10-Q 1 tivc-20220930.htm 10-Q 10-Q
false --12-31Q300017877400001787740tivc:CustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMember2022-07-012022-09-300001787740us-gaap:GeneralAndAdministrativeExpenseMember2022-01-012022-09-300001787740us-gaap:MeasurementInputExpectedTermMember2021-12-310001787740us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-310001787740us-gaap:SellingAndMarketingExpenseMember2021-07-012021-09-300001787740us-gaap:IPOMember2021-11-1000017877402022-04-012022-06-300001787740us-gaap:SubsequentEventMembertivc:AssetPurchaseAgreementMembertivc:ReliefBandTechnologiesMember2022-10-072022-10-070001787740tivc:CustomerTwoMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2021-12-310001787740us-gaap:PreferredStockMember2021-03-310001787740tivc:CustomerTwoMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMember2021-01-012021-09-3000017877402022-01-012022-09-300001787740tivc:ConsultingAgreementMember2021-07-210001787740us-gaap:AdditionalPaidInCapitalMember2022-09-300001787740us-gaap:RetainedEarningsMember2020-12-310001787740us-gaap:GeographicConcentrationRiskMembertivc:MajorCustomerMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMembersrt:ScenarioForecastMember2022-01-012022-12-310001787740us-gaap:WarrantMember2022-01-012022-09-3000017877402021-04-012021-06-3000017877402021-11-012021-11-300001787740us-gaap:AdditionalPaidInCapitalMember2021-12-310001787740us-gaap:WarrantMember2021-01-012021-09-300001787740srt:MinimumMemberus-gaap:MeasurementInputPriceVolatilityMember2021-12-310001787740us-gaap:FairValueInputsLevel1Member2022-09-300001787740us-gaap:RetainedEarningsMember2021-04-012021-06-300001787740us-gaap:RetainedEarningsMember2021-06-300001787740us-gaap:AdditionalPaidInCapitalMember2020-12-310001787740us-gaap:RetainedEarningsMember2021-03-310001787740us-gaap:CommonStockMember2021-09-300001787740us-gaap:RetainedEarningsMember2021-12-310001787740tivc:CustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMember2022-01-012022-09-300001787740tivc:CustomerTwoMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2021-01-012021-12-310001787740us-gaap:PreferredStockMember2020-12-310001787740us-gaap:SellingAndMarketingExpenseMember2022-01-012022-09-300001787740us-gaap:ShippingAndHandlingMember2022-07-012022-09-300001787740us-gaap:RetainedEarningsMember2021-07-012021-09-300001787740us-gaap:CommonStockMember2021-03-310001787740us-gaap:ResearchAndDevelopmentExpenseMember2021-07-012021-09-3000017877402022-09-300001787740us-gaap:ShippingAndHandlingMember2021-01-012021-09-300001787740us-gaap:GeneralAndAdministrativeExpenseMember2021-07-012021-09-3000017877402021-01-012021-09-300001787740us-gaap:ResearchAndDevelopmentExpenseMember2021-01-012021-09-300001787740us-gaap:RetainedEarningsMember2022-06-300001787740us-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MaximumMember2021-12-310001787740tivc:DesigneesOfThinkEquityMember2021-11-3000017877402021-03-310001787740us-gaap:CommonStockMember2021-01-012021-03-310001787740tivc:WarrantsWithExpirationDateNovember152026Member2022-09-300001787740us-gaap:EmployeeStockOptionMember2022-01-012022-09-300001787740us-gaap:AdditionalPaidInCapitalMember2021-09-3000017877402022-03-310001787740us-gaap:ShareBasedPaymentArrangementEmployeeMember2022-01-012022-09-3000017877402021-12-310001787740us-gaap:RetainedEarningsMember2022-01-012022-03-310001787740us-gaap:CommonStockMember2021-07-012021-09-300001787740tivc:CustomerOneMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-09-3000017877402021-06-070001787740us-gaap:CommonStockMember2022-07-012022-09-300001787740us-gaap:PreferredStockMember2021-06-300001787740srt:MaximumMemberus-gaap:MeasurementInputPriceVolatilityMember2021-12-310001787740us-gaap:AdditionalPaidInCapitalMember2021-04-012021-06-300001787740tivc:IncentiveStockOptionMember2022-01-012022-09-300001787740us-gaap:PreferredStockMember2021-09-300001787740us-gaap:ShippingAndHandlingMember2022-01-012022-09-300001787740us-gaap:RetainedEarningsMember2021-09-300001787740tivc:WarrantsWithExpirationDateJuly12026Member2022-09-300001787740us-gaap:ConvertiblePreferredStockMember2021-01-012021-09-300001787740us-gaap:ResearchAndDevelopmentExpenseMember2022-07-012022-09-300001787740us-gaap:ShippingAndHandlingMember2021-07-012021-09-300001787740us-gaap:IPOMember2021-11-102021-11-100001787740tivc:EquityIncentivePlan2021Member2022-09-300001787740us-gaap:ResearchAndDevelopmentExpenseMember2022-01-012022-09-300001787740us-gaap:MeasurementInputExpectedDividendRateMember2021-12-310001787740us-gaap:AdditionalPaidInCapitalMember2022-04-012022-06-300001787740us-gaap:SubsequentEventMembertivc:AssetPurchaseAgreementMembertivc:ReliefBandTechnologiesMember2022-10-070001787740us-gaap:CommonStockMember2022-06-300001787740us-gaap:CommonStockMember2020-12-310001787740us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-3000017877402021-09-300001787740us-gaap:CommonStockMember2022-04-012022-06-3000017877402022-07-012022-09-300001787740us-gaap:CommonStockMember2021-06-300001787740us-gaap:AdditionalPaidInCapitalMember2021-06-3000017877402021-01-012021-03-310001787740tivc:CustomerOneMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2021-01-012021-12-310001787740us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310001787740us-gaap:CommonStockMember2021-12-310001787740us-gaap:RetainedEarningsMember2022-04-012022-06-300001787740us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001787740tivc:CustomerTwoMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-09-300001787740us-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MinimumMember2021-12-310001787740us-gaap:AdditionalPaidInCapitalMember2021-03-310001787740us-gaap:RetainedEarningsMember2022-07-012022-09-300001787740us-gaap:RetainedEarningsMember2021-01-012021-03-310001787740tivc:CustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMember2021-01-012021-09-300001787740tivc:CustomerTwoMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-09-300001787740us-gaap:SellingAndMarketingExpenseMember2021-01-012021-09-3000017877402022-06-300001787740us-gaap:ShareBasedPaymentArrangementNonemployeeMember2022-01-012022-09-300001787740srt:MaximumMemberus-gaap:SubsequentEventMembertivc:AssetPurchaseAgreementMembertivc:ReliefBandTechnologiesMember2022-10-070001787740stpr:CA2022-01-012022-09-3000017877402022-04-012022-04-010001787740tivc:ConsultingAgreementMember2021-11-300001787740us-gaap:RetainedEarningsMember2022-03-310001787740tivc:WarrantsWithExpirationDateNovember102026Member2022-09-3000017877402021-06-3000017877402021-11-3000017877402022-11-090001787740us-gaap:GeneralAndAdministrativeExpenseMember2021-01-012021-09-3000017877402021-01-012021-12-3100017877402021-07-012021-09-300001787740us-gaap:OverAllotmentOptionMember2021-11-102021-11-100001787740us-gaap:CommonStockMember2022-09-300001787740us-gaap:GeneralAndAdministrativeExpenseMember2022-07-012022-09-3000017877402021-12-012021-12-310001787740us-gaap:FairValueInputsLevel1Member2021-12-310001787740tivc:ConsultingAgreementMember2021-02-012021-02-280001787740us-gaap:SellingAndMarketingExpenseMember2022-07-012022-09-300001787740tivc:CustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMember2021-07-012021-09-300001787740us-gaap:EmployeeStockOptionMember2021-01-012021-09-300001787740tivc:EquityIncentivePlan2021Member2022-01-012022-09-300001787740tivc:EquityIncentivePlan2021Member2022-01-010001787740us-gaap:AdditionalPaidInCapitalMember2022-03-310001787740us-gaap:AdditionalPaidInCapitalMember2022-06-300001787740us-gaap:RetainedEarningsMember2022-09-300001787740us-gaap:CommonStockMember2022-03-310001787740tivc:CustomerTwoMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerProductAndServiceBenchmarkMember2021-07-012021-09-3000017877402020-12-3100017877402022-01-012022-03-310001787740tivc:MicroartAgreementMemberus-gaap:SubsequentEventMembertivc:MicroartServicesIncMember2022-10-212022-10-21iso4217:USDxbrli:sharestivc:Customerxbrli:pureutr:sqftxbrli:sharesiso4217:USDutr:Y
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

 

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended September 30, 2022

 

OR

 

Transmission Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ______ to ______

 

Commission file number: 001-41052

 

 

img40100271_0.jpg 

Tivic Health Systems, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

Delaware

(State or other jurisdiction of incorporation or organization)

81-4016391

(I.R.S. Employer Identification No.)

 

 

25821 Industrial Blvd., Suite 100

Hayward, CA 94545

(Address of principal executive offices including zip code)

 

(888) 276-6888

(Registrant’s telephone number, including area code)

 

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

 

 

 

 

 

 

 

Title of Each Class

Common Stock, par value $0.0001 per share

Trading Symbol(s)

TIVC

Name of Each Exchange on Which Registered

The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b‑2 of the Exchange Act (Check one):

 

 

 

☐ Large accelerated Filer

☐ Accelerated Filer

Non-accelerated Filer

   Smaller reporting company

   Emerging Growth Company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑2 of the Exchange Act). Yes No ☒

 

As of November 9, 2022, 9,677,734 shares of the registrant’s common stock, par value $0.0001 per share, were issued and outstanding.

 

 

 

 

 


Table of Contents

 

 

Table of Contents

 

 

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

Page

Item 1.

Financial Statements

1

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

17

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

27

 

 

 

Item 4.

Controls and Procedures

28

 

 

 

PART II - OTHER INFORMATION

 

 

 

Item 1.

Legal Proceedings

30

 

 

 

Item 1A.

Risk Factors

30

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

30

 

 

 

Item 3.

Defaults upon Senior Securities

31

 

 

 

Item 4.

Mine Safety Disclosures

31

 

 

 

Item 5.

Other Information

31

 

 

 

Item 6.

Exhibits

32

 

 

 

 

Signatures

33

 

 

 

 


Table of Contents

 

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Our condensed financial statements included in this Quarterly Report on Form 10‑Q are as follows:

Condensed Balance Sheets as of September 30, 2022 (unaudited) and December 31, 2021

2

Condensed Statements of Operations for the three and nine months ended September 30, 2022 and 2021 (unaudited)

3

Condensed Statements of Stockholders’ Equity for the three and nine months ended September 30, 2022 and 2021 (unaudited)

4

Condensed Statements of Cash Flow for the nine months ended September 30, 2022 and 2021 (unaudited)

5

Notes to Condensed Financial Statements (unaudited)

6

 

This Quarterly Report on Form 10‑Q for the quarter ended September 30, 2022, should be read in conjunction with the Company’s Annual Report on Form 10‑K for the year ended December 31, 2021, filed with the Securities and Exchange Commission (“SEC”) on March 31, 2022.

The accompanying condensed financial statements and footnotes have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the SEC instructions to Form 10‑Q. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the interim period ended September 30, 2022 are not necessarily indicative of the results that can be expected for the full year.

 

 

1


Table of Contents

 

Tivic Health Systems, Inc.

Condensed Balance Sheets (Unaudited)

September 30, 2022 and December 31, 2021

(in thousands, except share and per share data)

 

 

 

September 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

6,328

 

 

$

12,975

 

Accounts receivable, net

 

 

95

 

 

 

92

 

Inventory, net

 

 

761

 

 

 

429

 

Deferred offering costs

 

 

79

 

 

 

 

Prepaid expenses and other current assets

 

 

331

 

 

 

793

 

Total current assets

 

 

7,594

 

 

 

14,289

 

Property and equipment, net

 

 

15

 

 

 

11

 

Right-of-use assets, operating lease

 

 

565

 

 

 

687

 

Other assets

 

 

34

 

 

 

49

 

Total assets

 

$

8,208

 

 

$

15,036

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

1,602

 

 

$

789

 

Other accrued expenses

 

 

261

 

 

 

267

 

Operating lease liability, current

 

 

160

 

 

 

163

 

Total current liabilities

 

 

2,023

 

 

 

1,219

 

Operating lease liability

 

 

413

 

 

 

545

 

Total liabilities

 

 

2,436

 

 

 

1,764

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

Preferred stock, $0.0001 par value, 10,000,000 shares authorized; no shares
   issued and outstanding at September 30, 2022 and December 31, 2021

 

 

 

 

 

 

Common stock, $0.0001 par value, 200,000,000 shares authorized; 9,677,734
   and
9,715,234 shares issued and outstanding at September 30, 2022 and
   December 31, 2021, respectively

 

 

1

 

 

 

1

 

Additional paid in capital

 

 

33,159

 

 

 

32,817

 

Accumulated deficit

 

 

(27,388

)

 

 

(19,546

)

Total stockholders’ equity

 

 

5,772

 

 

 

13,272

 

Total liabilities and stockholders’ equity

 

$

8,208

 

 

$

15,036

 

 

The accompanying notes are an integral part of these unaudited condensed financial statements.

 

2


Table of Contents

 

Tivic Health Systems, Inc.

Condensed Statements of Operations (Unaudited)

Three and Nine Months Ended September 30, 2022 and 2021

(in thousands, except share and per share data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

$

477

 

 

$

277

 

 

$

1,432

 

 

$

868

 

Cost of sales

 

 

414

 

 

 

303

 

 

 

1,176

 

 

 

904

 

Gross profit (loss)

 

 

63

 

 

 

(26

)

 

 

256

 

 

 

(36

)

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

399

 

 

 

175

 

 

 

1,295

 

 

 

565

 

Sales and marketing

 

 

487

 

 

 

450

 

 

 

2,291

 

 

 

1,095

 

General and administrative

 

 

1,761

 

 

 

578

 

 

 

4,512

 

 

 

1,645

 

Total operating expenses

 

 

2,647

 

 

 

1,203

 

 

 

8,098

 

 

 

3,305

 

Loss from operations

 

 

(2,584

)

 

 

(1,229

)

 

 

(7,842

)

 

 

(3,341

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)

 

 

1

 

 

 

(1,171

)

 

 

1

 

 

 

(1,668

)

Change in fair value of derivative liabilities

 

 

 

 

 

80

 

 

 

 

 

 

81

 

Other income (expense)

 

 

(1

)

 

 

 

 

 

(1

)

 

 

158

 

Total other income (expense)

 

 

0

 

 

 

(1,091

)

 

 

0

 

 

 

(1,429

)

Net loss

 

$

(2,584

)

 

$

(2,320

)

 

$

(7,842

)

 

$

(4,770

)

Net loss per share - basic and diluted

 

$

(0.27

)

 

$

(0.90

)

 

$

(0.81

)

 

$

(1.96

)

Weighted-average number of shares - basic and diluted

 

 

9,677,734

 

 

 

2,578,180

 

 

 

9,671,347

 

 

 

2,429,939

 

 

The accompanying notes are an integral part of these unaudited condensed financial statements.

 

3


Table of Contents

 

Tivic Health Systems, Inc.

Condensed Statements of Stockholders’ Equity (Deficit) (Unaudited)

Three and Nine Months Ended September 30, 2022 and 2021

(in thousands except share and per share data)

For the Three and Nine Months Ended September 30, 2021

 

 

Convertible

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Total

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Deficit

 

Balances at January 1, 2021

 

 

8,908,600

 

 

$

1

 

 

 

2,324,479

 

 

$

 

 

$

9,874

 

 

$

(11,052

)

 

$

(1,177

)

Exercise of stock options

 

 

 

 

 

 

 

 

50,000

 

 

 

 

 

 

6

 

 

 

 

 

 

6

 

Stock-based compensation
   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

10

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,356

)

 

 

(1,356

)

Balances at March 31, 2021

 

 

8,908,600

 

 

$

1

 

 

 

2,374,479

 

 

$

 

 

$

9,890

 

 

$

(12,408

)

 

$

(2,517

)

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

8

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,094

)

 

 

(1,094

)

Balances at June 30, 2021

 

 

8,908,600

 

 

$

1

 

 

 

2,374,479

 

 

$

 

 

$

9,898

 

 

$

(13,502

)

 

$

(3,603

)

Exercise of stock options

 

 

 

 

 

 

 

 

346,979

 

 

 

 

 

 

56

 

 

 

 

 

 

56

 

Issuance of common stock

 

 

 

 

 

 

 

 

112,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of warrant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52

 

 

 

 

 

 

52

 

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

23

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,320

)

 

 

(2,320

)

Balances at September 30, 2021

 

 

8,908,600

 

 

$

1

 

 

 

2,833,958

 

 

$

 

 

$

10,029

 

 

$

(15,822

)

 

$

(5,792

)

 

For the Three and Nine Months Ended September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Total

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Equity

 

Balances at January 1, 2022

 

 

 

 

$

 

 

 

9,715,234

 

 

$

1

 

 

$

32,817

 

 

$

(19,546

)

 

$

13,272

 

Stock-based compensation
   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

 

 

 

61

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,240

)

 

 

(2,240

)

Balances at March 31, 2022

 

 

 

 

$

 

 

 

9,715,234

 

 

$

1

 

 

$

32,878

 

 

$

(21,786

)

 

$

11,093

 

Repurchase of restricted common
   stock

 

 

 

 

 

 

 

 

(93,750

)

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation
   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

112

 

 

 

 

 

 

112

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,018

)

 

 

(3,018

)

Balances at June 30, 2022

 

 

 

 

$

 

 

 

9,621,484

 

 

$

1

 

 

$

32,990

 

 

$

(24,804

)

 

$

8,187

 

Exercise of stock options

 

 

 

 

 

 

 

 

56,250

 

 

 

 

 

 

56

 

 

 

 

 

 

56

 

Stock-based compensation
   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

 

 

 

113

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,584

)

 

 

(2,584

)

Balances at September 30, 2022

 

 

 

 

$

 

 

 

9,677,734

 

 

$

1

 

 

$

33,159

 

 

$

(27,388

)

 

$

5,772

 

 

The accompanying notes are an integral part of these unaudited condensed financial statements.

 

4


Table of Contents

 

Tivic Health Systems, Inc.

Condensed Statements of Cash Flows (Unaudited)

Nine Months Ended September 30, 2022 and 2021

(in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss

 

$

(7,842

)

 

$

(4,770

)

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

 

 

 

 

 

 

Stock based compensation

 

 

286

 

 

 

41

 

Depreciation

 

 

7

 

 

 

6

 

Change in fair value of derivative liabilities

 

 

 

 

 

(81

)

Amortization of debt discount

 

 

 

 

 

1,613

 

Amortization of right-of-use asset

 

 

122

 

 

 

 

Accounts receivable allowances

 

 

 

 

 

(9

)

Reserve for inventory obsolescence

 

 

 

 

 

(8

)

Forgiveness of PPP loan

 

 

 

 

 

(157

)

Issuance of common stock warrant

 

 

 

 

 

52

 

Changes is operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(3

)

 

 

(68

)

Inventory

 

 

(332

)

 

 

(42

)

Prepaid expenses and other current assets

 

 

462

 

 

 

30

 

Deferred offering costs

 

 

(79

)

 

 

(555

)

Accounts payable

 

 

813

 

 

 

929

 

Accrued expenses

 

 

(6

)

 

 

167

 

Lease liabilities

 

 

(135

)

 

 

 

Other assets

 

 

15

 

 

 

 

Net cash used in operating activities

 

 

(6,692

)

 

 

(2,852

)

Cash flows from investing activities

 

 

 

 

 

 

Acquisition of property and equipment

 

 

(11

)

 

 

 

Net cash used in investing activities

 

 

(11

)

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Repayment of notes payable borrowings

 

 

 

 

 

(19

)

Payment of deferred offering costs

 

 

 

 

 

 

Proceeds from convertible notes payable borrowings

 

 

 

 

 

2,613

 

Proceeds from exercise of stock options

 

 

56

 

 

 

62

 

Net cash provided by financing activities

 

 

56

 

 

 

2,656

 

Net decrease in cash and cash equivalents

 

 

(6,647