-based compensation 53,000 2,000   7,110
Loss on equity securities, net       7,585
Reinvested interest and dividend income       (1,757)
Change in fair value of warrants (172,000) (1,076,766) 124,118
Non-cash lease expense       150,012
Fair value inception adjustment on convertible promissory note (2,240,000) (2,240,000) 179,000
Change in fair value of convertible promissory notes 7,017,000 (294,000)   88,000
Changes in operating assets and liabilities:        
Interest on convertible note receivable 163,000 86,000    
Accounts payable and accrued liabilities 644,000 235,000    
Other current liabilities 3,000    
Accounts receivable       1,109
Prepaid expenses and other current assets (57,000) 1,000   1,507
Accounts payable       (2,131)
Credit card payable       1,213
Accrued interest      
Payroll liabilities       (2,973)
Operating lease liabilities (55,000) (44,000)   (164,164)
Contract liabilities       153,500
Net cash used in operating activities (1,577,000) (709,000) (2,477,037) (2,075,624)
INVESTING ACTIVITIES:        
Proceeds from the sale of investments       990,619
Purchase of equipment (14,000)   (9,682)
Net cash used in investing activities (14,000)   980,937
FINANCING ACTIVITIES:        
Proceeds from the issuance of convertible promissory notes 10,100,000   5,000,000
Repayment of convertible promissory note       (3,650,000)
Proceeds from common stock issued       4,422
Proceeds from the exercise of stock options 4,000  
Principal repayments on finance lease liabilities (13,000) (11,000)   (42,352)
Draw down on loan facilities from Juvenescence 2,400,000    
Net cash provided by financing activities 2,728,000 10,089,000   1,312,070
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 1,137,000 9,380,000   217,383
CASH, CASH EQUIVALENTS AND RESTRICTED CASH:        
At beginning of the year 7,619,000 532,229 532,229 314,846
At end of the year 8,756,000 9,912,000 7,619,000 532,229
SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING AND INVESTING ACTIVITIES:        
Cash paid during the year for interest 1,000   15,878
Right of use asset acquired in exchange for finance lease liabilities 497,000  
Acquisition of right of use assets in exchange for operating lease liabilities     754,960
Conversion of convertible promissory notes and warrants issued      
Issuance of common stock upon vesting of restricted stock units (Note 8) 36,404,000    
Non-cash lease expense 45,000 46,000    
Cash and restricted cash acquired in connection with the Merger 337,000    
Issuance of common stock upon conversion of AgeX-Serina Note 10,721,000    
Merger and issuance of common stock upon consummation of Merger on March 26, 2024 961,000    
Agex Therapeutics Inc [Member]        
OPERATING ACTIVITIES:        
Net loss attributable to AgeX     (14,803,000) (10,462,000)
Net loss attributable to noncontrolling interest     (8,000) (60,000)
Adjustments to reconcile net loss attributable to AgeX to net cash used in operating activities:        
Amortization of intangible assets     131,000 132,000
Amortization of debt issuance costs     5,285,000 3,137,000
Stock-based compensation     648,000 760,000
Gain on disposition of fixed assets     (73,000)
Write off of prepaid shelf registration statement related expenses     360,000
Change in fair value of warrants     35,000 225,000
Changes in operating assets and liabilities:        
Accounts and grants receivable     (53,000) 21,000
Interest on convertible note receivable     (554,000)
Accounts payable and accrued liabilities     1,150,000 144,000
Related party payables     69,000 255,000
Insurance premium liability     (1,075,000) (983,000)
Other current liabilities     (4,000) (4,000)
Prepaid expenses and other current assets     1,092,000 896,000
Net cash used in operating activities     (7,800,000) (5,939,000)
INVESTING ACTIVITIES:        
Cash advanced on convertible note receivable     (10,000,000)
Net cash used in investing activities     (10,000,000)
FINANCING ACTIVITIES:        
Draw down on loan facilities from Juvenescence     17,500,000 6,000,000
Net cash provided by financing activities     17,500,000 6,000,000
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH     (300,000) 61,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH:        
At beginning of the year 395,000 695,000 695,000 634,000
At end of the year     395,000 695,000
SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING AND INVESTING ACTIVITIES:        
Cash paid during the year for interest     27,000 14,000
Issuance of preferred stock in exchange for debt     36,000,000
Issuance of common stock upon vesting of restricted stock units (Note 8)     2,000 8,000
Issuance of warrants for debt issuance under the 2020 Loan Agreement     178,000
Fair value of liability classified warrants at debt inception date (Note 6)     663,000 4,148,000
Debt refinanced with new debt (Note 5)     7,160,000
Revision of Prior Period, Adjustment [Member]        
OPERATING ACTIVITIES:        
Net loss attributable to AgeX (9,437,000)   5,269,854  
Adjustments to reconcile net loss attributable to AgeX to net cash used in operating activities:        
Depreciation and amortization     88,747  
Loss on disposal of property and equipment     839  
Stock-based compensation     24,325  
Loss on equity securities, net      
Reinvested interest and dividend income      
Change in fair value of warrants     (1,076,766)  
Non-cash lease expense     173,624  
Fair value inception adjustment on convertible promissory note     (2,240,000)  
Change in fair value of convertible promissory notes     (5,355,661)  
Changes in operating assets and liabilities:        
Accounts receivable      
Prepaid expenses and other current assets     16,346  
Accounts payable     392,222  
Credit card payable     6,415  
Accrued interest     558,082  
Payroll liabilities     6,213  
Operating lease liabilities     (187,777)  
Contract liabilities     (153,500)  
Net cash used in operating activities     (2,477,037)  
INVESTING ACTIVITIES:        
Proceeds from the sale of investments      
Purchase of equipment     (504,015)  
Net cash used in investing activities     (504,015)  
FINANCING ACTIVITIES:        
Proceeds from the issuance of convertible promissory notes     10,100,000  
Repayment of convertible promissory note      
Proceeds from common stock issued      
Proceeds from the exercise of stock options     14,936  
Principal repayments on finance lease liabilities     (47,708)  
Net cash provided by financing activities     10,067,228  
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH     7,086,176  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH:        
At beginning of the year $ 7,618,405 $ 532,229 532,229  
At end of the year     7,618,405 $ 532,229
SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING AND INVESTING ACTIVITIES:        
Cash paid during the year for interest      
Right of use asset acquired in exchange for finance lease liabilities     43,975  
Acquisition of right of use assets in exchange for operating lease liabilities     754,960  
Conversion of convertible promissory notes and warrants issued     $ 1,137,939