Delaware
|
| |
7374
|
| |
85-3467693
|
(State or other jurisdiction of
incorporation or organization)
|
| |
(Primary Standard Industrial
Classification Code Number)
|
| |
(I.R.S. Employer Identification Number)
|
Dan Barton
Chief Executive Officer
Medical Outcomes Research Analytics, LLC
41 University Drive, Suite 400
Newtown, Pennsylvania 18940
(267) 757-8707
|
| |
Darrick M. Mix
Peter D. Visalli
Duane Morris LLP 30 South 17th Street
Philadelphia, PA 19103-4196
(215) 979-1000
|
| |
Zachary L. Venegas
Scott Ogur
Helix Technologies, Inc.
5300 DTC Parkway, Suite 300
Greenwood Village, CO 80111
(720) 328-5372
|
| |
W. David Mannheim
Gary M. Brown
Nelson Mullins Riley &
Scarborough LLP
Glenlake One 4140 Parklake Avenue, Suite 200
Raleigh, NC 27612
(919) 329-3800
|
Large accelerated filer
|
| |
☐
|
| |
Accelerated filer
|
| |
☐
|
Non-accelerated filer
|
| |
☒
|
| |
Smaller reporting company
|
| |
☒
|
|
| |
|
| |
Emerging growth company
|
| |
☒
|
Title of each class of securities
to be registered
|
| |
Amount to be
Registered(1)
|
| |
Proposed Maximum
Offering Price
Per Share
|
| |
Proposed Maximum
Aggregate Offering
Price(2)
|
| |
Amount of
Registration Fee
|
Common Stock, par value $0.001 per share
|
| |
16,998,975
|
| |
N/A
|
| |
$34,966,726.13
|
| |
$3,814.87
|
(1)
|
Represents the maximum number of shares of common stock, par value $0.001 per share, of the Registrant estimated to be issuable upon consummation of the merger and the contribution described herein, calculated by totaling (a) the product obtained by multiplying (x) 163,600,553 shares of common stock, par value $0.001 per share, of Helix Technologies, Inc. (“Helix”) (the maximum number of shares of Helix common stock that may be canceled and exchanged in the merger), by (y) the exchange ratio of 0.02731 per share of Forian common stock for each share of Helix common stock, plus (b) the product obtained by multiplying (x) 12,531,044 units of Medical Outcomes Research Analytics, LLC (“MOR”) (the maximum number of units that may be contributed in the contribution), by (y) the exchange ratio of 0.9709 per share of Forian common stock for each unit of MOR.
|
(2)
|
Pursuant to Rules 457(f)(1), 457(f)(2) and 457(c) under the Securities Act and solely for the purpose of calculating the registration fee, the proposed maximum aggregate offering price is the sum of (a) the product obtained by multiplying (x) $0.21 (the average of the high and low bid and ask prices of Helix common stock on November 19, 2020, as reported on the OTCQB, by (y) 163,600,553 shares of Helix common stock (the maximum number of shares of Helix common stock that may be canceled and exchanged in the merger), plus (b) $610,610 (the book value of the MOR equity interests that may be contributed in the contribution, as of November 19, 2020).
|
(1)
|
a proposal to adopt of the Agreement and Plan of Merger, dated as of October 16, 2020, by and among Helix, Forian Inc., DNA Merger Sub, Inc. (“Merger Sub”), as may be amended from time to time, under which Merger Sub will merge with and into Helix , which we refer to as the merger agreement, the terms of which are described in, and a copy of which is included as Appendix A to, the accompanying prospectus/proxy statement;
|
(2)
|
a proposal to approve, in a non-binding advisory vote, certain compensation that may become payable to Helix’s named executive officers in connection with the merger; and
|
(3)
|
a proposal to approve the adjournment, postponement or continuance of the special meeting on one or more occasions, if necessary or appropriate, in order to further solicit additional proxies, in the event that there are not sufficient votes at the time of the special meeting to adopt the merger agreement.
|
|
| |
By order of the Board of Directors,
|
|
| |
|
|
| |
[Insert Signature here]
|
|
| |
|
Greenwood Village, Colorado
|
| |
Zachary L. Venegas
|
[•], 2020
|
| |
Chief Executive Officer
|
•
|
“closing” refers to the closing of the merger;
|
•
|
“Code” refers to the Internal Revenue Code of 1986, as amended;
|
•
|
“combined company” refers to Forian, following completion of the merger and the contribution;
|
•
|
“contribution” refers to the contribution of membership interests by the members of MOR to Forian in exchange for shares of Forian common stock, resulting in MOR becoming a wholly-owned subsidiary of Forian;
|
•
|
“contribution agreement” refers to the Equity Interest Contribution Agreement to be entered into by and among MOR, Forian and the equity holders of MOR;
|
•
|
“DGCL” refers to the General Corporation Law of the State of Delaware;
|
•
|
“effective time” refers to the effective time of the merger;
|
•
|
“Forian” refers to Forian Inc., a Delaware corporation;
|
•
|
“Forian board” refers to the board of directors of Forian;
|
•
|
“Forian common stock” refers to the common stock, par value $0.001 per share, of Forian;
|
•
|
“Forian stockholders” refers to the holders of Forian common stock;
|
•
|
“IRS” refers to the Internal Revenue Service;
|
•
|
“member(s) of MOR” refers to holders of equity interests of MOR;
|
•
|
“merger agreement” refers to the Agreement and Plan of Merger and Reorganization, dated as of October 16, 2020, by and among Forian, Helix, Merger Sub, and MOR;
|
•
|
“merger consideration” refers merger consideration and the merger consideration;
|
•
|
“merger” refers to the merger of Merger Sub with and into Helix, with Helix surviving the merger as a wholly-owned subsidiary of Forian;
|
•
|
“Merger Sub” refers to DNA Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of Forian;
|
•
|
“MOR” refers to Medical Outcomes Analytics, LLC, a Delaware limited liability company;
|
•
|
“SEC” refers to the U.S. Securities and Exchange Commission;
|
•
|
“stockholder approval” refers to the Helix stockholder approval; and
|
•
|
“we,” “us,” and “our” refers to Helix, MOR and Forian.
|
(i)
|
the failure to complete the merger on anticipated terms and timing, including as a result of a delay in or failure to obtain Helix stockholder approval, and other conditions to the completion of the transaction;
|
(ii)
|
failure to realize the anticipated benefits of the mergers, including as a result of delay in completing the transaction, integrating the businesses of Helix and MOR or implementing any contemplated business separation (if undertaken), receiving the anticipated tax treatment of the merger, unforeseen liabilities, future capital expenditures, revenues, expected cost savings, expected expenses, expected earnings, expected synergies, future prospects, and the failure to implement business and management strategies for the management, expansion and growth of Forian’s businesses following the merger;
|
(iii)
|
pricing trends, including Helix’s and MOR’s ability to achieve economies of scale;
|
(iv)
|
potential litigation relating to the merger that could be instituted against Helix, MOR or their respective directors;
|
(v)
|
the risk that disruptions from the merger will harm Helix’s business, including current plans and operations;
|
(vi)
|
the ability of Helix or MOR to retain and hire key personnel;
|
(vii)
|
potential adverse reactions or changes to business relationships resulting from the completion of the mergers;
|
(viii)
|
uncertainty as to the long-term value of shares of Forian common stock;
|
(ix)
|
legislative, regulatory and economic developments affecting Helix’s and MOR’s businesses;
|
(x)
|
general economic and market developments and conditions;
|
(xi)
|
the evolving legal, regulatory and tax regimes under which Helix and MOR operate;
|
(xii)
|
potential business uncertainty, including changes to existing business relationships, during the pendency of the merger that could affect Helix’s and/or MOR’s financial performance;
|
(xiii)
|
certain restrictions during the pendency of the merger that may impact Helix’s and MOR’s ability to pursue certain business opportunities or strategic transactions; and
|
(xiv)
|
unpredictability and severity of catastrophic events, including, but not limited to, acts of terrorism or outbreak of war or hostilities, natural disasters, the outbreak of coronavirus or similar outbreaks or pandemics, and their effects on economic and business environments in which Helix and MOR operate, as well as Helix’s and MOR’s response to any of the aforementioned factors.
|
Q:
|
Why are Helix stockholders receiving this proxy statement/prospectus?
|
A:
|
On October 16, 2020, we entered into an Agreement and Plan of Merger with Helix Technologies, Inc., or “Helix,” Forian Inc., or “Forian,” DNA Merger Sub, Inc., or “Merger Sub,” and Medical Outcomes Research Analytics, LLC, or “MOR” (which, as it may be amended, supplemented, or modified from time to time, we refer to as the “merger agreement”). A copy of the merger agreement is included in this proxy statement/prospectus as Appendix A. Under the merger agreement, Merger Sub will merge with and into Helix (which we refer to as the “merger”), with Helix, following the merger, to be the surviving corporation and a wholly-owned subsidiary of Forian.
|
Q:
|
What will happen in the merger?
|
A:
|
In the merger, Forian will acquire Helix by means of the merger of Merger Sub into Helix. Helix will be the surviving entity in the merger. Each share of Helix common stock outstanding will be converted into the right to receive 0.02731 shares of Forian common stock.
|
Q:
|
When do you expect to complete the merger?
|
A:
|
We currently expect to complete the merger during the first quarter of 2021. However, we cannot assure you when or if the merger will occur. Helix must, among other things, obtain the required approvals of Helix stockholders at its special meeting and satisfy the other conditions to the merger described below in “The Merger Agreement—Conditions of the Merger” beginning on page 78.
|
Q:
|
What happens if the merger is not completed?
|
A:
|
If the merger is not completed, holders of Helix common stock will not receive any consideration for their shares in connection with the merger. Instead, Helix will remain an independent public company and its common stock would be expected to continue to be quoted on the OTCQB. In addition, in certain circumstances, a termination fee may be required to be paid by Helix. See “The Merger Agreement—Termination Fee” beginning on page 80 for a complete discussion of the circumstances under which the termination fee will be required to be paid.
|
Q:
|
Will Helix be required to submit the Helix merger proposal to its stockholders even if the Helix board of directors has withdrawn or modified its recommendation?
|
A:
|
Yes. Unless the merger agreement is terminated before the Helix special meeting, Helix is required to submit the Helix merger proposal to its stockholders even if the Helix board of directors has withdrawn or modified its recommendation, consistent with the terms of the merger agreement.
|
Q:
|
Is the merger expected to be taxable to Helix stockholders?
|
A:
|
Generally, no. The merger is intended to qualify as a “reorganization” within the meaning of Section 368(a) of the Code, and holders of Helix common stock are not expected to recognize any gain or loss for U. S. federal income tax purposes on the exchange of shares of Helix common stock for shares of Forian common stock in the merger. You should read “Material U.S. Federal Income Tax Consequences of the Merger and the Contribution” beginning on page 83 for a more complete discussion of the U.S. federal income tax consequences of the merger. Tax matters can be complicated and the tax consequences of the merger to you will depend on your particular tax situation. You should consult your tax advisor to determine the specific tax consequences of the merger to you.
|
Q:
|
Who may access the virtual Helix special meeting?
|
A:
|
Only stockholders and their proxy holders will be able to access the virtual special meeting. As indicated, we will not have an in-person special meeting. You will need to enter the 16-digit control number received with your proxy card to enter the special meeting via the online web portal. See “If I vote by proxy, can I still access the special meeting and vote there if I choose?” below.
|
Q:
|
How many votes constitute a quorum in order to hold the Helix special meeting? Do abstentions and “broker non-votes” count?
|
A:
|
Stockholders representing at least a majority of the shares of capital stock entitled to vote at a meeting must be present in present in person or represented by proxy in order to constitute a quorum. Stockholders who participate in the virtual special meeting will be deemed to be present in person. A quorum must exist to conduct any business at the special meeting. If a quorum is not present at the special meeting, any officer entitled to preside at or to act as Secretary of the special meeting will have power to adjourn the special meeting from time to time until a quorum is present.
|
Q:
|
Who may vote at the Helix special meeting?
|
A:
|
Only stockholders of record at the close of business on December [•], 2020 (the “Record Date”), are entitled to notice of and to vote at the special meeting. As of that date, there were [•] shares of Helix common stock outstanding and entitled to be voted at the special meeting. Each share is entitled to one (1) vote on all matters at the special meeting.
|
Q:
|
Do Helix preferred stockholders have the right to vote on the merger?
|
A.
|
Yes; however, the owners of 100% of the shares of Helix preferred stock that are entitled to notice of and to vote at the Helix special meeting have signed voting and support agreements agreeing to vote in favor of adoption of the merger agreement and the Helix adjournment proposal. Accordingly, it will not be necessary to solicit their proxies in connection with the Helix special meeting. See “THE MERGER – Voting and Support Agreements” beginning on page 66.
|
Q:
|
Who may solicit proxies on Helix’s behalf?
|
A:
|
In addition to solicitation of proxies by Helix by mail, proxies may also be solicited by Helix’s directors and employees personally, and by telephone, facsimile or other means. Helix has also made arrangements with [•] to assist it in soliciting proxies. For more information on solicitation of proxies in connection with the special meeting of Helix stockholders, see “The Helix Special Meeting - Solicitation of Proxies” beginning on page 144.
|
Q:
|
Will a list of stockholders entitled to vote at the Helix special meeting be available?
|
A:
|
In accordance with Delaware law, a list of Helix stockholders entitled to vote at the special meeting will be available for any purpose germane to the special meeting beginning [•], 2020 at Helix’s corporate headquarters during regular business hours. In addition, during the special meeting, that list of stockholders will be available for examination at www.virtualshareholdermeeting.com/HLIX2020SM.
|
Q:
|
What am I voting on at the Helix special meeting?
|
A:
|
Helix stockholders are being asked to vote on:
|
•
|
Adoption of the merger agreement as such agreement may be amended from time to time, which we refer to as the Helix merger proposal;
|
•
|
Approval, in a non-binding advisory vote, of certain compensation that may become payable to Helix’s named executive officers in connection with the merger, which we refer to as the Helix merger-related compensation proposal; and
|
•
|
Approval of the adjournment, postponement or continuance of the special meeting on one or more occasions, if necessary or appropriate, in order to further solicit proxies, in the event that there are not sufficient votes at the time of the special meeting to approve the foregoing proposals, which we refer to as the Helix adjournment proposal.
|
Q:
|
What are my choices when voting on the Helix merger proposal and what vote is needed to approve it?
|
A:
|
Regarding the vote to adopt the Helix merger proposal, Helix stockholders may:
|
•
|
vote “FOR” the Helix merger proposal;
|
•
|
vote “AGAINST” the Helix merger proposal; or
|
•
|
“ABSTAIN” from voting on the Helix merger proposal.
|
Q:
|
What are my choices when voting on the Helix merger-related compensation proposal and what vote is needed to approve it?
|
A:
|
Regarding the vote to approve the Helix merger-related compensation proposal, Helix stockholders may:
|
•
|
vote “FOR” approval of the proposal;
|
•
|
vote “AGAINST” against the proposal; or
|
•
|
“ABSTAIN” from voting on the proposal.
|
Q:
|
What are my choices when voting on the Helix abstention proposal and what vote is needed to approve it?
|
A:
|
Regarding the vote to approve the Helix abstention proposal, Helix stockholders may:
|
•
|
vote “FOR” approval of the proposal;
|
•
|
vote “AGAINST” against the proposal; or
|
•
|
“ABSTAIN” from voting on the proposal.
|
Q:
|
How does the Helix Board of Directors recommend that Helix stockholders vote?
|
A:
|
Please see the information included in this proxy statement/prospectus relating to the proposals to be considered and voted on at the Helix special meeting. The Helix Board of Directors unanimously recommends that Helix stockholders vote:
|
•
|
“FOR” adoption of the Helix merger proposal;
|
•
|
“FOR” approval of the Helix merger-related compensation proposal; and
|
•
|
“FOR” approval of the Helix adjournment proposal.
|
Q:
|
How do Helix stockholders vote?
|
A:
|
If shares are registered with our transfer agent, Equiniti US. (“Equiniti”) directly in the name of a Helix stockholder, that stockholder is considered a stockholder of record with respect to those shares. This proxy statement/prospectus and a proxy card is being sent directly to record holders by Equiniti. Please carefully consider the information contained in this proxy statement/prospectus and, whether or not you plan to attend the special meeting, please vote by (i) accessing the Internet website specified on your proxy card, (ii) calling the toll-free number specified on your proxy card, if you requested printed copies of the proxy materials or (iii) marking, signing and returning your proxy card promptly, if you requested printed copies of the proxy materials, so that we can be assured of having a quorum present at the special meeting and so that your shares may be voted in accordance with your wishes, even if you later decide to attend the special meeting.
|
Q:
|
How do Helix stockholders vote if their shares are held in “street name” by a broker, bank or other nominee?
|
A:
|
If shares are held by a broker, bank or other nominee (this is called “street name”), the broker, bank or other nominee will send you instructions for voting those shares. Many (but not all) brokerage firms, banks and other nominees participate in a program provided through Broadridge that offers Internet and telephone voting options.
|
Q:
|
If a stockholder votes by proxy, can that stockholder still access the Helix special meeting and vote there?
|
A:
|
Yes. If you are a Helix stockholder of record, the method you use to vote will not limit your right to vote at the virtual special meeting if you decide to participate. As indicated, Helix is hosting the special meeting exclusively online at www.virtualshareholdermeeting.com/HELIX 2021. There will be no physical location at which stockholders may attend the special meeting, but stockholders may attend and participate in the meeting electronically. Stockholders who participate in the virtual special meeting will be deemed to be present in person and will be able to vote during the special meeting at the times that the polls are open. Stockholders who wish to attend the meeting should go to www.virtualshareholdermeeting.com/HLIX2020SM at least 10 minutes before the beginning of the meeting to register their attendance and complete the verification procedures to confirm that they were stockholders of record as of [•], 2020. The proxy card includes instructions on how to participate in the special meeting and how to vote your shares by accessing the virtual special meeting via the Internet. Stockholders will need to enter the 16-digit control number received with the proxy card to enter the special meeting via the online web portal.
|
Q:
|
If my Helix shares are held in “street name” by a broker, bank or other nominee, may a Helix stockholder still access the Helix special meeting?
|
A:
|
Yes. Beneficial owners whose stock is held for them in street name by their brokers or other nominees may also attend the meeting by going to www.virtualshareholdermeeting.com/HLIX2020SM at least 10 minutes before the beginning of the meeting to register their attendance and complete the verification procedures to confirm that they were stockholders as of the record date. Such beneficial owners may not vote at the meeting, and may only cause their shares to be voted by providing voting instructions to the persons who hold the beneficial owners’ shares for them. Beneficial owners will need to provide the name of the broker or other nominee that holds their shares to gain access to the virtual meeting.
|
Q:
|
May Helix stockholders ask questions during the special meeting?
|
A:
|
Yes. Questions may be submitted in two ways. Stockholders who want to ask a question before the meeting may do so, beginning at [•] a.m., Eastern Standard Time, on [•], 2020, and until 11:59 p.m., Eastern Standard Time, on [•], 2020, by logging into www.proxyvote.com and entering their 16-digit control number. Once past the login screen, click on “Question for Management,” type in the question, and click “Submit.” Alternatively, stockholders will be able to submit questions live during the meeting by accessing the meeting at www.virtualshareholdermeeting.com/HLIX2020SM, typing their question into the “Ask a Question” field, and clicking “Submit.” Only questions pertinent to meeting matters will be answered during the meeting, subject to time constraints.
|
Q:
|
Do Helix stockholders have appraisal or dissenters’ rights?
|
A:
|
Yes. Under applicable Delaware law, Helix stockholders have the right to dissent from the Helix merger proposal and receive the “fair value” of their Helix shares in cash. Perfection of dissenters’ rights is complex. The procedures for exercising dissenters’ rights is described in “APPRAISAL RIGHTS OF HELIX STOCKHOLDERS ” beginning on page 66. Additionally, the full text of the applicable provisions of the Delaware General Corporation Law (“DGCL”) relative to dissenters’ rights is included as Appendix D to this proxy statement/prospectus.
|
Q:
|
What are “broker votes” and “broker non-votes”?
|
A:
|
On certain “routine” matters, brokerage firms have discretionary authority under applicable stock exchange rules to vote their customers’ shares if their customers do not provide voting instructions. When a brokerage firm votes its customers’ shares on a routine matter without receiving voting instructions (referred to as a “broker vote”), these shares are counted both for establishing a quorum to conduct business at the special meeting and in determining the number of shares voted “FOR” or “AGAINST” any “routine” matter.
|
Q:
|
What if a Helix stockholder abstains from voting?
|
A:
|
Helix stockholders have the option to “ABSTAIN” from voting with respect to Proposal 1 – the Helix merger proposal, Proposal 2 – the Helix merger-related compensation proposal and Proposal 3 – the Helix adjournment proposal. If a quorum is present, abstentions will have the same effect as a vote against Proposal 1 but will have no effect on Proposals 2 and 3, because, by abstaining, the stockholder will be deemed to not have cast a vote with respect to such proposals.
|
Q:
|
May a proxy be revoked after it has been delivered?
|
A:
|
Yes. A proxy may be revoked at any time before the polls close by submitting a subsequent proxy with a later date by using the Internet, by telephone or by mail or by sending our Corporate Secretary a written revocation. A proxy also will be considered revoked if the stockholder attends the special meeting and votes via the virtual portal. If shares are held in “street name” by a broker, bank or other nominee, the stockholder must contact their broker, bank or other nominee to change their vote or obtain a proxy to vote their shares if they wish to cast their vote during the virtual special meeting.
|
Q:
|
How will my Helix shares be voted if a proxy card is returned or the stockholder votes via telephone or Internet? What if a proxy card is returned but does not provide voting instructions? What if a stockholder does not complete the telephone or Internet voting procedures without specifying how shares are to be voted?
|
A:
|
The Helix Board of Directors has named Zachary L. Venegas, Helix’s Chief Executive Officer, and Scott Ogur, Helix’s Chief Financial Officer, as official proxy holders. They will vote all proxies, or record an abstention, in accordance with the directions on the proxy.
|
Q:
|
Who will count the votes at the Helix special meeting?
|
A:
|
A representative of Broadridge has been appointed as an inspector of elections for the special meeting. That person will tabulate votes cast by proxy or during the special meeting as well as determine whether a quorum is present.
|
Q:
|
Where can I find voting results of the Helix special meeting?
|
A:
|
Helix will announce preliminary voting results at the special meeting and publish final results on a Current Report on Form 8-K that would be expected to be filed with the SEC within four business days after the special meeting (a copy of which will be available on the “Investor Relations” section of the Helix website, www.helixtechnologies.com, under the link “SEC Filings”). If the final voting results are not available within four business days after the special meeting, Helix will file a Current Report on Form 8-K reporting the preliminary voting results and subsequently file the final voting results in an amendment to the Current Report on Form 8-K within four business days after the final voting results are known.
|
Q:
|
Whom should Helix stockholders contact with questions about the Helix special meeting?
|
A:
|
If a Helix stockholder has any questions about this proxy statement/prospectus or the special meeting, please contact Scott Ogur, Helix’s Chief Financial Officer, at 5300 DTC Parkway, Suite 300, Greenwood Village, CO 80111 or by telephone at (720) 328-5372.
|
Q:
|
What information about Helix is available on the Internet?
|
A:
|
A copy of this proxy statement/prospectus (which contains the official notice of the special meeting) and the proxy card or voting instructions is available for download free of charge at www.proxyvote.com.
|
Q:
|
What do holders of Helix common stock need to do now?
|
A:
|
After you have carefully read this document and have decided how you wish to vote your Helix shares, please vote your shares as soon as possible. If you are a stockholder of record, to vote by proxy card, indicate on your proxy card how you want your shares to be voted with respect to each of the matters indicated. When complete, sign, date and mail your proxy card in the enclosed postage-paid return envelope as soon as possible. Alternatively, you may vote by telephone or through the Internet by following the voting instructions found on your proxy card. If you beneficially hold your shares through a bank, broker, nominee or other holder of record, you should follow the voting instructions you receive from that holder of record to vote your shares.
|
Q:
|
Why is your vote as a Helix stockholder important?
|
A:
|
If you do not vote by proxy card, telephone or Internet or vote in person at the Helix special meeting, it will be more difficult for Helix to obtain the necessary quorum to hold its special meeting. In addition, approval of the Helix merger proposal requires the affirmative vote of a majority of the issued and outstanding shares of the Helix common stock entitled to vote at the special meeting. The Helix board of directors unanimously recommends that stockholders vote to adopt the Helix merger proposal. Further, due to the importance of the vote to approve the Helix merger proposal, Helix is also seeking, through the Helix adjournment proposal, authority from stockholders to adjourn the Helix special meeting to temporarily delay the meeting to provide time for Helix to solicit additional proxies in the event there are insufficient votes to adopt the Helix merger proposal.
|
Q:
|
If you are a Helix stockholder, with shares represented by physical stock certificates, should you send in your Helix stock certificates now?
|
A:
|
No. You should not send in your Helix stock certificates at this time. After completion of the merger, Forian will cause its exchange agent to send you instructions for exchanging Helix stock certificates for the merger consideration. The shares of Forian common stock that Helix stockholders will receive in the merger will be issued in book-entry form. Please do not send in your stock certificates with your proxy card.
|
Q:
|
What should you do if you hold your Helix common stock in book-entry form?
|
A:
|
After the completion of the merger, Forian will cause its exchange agent to send you instructions for receiving the merger consideration and exchanging shares of Helix common stock held in book-entry form for shares of Forian common stock in book-entry form.
|
Q:
|
Can you place my Helix stock certificate(s) into book-entry form prior to the merger?
|
A:
|
Yes. Helix stock certificates can be placed into book-entry form prior to the merger. For more information, please contact Helix’s transfer agent, Equiniti at (303) 282-4800.
|
Q:
|
Who can you contact if you cannot locate your Helix stock certificate(s)?
|
A:
|
If you are unable to locate your original Helix stock certificate(s), you should contact Helix’s transfer agent, Equiniti at (303) 282-4800.
|
Q:
|
What will happen in the contribution?
|
A:
|
Forian, MOR and each equity holder of MOR will enter into a contribution agreement, pursuant to which, immediately prior to the Merger, each equity holder of MOR will contribute their interests in MOR to Forian in exchange for shares of Forian common stock, following the contribution, MOR will become a wholly-owned subsidiary of Forian. A copy of the form of contribution agreement is included in this proxy statement/prospectus as Appendix B. Each 0.09709 units of MOR will be exchanged for one share of Forian common stock. This document also constitutes a prospectus of Forian because Forian is offering shares of its common stock to equity holders of MOR in exchange for outstanding units of MOR, as consideration for the contribution.
|
Q:
|
When will the contribution be completed?
|
A:
|
The contribution is to occur immediately prior to the merger. We currently expect to complete the merger during the first quarter of 2021. However, we cannot assure you when or if the merger will occur. Helix must, among other things, obtain the required approvals of Helix stockholders at its special meeting to satisfy the other conditions to the merger described below in “The Merger Agreement – Conditions of the Merger” beginning on page 78.
|
Q:
|
What happens if the contribution is not completed?
|
A:
|
If the contribution is not completed, equity holders of MOR will not receive any consideration for their interests in MOR in connection with the proposed contribution. Instead, MOR will remain an independent private company.
|
Q:
|
Is the contribution expected to be taxable to MOR equity holders?
|
A:
|
Generally, no. The contribution is intended to qualify as a transaction described in Section 351(a) of the Code, and equity holders of MOR are not expected to recognize any gain or loss for U. S. federal income tax purposes on the exchange of equity interests in MOR for shares of Forian common stock in the contribution. You should read “Material U.S. Federal Income Tax Consequences of the Merger and the Contribution” beginning on page 81 for a more complete discussion of the U.S. federal income tax consequences of the contribution. Tax matters can be complicated and the tax consequences of the contribution to you will depend on your particular tax situation. You should consult your tax advisor to determine the specific tax consequences of the contribution to you.
|
•
|
To approve the Helix merger proposal;
|
•
|
To approve the Helix merger-related compensation proposal; and
|
•
|
To approve the Helix adjournment proposal.
|
•
|
Helix stockholders’ approval of the merger agreement;
|
•
|
the effectiveness of the registration statement filed on Form S-4 of which this proxy statement/prospectus is a part and no stop order suspending the effectiveness thereof will have been issued and no proceedings for that purpose will have been initiated or threatened by the SEC;
|
•
|
Forian will have received all state securities or “blue sky” permits and other authorizations necessary to issue the Forian common stock in the merger;
|
•
|
the shares of Forian to be issued to the holders of Helix common stock upon consummation of the merger will have been authorized for listing on the Nasdaq Capital Market, subject to official notice of issuance;
|
•
|
the acquisition by Forian of all of the equity interests of MOR and completion of a private offering by MOR of securities resulting in net proceeds to MOR of at least $11,000,000;
|
•
|
no order, injunction or decree issued by any court or agency of competent jurisdiction or other legal restraint or prohibition preventing the consummation of the merger or any of the other transactions contemplated by the merger agreement will be in effect;
|
•
|
approval of the merger by the necessary federal and state regulatory authorities and such approvals will remain in full force and effect, all statutory notice and waiting periods in respect thereof will have expired, and no such regulatory approval will have resulted in the imposition of any materially burdensome regulatory condition;
|
•
|
the accuracy of the other party’s representations and warranties as of the effective time of the merger subject to the material adverse effect standard in the merger agreement;
|
•
|
the performance in all material respects of all obligations contained in the merger agreement required to be performed at or before the effective time of the merger;
|
•
|
since October 16, 2020, there will not have been any change, state of facts, event, development or effect that has had, or would reasonably be expected to have, individually or in the aggregate, a material adverse effect on either party;
|
•
|
repayment or conversion of certain indebtedness of Helix;
|
•
|
conversion of all Helix preferred stock to Helix common stock;
|
•
|
divestiture by Helix of its security guarding business; and
|
•
|
holders of no more than five percent (5%) of the outstanding shares of Helix common stock (calculated on an as-converted basis) exercising, or remaining entitled to exercise, statutory rights to appraisal or dissenters rights pursuant to the DGCL with respect to such shares of Helix common stock.
|
•
|
by mutual written consent of Helix and Forian;
|
•
|
by either Helix or Forian:
|
○
|
if the Merger is not consummated on or before February 26, 2021, provided, that, the right to terminate the merger agreement will not be available to a party if its action or failure to act constitutes a material breach or violation of any of its covenants, agreements or other obligations hereunder and such material breach or violation has been the principal cause of or directly resulted in the failure to satisfy the conditions to the obligations of the terminating party to consummate the merger prior to February 26, 2021 or the failure of the closing of the merger to occur by February 26, 2021;
|
○
|
if an applicable law, order, preliminary, temporary or permanent, or other legal restraint or prohibition and no action, proceeding, binding order, decree or determination by any governmental entity is in effect that prevents, enjoins, makes illegal or prohibits the consummation of the merger and the other transactions contemplated by the merger agreement;
|
○
|
if Helix stockholder approval of the merger is not obtained at the Helix special meeting or any adjournment or postponement thereof at which the vote was taken on the merger; or
|
○
|
if all of the conditions to closing have been satisfied or waived (other than those conditions that by their nature are to be satisfied (or waived) at the closing, which conditions would be reasonably capable of being satisfied at such time) and Forian is unable to satisfy its obligation to effect the closing at such time because a private offering by MOR of equity interests or other securities of MOR on terms and conditions reasonably acceptable to MOR in its sole discretion, resulting in net proceeds to MOR (after deducting applicable fees, expenses, charges and discounts) in the aggregate amount of at least $11,000,000 cannot be completed prior to the closing date.
|
•
|
By Helix, if Forian or Merger Sub has breached any representation, warranty, covenant or agreement contained in the merger agreement, or if any representation or warranty of Forian or Merger Sub has become untrue, in each case, such that the closing conditions, could not be satisfied as of the closing date; provided, however, that Helix may not terminate the merger agreement unless any such breach or failure to be true has not been cured within thirty (30) days after written notice by Helix to Forian
|
•
|
by Helix prior to the receipt of Helix’s stockholder approval in order to enter into a definitive written agreement providing for a superior proposal if Helix has complied in all material respects with the merger agreement; provided, that, Helix pays the applicable termination fee prior to or simultaneously with such termination and enters into such definitive written agreement for such superior proposal simultaneously with such termination of the merger agreement;
|
•
|
by Forian, if Helix has breached any representation, warranty, covenant or agreement contained in the merger agreement, or if any representation or warranty of Helix has become untrue, in each case, such that the closing conditions, could not be satisfied as of the closing date; provided, however, that Forian may not terminate the merger agreement unless any such breach or failure to be true has not been cured within thirty (30) days after written notice by Forian to Helix of such breach or failure to be true, except that no cure period will be required for a breach which by its nature cannot be cured prior to February 26, 2021; and provided, further, Forian may not terminate the merger agreement if Forian is then in breach of the merger agreement in any material respect;
|
•
|
by Forian, prior to the Helix special meeting or, if such meeting is adjourned, the reconvening of such meeting, in the event that the Helix board made a change in board recommendation;
|
•
|
by Forian, if Helix has materially breached its obligations regarding non-solicitation and alternative proposals;
|
•
|
by Forian, if Helix has not divested its guarding business at least fifteen (15) business days prior to February 26, 2021; or
|
•
|
by Forian, if The Nasdaq Stock Market, LLC informs Forian that the shares of Forian common stock are not, or will not be, approved for listing on The Nasdaq Capital Market, whether or not such decision is subject to appeal.
|
•
|
changes in stock market analyst recommendations or earnings estimates regarding the combined company’s common stock, other companies comparable to it or companies in the industries they serve;
|
•
|
actual or anticipated fluctuations in the combined company’s operating results or future prospects;
|
•
|
reaction to public announcements by the combined company;
|
•
|
strategic actions taken by the combined company or its competitors, such as any contemplated business separation, acquisitions or restructurings;
|
•
|
failure of the combined company to achieve the perceived benefits of the transactions, including financial results and anticipated synergies, as rapidly as or to the extent anticipated by financial or industry analysts;
|
•
|
adverse conditions in the financial market or general U.S. or international economic conditions, including those resulting from war, incidents of terrorism and responses to such events; and
|
•
|
sales of common stock by the combined company, members of its management team or significant stockholders.
|
•
|
latent impacts resulting from the diversion of MOR’s and Helix’s respective management team’s attention from ongoing business concerns as a result of the devotion of management’s attention to the transactions and performance shortfalls at one or both of the companies;
|
•
|
difficulties in achieving anticipated cost savings, synergies, business opportunities and growth prospects;
|
•
|
the possibility of faulty assumptions underlying expectations regarding the integration process, including with respect to the intended tax efficient transactions;
|
•
|
unanticipated issues in integrating information technology, communications programs, financial procedures and operations, and other systems, procedures and policies;
|
•
|
difficulties in managing a larger combined company, addressing differences in business culture and retaining key personnel;
|
•
|
unanticipated changes in applicable laws and regulations;
|
•
|
managing tax costs or inefficiencies associated with integrating the operations of the combined company and any contemplated tax efficient separation transaction;
|
•
|
coordinating geographically separate organizations; and
|
•
|
unforeseen expenses or delays associated with the transactions.
|
•
|
The failure to predict market demand accurately in terms of product functionality and to supply offerings that meet this demand in a timely fashion;
|
•
|
Product defects, errors, or failures or our inability to satisfy customer service level requirements;
|
•
|
Negative publicity or negative private statements about the security, performance, or effectiveness of our platforms or product enhancements;
|
•
|
Delays in releasing to the market new offerings or enhancements to existing offerings;
|
•
|
Introduction or anticipated introduction of competing platforms or functionalities by competitors;
|
•
|
Inability of our platforms or product enhancements to scale and perform to meet customer demands;
|
•
|
Receiving qualified or adverse opinions in connection with security or penetration testing, certifications or audits, such as those related to IT controls and security standards and frameworks or compliance;
|
•
|
Reluctance of customers to purchase proprietary software products; and
|
•
|
Reluctance of customers to purchase products incorporating open source software.
|
Fiscal Year Ended December 31, 2018
|
| |
High
|
| |
Low
|
First Quarter
|
| |
$4.50
|
| |
$1.35
|
Second Quarter
|
| |
$2.05
|
| |
$1.30
|
Third Quarter
|
| |
$1.64
|
| |
$0.98
|
Fourth Quarter
|
| |
$1.45
|
| |
$0.90
|
Fiscal Year Ended December 31, 2019
|
| |
High
|
| |
Low
|
First Quarter
|
| |
$3.09
|
| |
$0.95
|
Second Quarter
|
| |
$2.84
|
| |
$1.03
|
Third Quarter
|
| |
$1.09
|
| |
$0.59
|
Fourth Quarter
|
| |
$0.75
|
| |
$0.42
|
Fiscal Year Ended December 31, 2020
|
| |
High
|
| |
Low
|
First Quarter
|
| |
$0.63
|
| |
$0.11
|
Second Quarter
|
| |
$0.35
|
| |
$0.10
|
Third Quarter
|
| |
$0.19
|
| |
$0.09
|
Fourth Quarter (through November 20, 2020)
|
| |
$0.33
|
| |
$0.10
|
•
|
the board’s knowledge and understanding of Helix’s business, operations, financial condition, asset quality, earnings and prospects, and of MOR/Forian’s business, operations, financial condition, asset quality, earnings and prospects, taking into account the information shared by MOR’s officers and information analysis provided by Helix’s financial advisors;
|
•
|
the board’s understanding of MOR/Forian’s prospects for the future and its projected financial results, and the Helix board’s belief that the combined enterprise would benefit from MOR/Forian’s ability to take advantage of economies of scale and grow in the current economic environment;
|
•
|
Helix’s earnings track record and the market performance of its common stock;
|
•
|
the ability of Helix’s stockholders to benefit from MOR/Forian’s potential growth and stock appreciation since it is believed to be more likely that the combined entity will have superior future earnings and prospects compared to Helix’s earnings and prospects on an independent basis due to greater operating efficiencies and better penetration of commercial and consumer markets;
|
•
|
the perceived ability of MOR/Forian to complete a merger transaction from a financial and regulatory perspective, including the founders of MOR/Forian’s prior history of successful merger transactions;
|
•
|
the financial and other terms of the merger agreement, including the amount and nature of the consideration proposed to be paid and the relative values assigned to MOR and Helix in the transaction, which Helix’s board reviewed with its outside financial and legal advisors;
|
•
|
Helix’s ability, under certain circumstances specified in and prior to the time Helix’s stockholders approve the merger agreement (i) to provide non-public information in response to a written acquisition proposal from a third party and (ii) participate in discussions or negotiations with a third party making such proposal, if, in each case, the acquisition proposal was not the result of a material violation of the provisions of the merger agreement relating to the solicitation of acquisition proposals, and if Helix’s board, prior to taking any such actions, determines in good faith, after consultation with its outside legal counsel, that failure to take such actions would violate Helix’s board’s fiduciary duties under applicable law and, after consultation with its financial advisor and outside counsel, that such acquisition proposal constitutes a superior proposal;
|
•
|
the fact that the outside date under the merger agreement allows for sufficient time to complete the merger;
|
•
|
the board’s understanding that the proposed merger with MOR/Forian will generally be a tax-free transaction to Helix’s stockholders with respect to Forian common stock received by virtue of the merger;
|
•
|
the board’s review of the potential costs associated with executing the merger agreement, including change in control, severance and related costs, as well as estimated advisor fees, which the board concluded were reasonable and would not affect the advice from, or the work performed by senior management of Helix or Helix’s financial advisor in connection with the evaluation of the merger and the merger agreement by Helix’s board; the complementary aspects of Helix and MOR/Forian’s businesses, including customer focus, geographic coverage, business orientation and compatibility of the companies’ management operating styles;
|
•
|
the potential revenue-enhancing opportunities in connection with the merger, the related potential impact on the combined company’s earnings and the fact that the stock form of merger consideration would allow former Helix stockholders to participate in the potential future stock price appreciation and potential dividends as Forian stockholders;
|
•
|
the anticipated effect of the acquisition on Helix’s retained employees and the terms of severance for employees who would not be retained;
|
•
|
the long-term and short-term interests of Helix and its stockholders, and the interests of Helix’s employees, customers, creditors and suppliers, and the community and societal considerations of the communities in which Helix maintains offices;
|
•
|
the outcome of the limited market check process conducted and financial analyses provided by Management Planning, Inc., Helix’s financial advisor, regarding the merger, and its opinion, delivered to Helix’s board on October 16, 2020, that as of that date, the exchange ratio under the terms of the merger agreement was fair, from a financial point of view, to Helix’s stockholders;
|
•
|
the board’s knowledge of the current environment in the cannabis services industry, including national, regional and local economic conditions, continued industry consolidation, increased regulatory burdens, evolving trends in technology and increasing nationwide and global competition, the current financial market conditions, the current environment for such firms, and the likely effects of these factors on Helix’s and the combined company’s potential growth, development, productivity, profitability and strategic options, and the historical prices of Helix common stock;
|
•
|
the board’s knowledge of Helix’s prospects as an independent entity, including challenges relating to increasing regulatory burdens and overhead expense and to Helix’s ability to increase capital to support its operations and growth;
|
•
|
the board’s knowledge of the strategic alternatives available to Helix, including the challenges for organic growth by companies of Helix’s size in the industry in which Helix operates; and
|
•
|
the board’s belief that the merger is more favorable to Helix’s stockholders than the alternatives to the merger, which belief was formed based on the careful review undertaken by Helix’s board of directors, with the assistance of its management and outside legal and financial advisors.
|
•
|
the fact that, while Helix expects that the merger will be consummated, there can be no assurance that all conditions to the parties’ obligations to complete the merger agreement will be satisfied, and, as a result, the merger may not be consummated;
|
•
|
the restrictions on the conduct of Helix’s business prior to the completion of the merger, which are customary for public company merger agreements, but which, subject to specific exceptions, could delay or prevent Helix from undertaking business opportunities that may arise or any other action it would otherwise take with respect to the operations of Helix absent the pending completion of the merger;
|
•
|
the significant risks and costs involved in connection with entering into or completing the merger, or failing to complete the merger in a timely manner, or at all, including as a result of any failure to obtain required stockholder approvals, such as the risks and costs relating to diversion of management and employee attention from other strategic opportunities and operational matters, potential employee attrition, and the potential effect on business and customer relationships;
|
•
|
the fact that Helix would be prohibited from soliciting acquisition proposals after execution of the merger agreement, and the possibility that the $1,365,000 termination fee payable by Helix upon the termination of the merger agreement under certain circumstances could discourage other potential acquirers from making a competing bid to acquire Helix;
|
•
|
the fact that some of Helix’s directors and executive officers have other interests in the merger that are different from, or in addition to, their interests as Helix stockholders; and
|
•
|
the possibility of litigation in connection with the merger.
|
i.
|
Reviewed certain governing documents and other corporate organization materials that were deemed pertinent;
|
ii.
|
Reviewed the draft Agreement and Plan of Merger (the “Agreement”) and supporting conversion schedule;
|
iii.
|
Reviewed the MOR Letter of Intent;
|
iv.
|
Examined historical and projected financial information provided by management of Helix and MOR;
|
v.
|
Reviewed other documents and related industry information and statistics that were deemed relevant;
|
vi.
|
Interviewed management concerning Helix’s and MOR’s history, operations, services, customer relationships, employees, competition, outlook, strengths, weaknesses, opportunities, and threats, as well as other aspects of the business MPI considered pertinent;
|
vii.
|
Reviewed publicly available information on selected guideline public companies and guideline precedent transactions;
|
viii.
|
Performed discounted cash flow analyses and sensitized the results based on a range of selected inputs;
|
ix.
|
Performed a guideline publicly traded companies’ analysis in the analysis of value for MOR;
|
x.
|
Considered such other information regarding Helix and MOR and their industry deemed relevant by MPI, including the current economic environment, in general, and the specific economic factors bearing on firms competing in the industry;
|
xi.
|
Conducted studies, analyses, and inquiries as MPI deemed appropriate.
|
a)
|
determined the value of the equity of Helix;
|
b)
|
determined the value of the equity of MOR; and,
|
c)
|
combined the indicated values determined from the analysis of Helix and MOR, adjusting for MOR’s capital raise (As per the DRAFT Agreement and Plan of Merger, at least $11 million of new investment in MOR is being raised and is expected to close concurrently with the Transaction. Based upon information provided by management, MOR shall raise approximately $13 million; and this balance was incorporated in the analysis), to derive the indicated value range of Forian.
|
•
|
Akerna Corp.
|
•
|
Braingrid Limited
|
•
|
CannaOne Technologies Inc.
|
•
|
FluroTech Ltd.
|
•
|
Next Generation Management Corp.
|
•
|
Nuvus Gro Corp.
|
•
|
TILT Holdings Inc.
|
|
| |
Range of Values (000s)
|
|||
|
| |
Low
|
| |
High
|
Concluded Enterprise Value
|
| |
$19,849
|
| |
$31,631
|
Less: Debt
|
| |
$1,076
|
| |
$1,076
|
Working capital deficiency(a)
|
| |
$3,000
|
| |
$3,000
|
Plus:Cash (net of contingent claims)(b)
|
| |
$1,002
|
| |
$1,002
|
Tax Savings on Net Operating Losses(c)
|
| |
—
|
| |
$2,599
|
Preliminary Concluded Total Equity Value
|
| |
$16,775
|
| |
$31,157
|
Less: FV of Options
|
| |
$781
|
| |
$1,592
|
FV of Warrants
|
| |
$259
|
| |
$545
|
Concluded Value of Common Equity
|
| |
$15,735
|
| |
$29,019
|
a)
|
Management advised that the projected information provided assumes access to $3 million of working capital funds.
|
b)
|
Cash balance as of September 30, 2020, net of certain contingent obligations related to the divestiture of the Security Operations, as provided by management.
|
c)
|
As per MPI’s analysis of net operating losses existing at October 14, 2020.
|
•
|
Allscripts Healthcare Solutions, Inc.
|
•
|
Health Catalyst, Inc.
|
•
|
IQVIA Holdings Inc.
|
•
|
NextGen Healthcare, Inc.
|
•
|
PRA Health Sciences, Inc.
|
•
|
Medpace Holdings, Inc.
|
•
|
ICON Public Limited Company
|
|
| |
MOR Guideline
Companies’ Multiples
|
| |
Selected Multiples(a)
|
|||||||||
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Low
|
| |
High
|
Implied Enterprise Value as a multiple of:
3-Year Projected Revenue
|
| |
1.5x
|
| |
4.6x
|
| |
3.2x
|
| |
1.5x
|
| |
2.0x
|
|
| |
Range of Values (000s)
|
|||
|
| |
Low
|
| |
High
|
Concluded Enterprise Value
|
| |
$31,210
|
| |
$43,589
|
Plus: Cash
|
| |
$1,081
|
| |
$1,081
|
Concluded Value of Common Equity
|
| |
$32,300
|
| |
$44,500
|
|
| |
Range of Values (000s) ____
|
|||||||||
|
| |
Helix Low
|
| |
Helix Low
|
| |
Helix High
|
| |
Helix High
|
|
| |
MOR High
|
| |
MOR Low
|
| |
MOR High
|
| |
MOR Low
|
Helix Value Range (before options & warrants)
|
| |
$16,800
|
| |
$16,800
|
| |
$31,200
|
| |
$31,200
|
MOR Valuation Range (Pre-Money)
|
| |
$44,500
|
| |
$32,300
|
| |
$44,500
|
| |
$32,300
|
Plus: MOR Capital Raise
|
| |
$13,000
|
| |
$13,000
|
| |
$13,000
|
| |
$13,000
|
Adjusted MOR Valuation (Post-Money)
|
| |
$57,500
|
| |
$45,300
|
| |
$57,500
|
| |
$45,300
|
Less: Transaction fees(a)
|
| |
$630
|
| |
$630
|
| |
$630
|
| |
$630
|
Combined Forian Valuation Range
|
| |
$73,670
|
| |
$61,470
|
| |
$88,070
|
| |
$75,870
|
Less: Value of Options(b)
|
| |
$967
|
| |
$783
|
| |
$1,190
|
| |
$1,001
|
Value of Warrants(b)
|
| |
$324
|
| |
$259
|
| |
$403
|
| |
$336
|
Combined Equity Forian Valuation Range
|
| |
$72,379
|
| |
$60,428
|
| |
$86,477
|
| |
$74,533
|
Forian Shares to be Issued (’000's)(c)
|
| |
16,951
|
| |
16,951
|
| |
16,951
|
| |
16,951
|
Forian Price Per Share
|
| |
$4.27
|
| |
$3.56
|
| |
$5.10
|
| |
$4.40
|
Forian Shares Issued to Helix ('000's)(d)
|
| |
4,420
|
| |
4,420
|
| |
4,420
|
| |
4,420
|
Indicated Transaction Proceeds to Helix Stockholders
|
| |
$18,872
|
| |
$15,756
|
| |
$22,548
|
| |
$19,434
|
a)
|
As per information provided by management.
|
b)
|
As determined by MPI using an option pricing models and assuming terms per the Draft Merger Agreement.
|
c)
|
As per the Draft Merger Agreement and other information provided by management.
|
d)
|
Excluding options and warrants.
|
|
| |
Range of Values
|
|||
|
| |
Low
|
| |
High
|
Range of Value of Helix (after options & warrants)
|
| |
$15,735,088
|
| |
$29,021,108
|
Divide: Current Fully Diluted Shares
|
| |
160,307,826
|
| |
160,307,826
|
Range of Value of Shares Tendered (Fully Diluted)
|
| |
$0.10
|
| |
$0.18
|
Shares of Forian to be received at closing
|
| |
|
| |
4,420,000
|
Implied conversion ratio
|
| |
|
| |
0.027x
|
|
| |
Helix Technologies Forecasts
|
|||||||||||||||||||||||||||||||||||||||
|
| |
Q3 2020
|
| |
Q4 2020
|
| |
Q1 2021
|
| |
Q2 2021
|
| |
Q3 2021
|
| |
Q4 2021
|
| |
Q1 2022
|
| |
Q2 2022
|
| |
Q3 2022
|
| |
Q4 2022
|
| |
Q1 2023
|
| |
Q2 2023
|
| |
Q3 2023
|
| |
Q4 2023
|
Revenue
|
| |
$2,986,878
|
| |
$3,279,981
|
| |
$3,732,084
|
| |
$4,143,587
|
| |
$4,498,070
|
| |
$4,864,338
|
| |
$5,064,264
|
| |
$5,276,698
|
| |
$5,502,904
|
| |
$5,744,318
|
| |
$5,957,070
|
| |
$6,180,282
|
| |
$6,414,664
|
| |
$6,660,991
|
COGS
|
| |
$765,513
|
| |
$817,018
|
| |
$896,571
|
| |
$974,922
|
| |
$1,031,942
|
| |
$1,094,162
|
| |
$1,274,752
|
| |
$1,334,363
|
| |
$1,398,590
|
| |
$1,467,974
|
| |
$1,530,342
|
| |
$1,596,302
|
| |
$1,666,127
|
| |
$1,740,111
|
Gross Margin
|
| |
$2,221,365
|
| |
$2,462,963
|
| |
$2,835,514
|
| |
$3,168,665
|
| |
$3,466,128
|
| |
$3,770,175
|
| |
$3,789,512
|
| |
$3,942,335
|
| |
$4,104,314
|
| |
$4,276,344
|
| |
$4,426,729
|
| |
$4,583,979
|
| |
$4,748,537
|
| |
$4,920,879
|
Operating Expenses
|
| |
$2,656,544
|
| |
$2,603,045
|
| |
$2,975,214
|
| |
$2,875,571
|
| |
$2,929,231
|
| |
$2,964,891
|
| |
$3,228,090
|
| |
$3,104,785
|
| |
$3,152,601
|
| |
$3,196,063
|
| |
$3,473,815
|
| |
$3,341,012
|
| |
$3,405,332
|
| |
$3,445,606
|
EBIT
|
| |
$(435,178)
|
| |
$(140,081)
|
| |
$(139,700)
|
| |
$293,094
|
| |
$536,897
|
| |
$805,285
|
| |
$561,422
|
| |
$837,551
|
| |
$951,714
|
| |
$1,080,280
|
| |
$952,913
|
| |
$1,242,967
|
| |
$1,343,205
|
| |
$1,475,273
|
Capitalized Development
|
| |
$366,587
|
| |
$373,825
|
| |
$226,234
|
| |
$263,510
|
| |
$217,858
|
| |
$253,270
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
|
| |
Helix Technologies Forecasts w/ Potential Acquisition
|
|||||||||||||||||||||||||||||||||||||||
|
| |
Q3 2020
|
| |
Q4 2020
|
| |
Q1 2021
|
| |
Q2 2021
|
| |
Q3 2021
|
| |
Q4 2021
|
| |
Q1 2022
|
| |
Q2 2022
|
| |
Q3 2022
|
| |
Q4 2022
|
| |
Q1 2023
|
| |
Q2 2023
|
| |
Q3 2023
|
| |
Q4 2023
|
Revenue
|
| |
$2,986,878
|
| |
$3,309,981
|
| |
$4,400,084
|
| |
$5,101,587
|
| |
$5,616,070
|
| |
$6,202,338
|
| |
$6,739,884
|
| |
$7,326,840
|
| |
$7,967,986
|
| |
$8,668,597
|
| |
$8,969,079
|
| |
$9,282,650
|
| |
$9,610,103
|
| |
$9,952,293
|
COGS
|
| |
$915,513
|
| |
$1,087,018
|
| |
$1,166,571
|
| |
$1,264,922
|
| |
$1,296,942
|
| |
$1,334,162
|
| |
$1,768,229
|
| |
$1,923,707
|
| |
$2,093,974
|
| |
$2,280,531
|
| |
$2,367,275
|
| |
$2,458,344
|
| |
$2,554,030
|
| |
$2,654,651
|
Gross Margin
|
| |
$2,071,365
|
| |
$2,222,963
|
| |
$3,233,514
|
| |
$3,836,665
|
| |
$4,319,128
|
| |
$4,868,175
|
| |
$4,971,655
|
| |
$5,403,132
|
| |
$5,874,013
|
| |
$6,388,067
|
| |
$6,601,803
|
| |
$6,824,306
|
| |
$7,056,074
|
| |
$7,297,642
|
Operating Expenses
|
| |
$2,656,544
|
| |
$2,603,045
|
| |
$2,975,214
|
| |
$2,875,571
|
| |
$2,929,231
|
| |
$2,964,891
|
| |
$3,248,090
|
| |
$3,124,785
|
| |
$3,172,601
|
| |
$3,216,063
|
| |
$3,513,815
|
| |
$3,381,012
|
| |
$3,445,332
|
| |
$3,485,606
|
EBIT
|
| |
$(585,178)
|
| |
$(380,081)
|
| |
$258,300
|
| |
$961,094
|
| |
$1,389,897
|
| |
$1,903,285
|
| |
$1,723,565
|
| |
$2,278,348
|
| |
$2,701,412
|
| |
$3,172,003
|
| |
$3,087,988
|
| |
$3,443,294
|
| |
$3,610,742
|
| |
$3,812,036
|
Capitalized Development
|
| |
$366,587
|
| |
$373,825
|
| |
$226,234
|
| |
$263,510
|
| |
$217,858
|
| |
$253,270
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
| |
$245,035
|
|
| |
Annual P&L
|
| |
|
| |
Year-Over-Year % Change
|
||||||||||||||||||||||||||||||
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
Revenue
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Product
|
| |
—
|
| |
—
|
| |
810,000
|
| |
7,200,000
|
| |
14,916,000
|
| |
21,843,745
|
| |
24,604,763
|
| |
|
| |
0%
|
| |
0%
|
| |
789%
|
| |
107%
|
| |
46%
|
Data
|
| |
—
|
| |
475,415
|
| |
3,983,333
|
| |
8,056,667
|
| |
20,010,000
|
| |
37,805,299
|
| |
53,427,149
|
| |
|
| |
0%
|
| |
738%
|
| |
102%
|
| |
148%
|
| |
89%
|
Services
|
| |
—
|
| |
20,000
|
| |
2,910,001
|
| |
5,758,333
|
| |
9,156,668
|
| |
14,153,180
|
| |
17,386,772
|
| |
|
| |
0%
|
| |
14450%
|
| |
98%
|
| |
59%
|
| |
55%
|
Other
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
Total Revenue
|
| |
—
|
| |
495,415
|
| |
7,703,334
|
| |
21,015,000
|
| |
44,082,668
|
| |
73,802,224
|
| |
95,418,684
|
| |
|
| |
0%
|
| |
1455%
|
| |
173%
|
| |
110%
|
| |
67%
|
Cost of Revenue
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Product
|
| |
—
|
| |
245,693
|
| |
1,111,763
|
| |
1,748,251
|
| |
1,203,105
|
| |
2,933,934
|
| |
5,404,331
|
| |
|
| |
0%
|
| |
353%
|
| |
57%
|
| |
-31%
|
| |
144%
|
Data
|
| |
—
|
| |
180,079
|
| |
367,500
|
| |
431,250
|
| |
1,044,750
|
| |
4,161,730
|
| |
7,374,293
|
| |
|
| |
0%
|
| |
104%
|
| |
17%
|
| |
142%
|
| |
298%
|
Services
|
| |
—
|
| |
164,602
|
| |
1,919,100
|
| |
4,536,855
|
| |
5,284,889
|
| |
7,665,201
|
| |
12,234,064
|
| |
|
| |
0%
|
| |
1066%
|
| |
136%
|
| |
16%
|
| |
45%
|
Other
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
Total Cost of Revenue
|
| |
—
|
| |
590,373
|
| |
3,398,363
|
| |
6,716,356
|
| |
7,532,744
|
| |
14,760,866
|
| |
25,012,688
|
| |
|
| |
0%
|
| |
476%
|
| |
98%
|
| |
12%
|
| |
96%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Gross Profit
|
| |
—
|
| |
(94,958)
|
| |
4,304,971
|
| |
14,298,643
|
| |
36,549,924
|
| |
59,041,359
|
| |
70,405,995
|
| |
|
| |
0%
|
| |
4634%
|
| |
232%
|
| |
156%
|
| |
62%
|
Gross Margin
|
| |
0%
|
| |
-19%
|
| |
56%
|
| |
68%
|
| |
83%
|
| |
80%
|
| |
74%
|
| |
|
| |
-19%
|
| |
75%
|
| |
12%
|
| |
15%
|
| |
-3%
|
Expenses
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Sales & Marketing
|
| |
47,578
|
| |
512,789
|
| |
2,832,679
|
| |
4,992,725
|
| |
6,917,094
|
| |
8,118,245
|
| |
10,496,055
|
| |
|
| |
978%
|
| |
452%
|
| |
76%
|
| |
39%
|
| |
17%
|
Research & Development
|
| |
860,722
|
| |
1,968,732
|
| |
4,032,418
|
| |
4,095,684
|
| |
4,204,802
|
| |
4,428,133
|
| |
5,725,121
|
| |
|
| |
129%
|
| |
105%
|
| |
2%
|
| |
3%
|
| |
5%
|
General & Administrative
|
| |
336,884
|
| |
1,074,117
|
| |
2,854,702
|
| |
3,458,155
|
| |
3,569,853
|
| |
2,952,089
|
| |
3,816,747
|
| |
|
| |
219%
|
| |
166%
|
| |
21%
|
| |
3%
|
| |
-17%
|
Total Expenses
|
| |
1,245,185
|
| |
3,555,638
|
| |
9,719,800
|
| |
12,546,564
|
| |
14,691,750
|
| |
15,498,467
|
| |
20,037,924
|
| |
|
| |
186%
|
| |
173%
|
| |
29%
|
| |
17%
|
| |
5%
|
Operating Profit
|
| |
(1,245,185)
|
| |
(3,650,596)
|
| |
(5,414,829)
|
| |
1,752,080
|
| |
21,858,175
|
| |
43,542,891
|
| |
50,368,072
|
| |
|
| |
-193%
|
| |
-48%
|
| |
132%
|
| |
1148%
|
| |
99%
|
Operating Margin
|
| |
0%
|
| |
-737%
|
| |
-70%
|
| |
8%
|
| |
50%
|
| |
59%
|
| |
53%
|
| |
|
| |
-737%
|
| |
667%
|
| |
79%
|
| |
41%
|
| |
9%
|
|
| |
Annual P&L
|
| |
|
| |
Year-Over-Year % Change
|
||||||||||||||||||||||||||||||
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Other Income
|
| |
3,330
|
| |
5,770
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
|
| |
73%
|
| |
-100%
|
| |
0%
|
| |
0%
|
| |
0%
|
Other Expenses/Tax Provision
|
| |
—
|
| |
113,369
|
| |
—
|
| |
678,546
|
| |
6,651,160
|
| |
11,988,780
|
| |
17,628,825
|
| |
|
| |
0%
|
| |
-100%
|
| |
0%
|
| |
880%
|
| |
80%
|
Net Income
|
| |
(1,241,854)
|
| |
(3,758,195)
|
| |
(5,414,829)
|
| |
1,073,534
|
| |
15,207,015
|
| |
31,554,111
|
| |
32,739,247
|
| |
|
| |
-203%
|
| |
-44%
|
| |
120%
|
| |
1317%
|
| |
107%
|
Net Income
|
| |
0%
|
| |
-759%
|
| |
-70%
|
| |
5%
|
| |
34%
|
| |
43%
|
| |
34%
|
| |
|
| |
-759%
|
| |
688%
|
| |
75%
|
| |
29%
|
| |
8%
|
|
| |
ACTUALS
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|||||||||
|
| |
3Q19
|
| |
4Q19
|
| |
1Q20
|
| |
2Q20
|
| |
3Q20
|
| |
4Q20
|
| |
1Q21
|
| |
2Q21
|
| |
3Q21
|
| |
4Q21
|
| |
1Q22
|
| |
2Q22
|
| |
3Q22
|
| |
4Q22
|
| |
1Q23
|
| |
2Q23
|
| |
3Q23
|
| |
4Q23
|
Product
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
30,000
|
| |
150,000
|
| |
240,000
|
| |
390,000
|
| |
1,101,000
|
| |
1,533,000
|
| |
2,029,000
|
| |
2,537,000
|
| |
2,997,000
|
| |
3,465,000
|
| |
3,993,000
|
| |
4,461,000
|
Data
|
| |
—
|
| |
—
|
| |
66,666
|
| |
108,749
|
| |
180,000
|
| |
120,000
|
| |
533,333
|
| |
740,000
|
| |
1,150,000
|
| |
1,560,000
|
| |
1,480,000
|
| |
1,480,000
|
| |
2,100,000
|
| |
2,996,667
|
| |
3,690,000
|
| |
4,420,000
|
| |
5,233,333
|
| |
6,666,667
|
Services
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
20,000
|
| |
556,667
|
| |
631,667
|
| |
801,666
|
| |
920,001
|
| |
1,256,666
|
| |
1,376,667
|
| |
1,510,000
|
| |
1,615,000
|
| |
1,710,000
|
| |
2,060,001
|
| |
2,518,333
|
| |
2,868,334
|
Other
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
| |
—
|
| |
—
|
| |
66,666
|
| |
108,749
|
| |
180,000
|
| |
140,000
|
| |
1,120,000
|
| |
1,521,667
|
| |
2,191,666
|
| |
2,870,001
|
| |
3,837,666
|
| |
4,389,667
|
| |
5,639,000
|
| |
7,148,667
|
| |
8,397,000
|
| |
9,945,001
|
| |
11,744,666
|
| |
13,996,001
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Product
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
69,963
|
| |
175,729
|
| |
282,403
|
| |
265,092
|
| |
289,634
|
| |
274,634
|
| |
531,942
|
| |
398,915
|
| |
416,197
|
| |
401,197
|
| |
401,383
|
| |
265,165
|
| |
267,447
|
| |
269,110
|
Data
|
| |
—
|
| |
—
|
| |
—
|
| |
79
|
| |
—
|
| |
180,000
|
| |
180,000
|
| |
187,500
|
| |
—
|
| |
—
|
| |
187,500
|
| |
243,750
|
| |
—
|
| |
—
|
| |
243,750
|
| |
267,000
|
| |
267,000
|
| |
267,000
|
Services
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
164,602
|
| |
325,326
|
| |
378,296
|
| |
576,478
|
| |
639,000
|
| |
1,094,647
|
| |
979,193
|
| |
1,231,507
|
| |
1,231,507
|
| |
1,599,133
|
| |
1,220,241
|
| |
1,231,507
|
| |
1,234,007
|
Other
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
| |
—
|
| |
—
|
| |
—
|
| |
79
|
| |
69,963
|
| |
520,331
|
| |
787,729
|
| |
830,887
|
| |
866,112
|
| |
913,635
|
| |
1,814,090
|
| |
1,621,858
|
| |
1,647,704
|
| |
1,632,704
|
| |
2,244,266
|
| |
1,752,406
|
| |
1,765,954
|
| |
1,770,117
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
—
|
| |
—
|
| |
66,666
|
| |
108,670
|
| |
110,037
|
| |
(380,331)
|
| |
332,271
|
| |
690,780
|
| |
1,325,554
|
| |
1,956,366
|
| |
2,023,576
|
| |
2,767,809
|
| |
3,991,296
|
| |
5,515,962
|
| |
6,152,734
|
| |
8,192,595
|
| |
9,978,712
|
| |
12,225,883
|
|
| |
0%
|
| |
0%
|
| |
100%
|
| |
100%
|
| |
61%
|
| |
-283%
|
| |
22%
|
| |
32%
|
| |
47%
|
| |
66%
|
| |
53%
|
| |
63%
|
| |
71%
|
| |
77%
|
| |
73%
|
| |
82%
|
| |
85%
|
| |
87%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Sales &
Marketing
|
| |
7,000
|
| |
40,578
|
| |
46,352
|
| |
26,207
|
| |
55,721
|
| |
384,510
|
| |
564,349
|
| |
604,016
|
| |
745,257
|
| |
919,058
|
| |
1,200,819
|
| |
1,208,078
|
| |
1,255,401
|
| |
1,328,427
|
| |
1,600,478
|
| |
1,719,704
|
| |
1,779,520
|
| |
1,817,392
|
Research &
Develop-
ment
|
| |
575,379
|
| |
285,343
|
| |
377,167
|
| |
555,617
|
| |
280,973
|
| |
754,975
|
| |
1,049,416
|
| |
1,001,606
|
| |
1,013,198
|
| |
968,198
|
| |
1,335,122
|
| |
954,790
|
| |
925,386
|
| |
880,386
|
| |
1,412,194
|
| |
1,011,290
|
| |
913,808
|
| |
867,511
|
General &
Administra-
tive
|
| |
1,974
|
| |
334,911
|
| |
144,583
|
| |
94,472
|
| |
327,122
|
| |
507,940
|
| |
1,083,678
|
| |
543,021
|
| |
571,426
|
| |
656,577
|
| |
1,312,532
|
| |
695,514
|
| |
725,055
|
| |
725,055
|
| |
1,437,054
|
| |
731,178
|
| |
699,119
|
| |
702,503
|
|
| |
584,353
|
| |
660,832
|
| |
568,101
|
| |
676,296
|
| |
663,816
|
| |
1,647,425
|
| |
2,697,443
|
| |
2,148,642
|
| |
2,329,881
|
| |
2,543,834
|
| |
3,848,473
|
| |
2,858,382
|
| |
2,905,841
|
| |
2,933,868
|
| |
4,449,725
|
| |
3,462,172
|
| |
3,392,447
|
| |
3,387,406
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
(584,353)
|
| |
(660,832)
|
| |
(501,435)
|
| |
(567,625)
|
| |
(553,779)
|
| |
(2,027,756)
|
| |
(2,365,172)
|
| |
(1,457,862)
|
| |
(1,004,327)
|
| |
(587,467)
|
| |
(1,824,897)
|
| |
(90,573)
|
| |
1,085,454
|
| |
2,582,095
|
| |
1,703,008
|
| |
4,730,423
|
| |
6,586,266
|
| |
8,838,478
|
|
| |
0%
|
| |
0%
|
| |
-752%
|
| |
-522%
|
| |
-332%
|
| |
-1494%
|
| |
-246%
|
| |
-143%
|
| |
-97%
|
| |
-30%
|
| |
-48%
|
| |
-2%
|
| |
19%
|
| |
36%
|
| |
20%
|
| |
48%
|
| |
56%
|
| |
63%
|
S&M % of
Revenue
|
| |
0%
|
| |
0%
|
| |
70%
|
| |
24%
|
| |
34%
|
| |
283%
|
| |
56%
|
| |
49%
|
| |
46%
|
| |
35%
|
| |
31%
|
| |
28%
|
| |
22%
|
| |
19%
|
| |
19%
|
| |
17%
|
| |
15%
|
| |
13%
|
R&D % of
Revenue
|
| |
0%
|
| |
0%
|
| |
566%
|
| |
511%
|
| |
156%
|
| |
555%
|
| |
104%
|
| |
82%
|
| |
62%
|
| |
36%
|
| |
35%
|
| |
22%
|
| |
16%
|
| |
12%
|
| |
17%
|
| |
10%
|
| |
8%
|
| |
6%
|
G&A % of
Revenue
|
| |
0%
|
| |
0%
|
| |
217%
|
| |
87%
|
| |
203%
|
| |
373%
|
| |
108%
|
| |
44%
|
| |
35%
|
| |
25%
|
| |
34%
|
| |
16%
|
| |
13%
|
| |
10%
|
| |
17%
|
| |
7%
|
| |
6%
|
| |
5%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
1,979
|
| |
1,352
|
| |
4,963
|
| |
744
|
| |
63
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
| |
—
|
| |
—
|
| |
—
|
| |
58,781
|
| |
54,588
|
| |
|
| |
|
| |
|
| |
|
| |
—
|
| |
—
|
| |
—
|
| |
208,317
|
| |
470,229
|
| |
316,389
|
| |
848,617
|
| |
2,348,940
|
| |
3,137,214
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
(582,374)
|
| |
(659,480)
|
| |
(496,472)
|
| |
(625,662)
|
| |
(608,303)
|
| |
(2,027,756)
|
| |
(2,365,172)
|
| |
(1,457,862)
|
| |
(1,004,327)
|
| |
(587,467)
|
| |
(1,824,897)
|
| |
(90,573)
|
| |
877,137
|
| |
2,111,866
|
| |
1,386,619
|
| |
3,881,806
|
| |
4,237,326
|
| |
5,701,264
|
|
| |
0%
|
| |
0%
|
| |
-745%
|
| |
-575%
|
| |
-362%
|
| |
-1494%
|
| |
-246%
|
| |
-143%
|
| |
-97%
|
| |
-30%
|
| |
-48%
|
| |
-2%
|
| |
16%
|
| |
30%
|
| |
17%
|
| |
39%
|
| |
36%
|
| |
41%
|
1Q24
|
| |
2Q24
|
| |
3Q24
|
| |
4Q24
|
| |
1Q25
|
| |
2Q25
|
| |
3Q25
|
| |
4Q25
|
5,269,853
|
| |
5,341,981
|
| |
5,537,998
|
| |
5,693,914
|
| |
6,310,183
|
| |
6,095,244
|
| |
6,095,786
|
| |
6,103,551
|
8,209,121
|
| |
8,863,142
|
| |
9,551,373
|
| |
11,181,662
|
| |
12,772,490
|
| |
12,907,196
|
| |
13,128,509
|
| |
14,618,953
|
3,037,060
|
| |
3,338,946
|
| |
3,769,132
|
| |
4,008,043
|
| |
4,002,460
|
| |
4,188,035
|
| |
4,535,920
|
| |
4,660,357
|
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
16,516,034
|
| |
17,544,068
|
| |
18,858,503
|
| |
20,883,619
|
| |
23,085,133
|
| |
23,190,476
|
| |
23,760,215
|
| |
25,382,861
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
708,478
|
| |
718,858
|
| |
825,593
|
| |
681,007
|
| |
1,098,227
|
| |
1,129,678
|
| |
1,511,917
|
| |
1,664,509
|
856,895
|
| |
1,010,087
|
| |
1,216,409
|
| |
1,078,339
|
| |
1,661,809
|
| |
1,759,709
|
| |
1,859,019
|
| |
2,093,756
|
1,857,731
|
| |
1,772,372
|
| |
1,942,742
|
| |
2,092,356
|
| |
2,681,320
|
| |
2,843,426
|
| |
3,206,054
|
| |
3,503,265
|
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
3,423,104
|
| |
3,501,317
|
| |
3,984,743
|
| |
3,851,702
|
| |
5,441,357
|
| |
5,732,813
|
| |
6,576,989
|
| |
7,261,530
|
13,092,930
|
| |
14,042,752
|
| |
14,873,759
|
| |
17,031,917
|
| |
17,643,776
|
| |
17,457,662
|
| |
17,183,226
|
| |
18,121,331
|
79%
|
| |
80%
|
| |
79%
|
| |
82%
|
| |
76%
|
| |
75%
|
| |
72%
|
| |
71%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
1,816,764
|
| |
1,929,848
|
| |
2,074,435
|
| |
2,297,198
|
| |
2,539,365
|
| |
2,550,952
|
| |
2,613,624
|
| |
2,792,115
|
990,962
|
| |
1,052,644
|
| |
1,131,510
|
| |
1,253,017
|
| |
1,385,108
|
| |
1,391,429
|
| |
1,425,613
|
| |
1,522,972
|
660,641
|
| |
701,763
|
| |
754,340
|
| |
835,345
|
| |
923,405
|
| |
927,619
|
| |
950,409
|
| |
1,015,314
|
3,468,367
|
| |
3,684,254
|
| |
3,960,286
|
| |
4,385,560
|
| |
4,847,878
|
| |
4,870,000
|
| |
4,989,645
|
| |
5,330,401
|
9,624,563
|
| |
10,358,497
|
| |
10,913,474
|
| |
12,646,357
|
| |
12,795,898
|
| |
12,587,662
|
| |
12,193,581
|
| |
12,790,930
|
58%
|
| |
59%
|
| |
58%
|
| |
61%
|
| |
55%
|
| |
54%
|
| |
51%
|
| |
50%
|
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
—
|
| |
—
|
| |
—
|
| |
11,988,780
|
| |
—
|
| |
—
|
| |
—
|
| |
17,628,825
|
9,624,563
|
| |
10,358,497
|
| |
10,913,474
|
| |
657,577
|
| |
12,795,898
|
| |
12,587,662
|
| |
12,193,581
|
| |
(4,837,895)
|
58%
|
| |
59%
|
| |
58%
|
| |
3%
|
| |
55%
|
| |
54%
|
| |
51%
|
| |
-19%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Quarter-Over-Quarter % Change
|
| |
|
| |
Assumptions
|
| |
Growth Input
|
| |
|
| |
|
| |
|
|||||||||||||||||||||
3Q20
|
| |
4Q20
|
| |
1Q21
|
| |
2Q21
|
| |
3Q21
|
| |
4Q21
|
| |
1Q22
|
| |
2Q22
|
| |
3Q22
|
| |
4Q22
|
| |
1Q23
|
| |
2Q23
|
| |
3Q23
|
| |
4Q23
|
| |
1Q24
|
| |
2Q24
|
| |
3Q24
|
| |
4Q24
|
| |
1Q25
|
| |
2Q25
|
| |
3Q25
|
| |
4Q25
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Revenue continued revenue growth trend
|
| |
|
| |
|
| |
|
||||||||||||
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
3570%
|
| |
922%
|
| |
745%
|
| |
551%
|
| |
172%
|
| |
126%
|
| |
97%
|
| |
76%
|
| |
54%
|
| |
39%
|
| |
28%
|
| |
20%
|
| |
14%
|
| |
10%
|
| |
7%
|
| |
5%
|
0%
|
| |
0%
|
| |
700%
|
| |
580%
|
| |
539%
|
| |
1200%
|
| |
178%
|
| |
100%
|
| |
83%
|
| |
92%
|
| |
149%
|
| |
199%
|
| |
149%
|
| |
122%
|
| |
101%
|
| |
83%
|
| |
68%
|
| |
56%
|
| |
46%
|
| |
37%
|
| |
31%
|
| |
25%
|
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
4500%
|
| |
126%
|
| |
118%
|
| |
88%
|
| |
76%
|
| |
36%
|
| |
50%
|
| |
67%
|
| |
78%
|
| |
62%
|
| |
50%
|
| |
40%
|
| |
32%
|
| |
25%
|
| |
20%
|
| |
16%
|
| |
13%
|
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
1580%
|
| |
1299%
|
| |
1118%
|
| |
1950%
|
| |
243%
|
| |
188%
|
| |
157%
|
| |
149%
|
| |
119%
|
| |
127%
|
| |
108%
|
| |
96%
|
| |
97%
|
| |
76%
|
| |
61%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
0%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
COGS maintained % of revenue
|
| |
|
| |||||||||||||||||
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
314%
|
| |
56%
|
| |
88%
|
| |
50%
|
| |
44%
|
| |
46%
|
| |
-25%
|
| |
-34%
|
| |
-36%
|
| |
-33%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
0%
|
| |
237242%
|
| |
0%
|
| |
-100%
|
| |
4%
|
| |
30%
|
| |
0%
|
| |
0%
|
| |
30%
|
| |
10%
|
| |
0%
|
| |
0%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
288%
|
| |
236%
|
| |
159%
|
| |
114%
|
| |
93%
|
| |
46%
|
| |
25%
|
| |
0%
|
| |
0%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
0%
|
| |
1051656%
|
| |
1138%
|
| |
76%
|
| |
130%
|
| |
95%
|
| |
90%
|
| |
79%
|
| |
24%
|
| |
8%
|
| |
7%
|
| |
8%
|
| |
53%
|
| |
100%
|
| |
126%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
0%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
398%
|
| |
536%
|
| |
1105%
|
| |
614%
|
| |
509%
|
| |
301%
|
| |
201%
|
| |
182%
|
| |
204%
|
| |
196%
|
| |
150%
|
| |
122%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
696%
|
| |
848%
|
| |
1118%
|
| |
2205%
|
| |
1237%
|
| |
139%
|
| |
113%
|
| |
100%
|
| |
68%
|
| |
45%
|
| |
33%
|
| |
42%
|
| |
42%
|
| |
37%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
-51%
|
| |
165%
|
| |
178%
|
| |
80%
|
| |
261%
|
| |
28%
|
| |
27%
|
| |
-5%
|
| |
-9%
|
| |
-9%
|
| |
6%
|
| |
6%
|
| |
-1%
|
| |
-1%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
16475%
|
| |
52%
|
| |
650%
|
| |
475%
|
| |
75%
|
| |
29%
|
| |
21%
|
| |
28%
|
| |
27%
|
| |
10%
|
| |
9%
|
| |
5%
|
| |
-4%
|
| |
-3%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
14%
|
| |
149%
|
| |
375%
|
| |
218%
|
| |
251%
|
| |
54%
|
| |
43%
|
| |
33%
|
| |
25%
|
| |
15%
|
| |
16%
|
| |
21%
|
| |
17%
|
| |
15%
|
| |
-22%
|
| |
6%
|
| |
17%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
0%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
5%
|
| |
-207%
|
| |
-372%
|
| |
-157%
|
| |
-81%
|
| |
71%
|
| |
23%
|
| |
94%
|
| |
208%
|
| |
540%
|
| |
193%
|
| |
5323%
|
| |
507%
|
| |
242%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
| |
11%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
| |
6%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
| |
4%
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
-97%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
0%
|
| |
0%
|
| |
0%
|
| |
-100%
|
| |
-100%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
1028%
|
| |
567%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
-4%
|
| |
-207%
|
| |
-376%
|
| |
-133%
|
| |
-65%
|
| |
71%
|
| |
23%
|
| |
94%
|
| |
187%
|
| |
459%
|
| |
176%
|
| |
4386%
|
| |
383%
|
| |
170%
|
| |
594%
|
| |
167%
|
| |
158%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
-100%
|
| |
0%
|
-362%
|
| |
-1494%
|
| |
499%
|
| |
433%
|
| |
266%
|
| |
1464%
|
| |
198%
|
| |
140%
|
| |
112%
|
| |
60%
|
| |
64%
|
| |
41%
|
| |
21%
|
| |
11%
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Name
|
| |
Cash
|
| |
Equity(1)
|
| |
Total
|
Zachary Venegas
|
| |
200,000
|
| |
$24,325
|
| |
$—
|
Scott Ogur
|
| |
180,000
|
| |
$—
|
| |
$180,000
|
(1)
|
Represents acceleration of options for Mr. Venegas (options for 150,000 shares of Helix common stock with an exercise price of $0.1045 and options for 500,000 shares of Helix common stock with an exercise price of $0.167). These options, in the merger, convert, respectively into options to acquire 4,096 shares of Forian common stock (exercise price - $3.83) and 13,655 shares of Forian common stock (exercise price -$6.11). As of October 17, 2020 (the day following execution of the merger agreement), Mr. Venegas would have realized $24,325 in profit had those options been exercised and the resulting shares sold that day.
|
Name
|
| |
Option
Date
|
| |
Current
Ex. Price
|
| |
Curr.
Exp.
Date
|
| |
Helix
Shares (#)
|
| |
Forian
Shares (#)
|
| |
Ex. Price
as adj.
in Merger
|
Mr. Venegas
|
| |
3/15/18
|
| |
$1.90
|
| |
3/28/28
|
| |
450,000
|
| |
12,289
|
| |
$69.57
|
|
| |
3/15/18
|
| |
$2.09
|
| |
3/28/23
|
| |
40,000
|
| |
1,092
|
| |
$76.53
|
|
| |
3/19/19
|
| |
$2.59
|
| |
3/19/24
|
| |
114,000
|
| |
3,113
|
| |
$94.84
|
|
| |
3/19/19
|
| |
$2.35
|
| |
3/19/29
|
| |
386,000
|
| |
10,541
|
| |
$86.04
|
|
| |
6/19/20
|
| |
$0.167
|
| |
6/19/25
|
| |
500,000
|
| |
13,655
|
| |
$6.11
|
|
| |
10/14/20
|
| |
$0.1045
|
| |
10/14/25
|
| |
300,000
|
| |
8,193
|
| |
$3.83
|
Mr. Ogur
|
| |
3/19/19
|
| |
$2.59
|
| |
3/19/24
|
| |
114,000
|
| |
3,113
|
| |
$94.84
|
|
| |
3/19/19
|
| |
$2.35
|
| |
3/19/29
|
| |
186,000
|
| |
5,079
|
| |
$86.04
|
|
| |
2/21/20
|
| |
$0.385
|
| |
2/21/25
|
| |
200,000
|
| |
5,462
|
| |
$13.10
|
Garvis Toler
|
| |
3/31/20
|
| |
$0.115
|
| |
3/31/25
|
| |
400,000
|
| |
10,924
|
| |
$4.21
|
Steve Janjic
|
| |
12/27/19
|
| |
$0.52
|
| |
12/27/24
|
| |
100,000
|
| |
2,731
|
| |
$19.04
|
•
|
organization, corporate power, good standing and qualification to do business of Helix, Forian or Merger Sub (as applicable) and each of their respective subsidiaries;
|
•
|
capital structure, including the number of shares of common stock, preferred stock, stock options and other stock-based awards outstanding and the ownership of the capital stock of each of its significant subsidiaries;
|
•
|
authority to execute and deliver and perform its obligations under, and to consummate the transactions contemplated by, the merger agreement and the enforceability of the merger agreement against the party;
|
•
|
the absence of conflicts with, or violations of, organizational documents, applicable law and certain contracts as a result of entering into the merger agreement and consummating the merger and the other transactions contemplated thereby;
|
•
|
the consents and approvals required in connection with the transactions contemplated by the merger agreement;
|
•
|
applicable stockholder vote in connection with the transactions contemplated by the merger agreement;
|
•
|
the absence of undisclosed liabilities and off-balance sheet arrangements;
|
•
|
SEC documents, financial statements, internal controls and accounting or auditing practices;
|
•
|
the absence of a material adverse effect since September 30, 2019;
|
•
|
the conduct of business being in the ordinary course consistent with past practice from September 30, 2019 through the date of the merger agreement;
|
•
|
absence of certain litigation and governmental orders;
|
•
|
accuracy of information supplied or to be supplied in this proxy statement/prospectus or the Form S-4 of which this proxy statement/prospectus forms a part;
|
•
|
broker’s fees and expenses payable in connection with the merger;
|
•
|
employee benefit matters, including matters related to employee benefit plans, and compliance with the Employee Retirement Income Security Act of 1974, as amended;
|
•
|
certain compensation, severance and termination pay related to the execution of the merger agreement and the completion of the transactions contemplated thereby;
|
•
|
receipt of an opinion from the party’s financial advisor;
|
•
|
tax matters;
|
•
|
environmental matters;
|
•
|
compliance with applicable laws and permits;
|
•
|
compliance with the Foreign Corrupt Practices Act of 1977, as amended and similar anti-corruption/anti-bribery laws in other jurisdictions;
|
•
|
intellectual property matters;
|
•
|
labor and employment matters, including matters related to collective bargaining agreements, agreements with works councils, and labor practices;
|
•
|
maintenance of insurance adequate and customary in the industry;
|
•
|
certain material contracts;
|
•
|
owned and leased real property;
|
•
|
certain significant customers; and
|
•
|
the inapplicability of state takeover statutes to the transactions contemplated by the merger agreement.
|
•
|
declare, set aside or pay any dividends on, or make any other distributions (whether in cash, stock or property or any combination thereof) in respect of, any of its capital stock, other equity interests or voting securities, other than dividends and distributions by a direct or indirect wholly owned subsidiary and dividends or distributions made by any Helix subsidiary that is not wholly owned, directly or indirectly, by Helix or by any joint venture of Helix or its subsidiaries, in accordance with the requirements of the organizational documents of such Helix subsidiary or such joint venture;
|
•
|
split, combine, subdivide, recapitalize or reclassify any of its capital stock, other equity interests or voting securities or securities convertible into or exchangeable or exercisable for capital stock or other equity interests or voting securities, or issue or authorize the issuance of any other securities in respect of, in lieu of or in substitution for its capital stock, other equity interests or voting securities;
|
•
|
purchase, redeem, exchange or otherwise acquire, or offer to purchase, redeem, exchange or otherwise acquire, any capital stock or voting securities of, or equity interests in, Helix or any subsidiary or any securities of Helix or any of its subsidiaries convertible into or exchangeable or exercisable for capital stock or voting securities of, or equity interests in, Helix or any of its subsidiaries, or any warrants, calls, options or other rights to acquire any such capital stock, securities or interests, except for acquisitions, or deemed acquisitions, of Helix common stock or other equity securities of Helix in connection with the withholding of taxes in connection with the exercise, vesting and settlement of Helix warrants or stock options or the conversion of convertible notes, the acquisition by Helix of Helix common stock in connection with the forfeiture or expiration of such awards;
|
•
|
issue, deliver, sell, grant, pledge or otherwise encumber or subject to any Lien (other than Liens imposed by applicable securities Laws), or authorize any of the foregoing with respect to, (i) any shares of capital stock of Helix any of its subsidiaries, in each case other than the issuance of Helix common stock upon the exercise, vesting or settlement of Helix stock awards or Helix warrants or the conversion of Helix preferred stock, Helix convertible notes or the Helix convertible debenture, in each case, outstanding at the close of business on the date of the merger agreement and in accordance with their terms or the terms of HELIX warrants, Helix preferred stock conversion agreement, the RC convertible notes conversion agreement, the RD convertible notes, or Helix convertible debenture, as
|
•
|
amend Helix’s charter or organizational documents or the charter or organizational documents of any of its subsidiary, except, in each case, as may be required by the rules and regulations of the SEC or the OTCQB;
|
•
|
make or adopt any change or election in its accounting methods, principles or practices, except insofar as may be required by a change (whether occurring before or after October 16, 2020) in GAAP or law (or interpretations thereof);
|
•
|
directly or indirectly acquire or agree to acquire in any transaction any equity interest in or business of any Person or division thereof or any properties or assets, except pursuant to contracts in existence on October 16, 2020 in accordance with the terms thereof;
|
•
|
enter into, terminate or materially amend or modify any material contract, if in effect on October 16, 2020, would have been a material contract, or waive any material right, remedy or default under, or release, settle or compromise any material claim by or against Helix or any of its subsidiaries or material liability or obligation owing to Helix or any of its subsidiaries under, any material contract;
|
•
|
incur or authorize any capital expenditure or any obligations or liabilities in respect thereof in excess of $50,000 in the aggregate; except for those contemplated by the capital expenditure budget as previously disclosed by Helix to Forian;
|
•
|
except in relation to liens to secure indebtedness for borrowed money permitted to be incurred under the merger agreement, sell, lease (as lessor), license, mortgage, sell and leaseback or otherwise subject to any lien (other than permitted liens), or otherwise dispose of any properties or assets or any interests therein other than pursuant to contracts in existence on October 16, 2020, in accordance with their terms; in an amount not to exceed $100,000 in the aggregate, except that neither Helix nor any subsidiary is permitted to sell, license (as licensor), or otherwise subject to any lien (other than permitted liens), or otherwise dispose of, any data collected, held, used, recorded, stored, transmitted or retrieved, by Helix or any subsidiary, other than licensing (as licensor) the use of such data in the ordinary course of business consistent with past practice; or with respect to transactions between Helix, on the one hand, and any wholly owned subsidiary, on the other hand, or between wholly owned subsidiary;
|
•
|
incur, issue, refinance, assume, suffer to exist, guarantee or become obligated with respect to any Indebtedness or waive any rights of substantial value to Helix or any of its subsidiaries, except for (i) Indebtedness under Helix Factoring Agreement; provided that the amount outstanding under Helix Factoring Agreement at any time does not exceed the amount outstanding as of the date of the merger agreement, or (ii) Indebtedness between or among Helix and any wholly owned of its subsidiaries or between or among wholly owned Helix subsidiaries;
|
•
|
except as required by applicable law or GAAP, (i) write off as uncollectible, or establish any extraordinary reserve with respect to, any account or note receivable or other indebtedness, (ii) delay,
|
•
|
other than with respect to customers for payment terms not in excess of sixty (60) days, make, amend, renew, extend or renegotiate any extension of credit or loan to any person, or enter into any commitment to do any of the foregoing;
|
•
|
enter into any labor, collective bargaining or other agreement with any union or recognize or certify any union as the bargaining representative for any employee or individual providing services to Helix or any of its subsidiaries;
|
•
|
assign, transfer, cancel, fail to renew, fail to extend or terminate any material permit, consent or authorization;
|
•
|
settle or compromise, or offer or propose to settle or compromise, any material litigation, investigation, arbitration, proceeding or other claim or dispute, or release, dismiss or otherwise dispose of any claim, liability, obligation or arbitration, other than settlements or compromises of litigation or releases, dismissals or dispositions of claims, liabilities, obligations or arbitration that involve the payment of monetary damages (net of insurance proceeds actually received) in an amount not in excess of an amount agreed to between Forian and Helix and do not involve injunctive or other equitable relief or impose material restrictions on the business or operations of Helix and its subsidiaries, taken as a whole, or any admission of any violation of law or claims and litigation with respect to which an insurer (but neither Helix nor any Helix subsidiary) has the right to control the decision to settle;
|
•
|
other than as agreed in writing by Forian, increase the compensation or benefits payable or to become payable to any current or former employees, directors or individual independent contractors of Helix or any of its subsidiaries except, with respect to any employee of Helix or any of its subsidiaries who is not a director or designated employee, an increase in the ordinary course of business of less than 3% of the compensation or benefits of such employee; accelerate the time of payment, funding or vesting of any compensation or benefits payable or to become payable to any current or former employees, directors or individual independent contractors of Helix or any of its subsidiaries; or terminate or materially amend any benefit plan of Helix or adopt or enter into any plan, agreement or arrangement that would be a Helix benefit plan in effect as of October 16, 2020;
|
•
|
abandon, encumber, convey title (in whole or in part), exclusively license or grant any right or other licenses to intellectual property owned by or exclusively licensed to Helix or any of its subsidiaries;
|
•
|
fail to keep in force material insurance policies, and in the event of a termination, cancellation or lapse of any material insurance policies, obtain replacement policies providing insurance coverage with respect to the material assets, operations and activities of Helix and its subsidiaries as was in effect as of October 16, 2020;
|
•
|
except for the filing of the 2019 federal tax return as a consolidated entity, make, change or revoke any material election with respect to taxes, file any amended tax return, settle or compromise any material tax liability, consent to or request any extension or waiver of any limitation period with respect to any material claim or assessment for taxes, incur any material tax liability outside of the ordinary course of business (other than as a result of the transactions contemplated by the merger agreement), prepare or file any tax return in a manner inconsistent in any material respect with past practice, enter into any closing agreement with respect to any material tax, surrender any right to claim a material tax refund or fail to pay any material taxes as they become due and payable (including estimated taxes);
|
•
|
terminate the employment of any agreed to employee of Helix without giving 24 hours advance notice to Forian (and Forian will have the right to consult with Helix officers regarding such termination), or hire any individual who is intended to be a full-time, exempt employee whose base salary would be in excess of $100,000;
|
•
|
adopt or enter into a plan or agreement of complete or partial liquidation, dissolution, merger, consolidation or other reorganization of Helix or any Helix subsidiary;
|
•
|
acquire or enter into any agreement to acquire any real property; or
|
•
|
agree to take any of the foregoing actions.
|
•
|
take any actions or omit to take any actions that would or would be reasonably likely to materially impair, interfere with, hinder or delay the ability of Forian, Helix or Merger Sub to consummate the merger and the other transactions contemplated by the merger agreement; or
|
•
|
issue any equity securities prior to the effective time except in connection with the merger and the contribution.
|
•
|
Helix stockholders’ approval of the merger agreement;
|
•
|
The effectiveness of the registration statement filed on Form S-4 of which this proxy statement/prospectus is a part and no stop order suspending the effectiveness thereof will have been issued and no proceedings for that purpose will have been initiated or threatened by the SEC;
|
•
|
Forian will have received all state securities or “blue sky” permits and other authorizations necessary to issue the Forian common stock in the merger;
|
•
|
The shares of Forian to be issued to the holders of Helix common stock upon consummation of the merger will have been authorized for listing on the Nasdaq Capital Market, subject to official notice of issuance;
|
•
|
the acquisition by Forian of all of the equity interests of Medical Outcomes Research Analytics, LLC, or “MOR” and completion of a private offering by MOR of securities resulting in net proceeds to MOR of at least $11,000,000;
|
•
|
No order, injunction or decree issued by any court or agency of competent jurisdiction or other legal restraint or prohibition preventing the consummation of the merger or any of the other transactions contemplated by the merger agreement will be in effect;
|
•
|
Approval of the merger by the necessary federal and state regulatory authorities and such approvals will remain in full force and effect, all statutory notice and waiting periods in respect thereof will have expired, and no such regulatory approval will have resulted in the imposition of any materially burdensome regulatory condition;
|
•
|
The accuracy of the other party’s representations and warranties as of the effective time of the merger subject to the material adverse effect standard in the merger agreement;
|
•
|
The performance in all material respects of all obligations contained in the merger agreement required to be performed at or before the effective time of the merger;
|
•
|
Since October 16, 2020, there will not have been any change, state of facts, event, development or effect that has had, or would reasonably be expected to have, individually or in the aggregate, a material adverse effect on either party;
|
•
|
repayment or conversion of certain indebtedness of Helix;
|
•
|
conversion of all Helix preferred stock to Helix common stock;
|
•
|
divestiture by Helix of its security guarding business; and
|
•
|
holders of no more than five percent (5%) of the outstanding shares of Helix common stock (calculated on an as-converted basis) not exercising, or remaining entitled to exercise, statutory rights to appraisal or dissenters rights pursuant to the DGCL with respect to such shares of Helix common stock.
|
•
|
by mutual written consent of Helix and Forian;
|
•
|
by either Helix or Forian:
|
○
|
if the Merger is not consummated on or before February 26, 2021, provided, that, the right to terminate the merger agreement will not be available to a party if its action or failure to act constitutes a material breach or violation of any of its covenants, agreements or other obligations hereunder and such material breach or violation has been the principal cause of or directly resulted in the failure to satisfy the conditions to the obligations of the terminating party to consummate the merger prior to February 26, 2021 or the failure of the closing of the merger to occur by February 26, 2021;
|
○
|
if an applicable law, order, preliminary, temporary or permanent, or other legal restraint or prohibition and no action, proceeding, binding order, decree or determination by any governmental entity is in effect that prevents, enjoins, makes illegal or prohibits the consummation of the merger and the other transactions contemplated by the merger agreement;
|
○
|
if Helix stockholder approval of the merger is not obtained at the Helix special meeting or any adjournment or postponement thereof at which the vote was taken on the merger; or
|
○
|
if all of the conditions to closing have been satisfied or waived (other than those conditions that by their nature are to be satisfied (or waived) at the closing, which conditions would be reasonably capable of being satisfied at such time) and Forian is unable to satisfy its obligation to effect the closing at such time because a private offering by MOR of equity interests or other securities of MOR on terms and conditions reasonably acceptable to MOR in its sole discretion, resulting in net proceeds to MOR (after deducting applicable fees, expenses, charges and discounts) in the aggregate amount of at least $11,000,000 cannot be completed prior to the closing date.
|
•
|
By Helix, if Forian or Merger Sub has breached any representation, warranty, covenant or agreement contained in the merger agreement, or if any representation or warranty of Forian or Merger Sub has become untrue, in each case, such that the closing conditions, could not be satisfied as of the closing date; provided, however, that Helix may not terminate the merger agreement unless any such breach or failure to be true has not been cured within thirty (30) days after written notice by Helix to Forian informing Forian of such breach or failure to be true, except that no cure period will be required for a breach which by its nature cannot be cured prior to February 26, 2021; and provided, further, that Helix may not terminate the merger agreement pursuant if Helix is then in breach of the merger agreement in any material respect;
|
•
|
by Helix prior to the receipt of Helix’s stockholder approval in order to enter into a definitive written agreement providing for a superior proposal if Helix has complied in all material respects with the merger agreement; provided, that, Helix pays the applicable termination fee prior to or simultaneously with such termination and enters into such definitive written agreement for such superior proposal simultaneously with such termination of the merger agreement;
|
•
|
by Forian, if Helix has breached any representation, warranty, covenant or agreement contained in the merger agreement, or if any representation or warranty of Helix has become untrue, in each case, such that the closing conditions, could not be satisfied as of the closing date; provided, however, that Forian may not terminate the merger agreement unless any such breach or failure to be true has not been cured within thirty (30) days after written notice by Forian to Helix of such breach or failure to be true, except that no cure period will be required for a breach which by its nature cannot be cured prior to February 26, 2021; and provided, further, Forian may not terminate the merger agreement if Forian is then in breach of the merger agreement in any material respect;
|
•
|
by Forian, prior to the Helix special meeting or, if such meeting is adjourned, the reconvening of such meeting, in the event that the Helix board made a change in board recommendation;
|
•
|
by Forian, if Helix has materially breached its obligations regarding non-solicitation and alternative proposals;
|
•
|
by Forian, if Helix has not divested its guarding business at least fifteen (15) business days prior to February 26, 2021; or
|
•
|
by Forian, if The Nasdaq Stock Market, LLC informs Forian that the shares of Forian common stock are not, or will not be, approved for listing on The Nasdaq Capital Market, whether or not such decision is subject to appeal.
|
•
|
an individual who is a citizen or resident of the United States;
|
•
|
a corporation (or any other entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States or any state thereof or the District of Columbia;
|
•
|
an estate that is subject to U.S. federal income tax on its income regardless of the source; or
|
•
|
a trust (i) that is subject to the primary supervision of a court within the United States and all the substantial decisions of which are controlled by one or more United States persons or (ii) that has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a United States person.
|
•
|
will recognize no gain or loss upon the exchange of shares of Helix common stock or MOR equity interests for shares of Forian common stock in the merger or the contribution, respectively;
|
•
|
will have a tax basis in the Forian common stock received in the merger or the contribution equal to the tax basis of the Helix common stock or MOR equity interests, respectively, surrendered in exchange therefor; and
|
•
|
will have a holding period for shares of Forian common stock received in the merger or the contribution that includes its holding period for its shares of Helix common stock or MOR equity interests, respectively, surrendered in exchange therefor.
|
•
|
The stockholder must not vote in favor of the Helix merger proposal. Because a proxy received that does not contain voting instructions will, unless revoked, be voted in favor of the Helix merger proposal, a stockholder who votes by proxy and who wishes to exercise appraisal rights must vote against the Helix merger proposal or abstain;
|
•
|
The stockholder must deliver to Helix a written demand for appraisal before the vote on the Helix merger proposal at the special meeting;
|
•
|
The stockholder must continuously hold the shares from the date of making the demand through the effective time. A stockholder will lose appraisal rights if the stockholder transfers the shares before the effective time; and
|
•
|
The stockholder or the surviving corporation must file a petition in the Delaware Court of Chancery requesting a determination of the fair value of the shares within 120 days after the effective time. The surviving corporation is under no obligation to file any petition and has no intention of doing so.
|
•
|
organization, corporate power, good standing and qualification to do business of Forian and MOR (as applicable);
|
•
|
authority to execute and deliver and perform its obligations under, and to consummate the transactions contemplated by, the merger agreement and the enforceability of the merger agreement against the party;
|
•
|
the consents and approvals required in connection with the transactions contemplated by the merger agreement;
|
•
|
absence of certain litigation and governmental orders;
|
•
|
capitalization of MOR; and
|
•
|
no brokers.
|
•
|
The accuracy of the other party’s representations and warranties as of the effective time of the contribution;
|
•
|
The performance in all material respects of all obligations contained in the contribution agreement required to be performed at or before the effective time of the contribution; and
|
•
|
The conditions to the closing of the merger set forth in the merger agreement will have been satisfied or waived.
|
•
|
In 2017, we acquired Security Grade Protective Services, Ltd (“Security Grade”) – which resulted with our digital monitoring business.
|
•
|
In 2018, through our merger with BioTrackTHC, we acquired the technology underlying our seed-to-sale software (Biotrack). That merger resulted in former BioTrack stockholders owning at the time that transaction was concluded, approximately 48% of Helix common stock on a fully diluted basis.
|
•
|
Also in 2018, through our merger with Engeni LLC, we gained enhanced marketing and software development solutions.
|
•
|
In 2019, we acquired Amercanex, which gave us a real-time blockchain-enabled platform to could execute compliant wholesale cannabis transactions between licensed operators in regulated markets.
|
•
|
IP CCTV systems;
|
•
|
24/7 virtual monitoring;
|
•
|
Cloud storage;
|
•
|
Intrusion alarm systems;
|
•
|
Perimeter alarm systems;
|
•
|
Access control; and
|
•
|
Security consulting for license applications.
|
•
|
cannabis is not being distributed to minors and dispensaries are not located around schools and public buildings;
|
•
|
the proceeds from sales are not going to gangs, cartels or criminal enterprises;
|
•
|
cannabis grown in states where it is legal is not being diverted to other states;
|
•
|
cannabis-related businesses are not being used as a cover for sales of other illegal drugs or illegal activity;
|
•
|
there is not any violence or use of fire-arms in the cultivation and sale of marijuana;
|
•
|
there is strict enforcement of drugged-driving laws and adequate prevention of adverse health consequences; and
|
•
|
cannabis is not grown, used, or possessed on Federal properties.
|
Location
|
| |
Monthly Rent
|
| |
Lease
Term
|
| |
Expiration
Date
|
5300 DTC Parkway, Suite 300, Greenwood Village, CO 80111
|
| |
$6,011 to $6,718
|
| |
5 years
|
| |
2/28/2021
|
6750 North Andrews Avenue, Suite 325, Fort Lauderdale, FL 33309
|
| |
$19,380 to $20,560
|
| |
34 months
|
| |
11/30/2021
|
6750 North Andrews Avenue, Suite 325, Fort Lauderdale, FL 33309
|
| |
$15,200 to $16,127
|
| |
3 years
|
| |
12/31/2024
|
921 Lakeridge Way, Suite 301, Olympia, WA 98502
|
| |
$3,500 to $3,713
|
| |
3 years
|
| |
2/28/2021
|
Name and Principal Position
|
| |
Fiscal
Year
|
| |
Base
Salary
($)
|
| |
All
Other
Compensation
($)
|
| |
Total
($)
|
Zachary Venegas
President/CEO, Director
|
| |
2019
|
| |
200,000
|
| |
975,736
|
| |
1,175,736
|
|
2018
|
| |
200,000
|
| |
629,200
|
| |
829,200
|
||
Scott Ogur
CFO, Director
|
| |
2019
|
| |
180,000
|
| |
575,136
|
| |
755,136
|
|
2018
|
| |
135,000
|
| |
—
|
| |
135,000
|
||
Patrick Vo
CEO, BioTrackTHC(1)
|
| |
2019
|
| |
114,507
|
| |
—
|
| |
114,507
|
|
2018
|
| |
102,000
|
| |
—
|
| |
102,000
|
||
Terence J. Ferraro
Chief Software Architect, BioTrackTHC
|
| |
2019
|
| |
175,000
|
| |
—
|
| |
175,000
|
|
2018
|
| |
102,000
|
| |
—
|
| |
102,000
|
(1)
|
Reflects compensation for the period from January 1, 2019 to September 12, 2019, through date of resignation.
|
Name
|
| |
Stock Underlying Option
|
| |
Option
Exercise
Price
|
| |
Option
Expiration
Date
|
Zachary Venegas
|
| |
40,000 shares of common stock
|
| |
$2.09*
|
| |
3/28/2023
|
Zachary Venegas
|
| |
450,000 shares of common stock
|
| |
$1.90
|
| |
3/28/2028
|
Zachary Venegas
|
| |
114,000 shares of common stock
|
| |
$2.59*
|
| |
3/19/2024
|
Zachary Venegas
|
| |
386,000 shares of common stock
|
| |
$2.35
|
| |
3/19/2029
|
Scott Ogur
|
| |
114,000 shares of common stock
|
| |
$2.59*
|
| |
3/19/2024
|
Scott Ogur
|
| |
186,000 shares of common stock
|
| |
$2.35
|
| |
3/19/2029
|
*
|
Represents 110% of the fair market value of Helix’s common stock on the day of issuance.
|
Plan Category
|
| |
Number of
securities to be
issued upon
exercise of
outstanding
options, warrants
and rights
|
| |
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
| |
Number of
securities remaining
available for future
issuance under equity
compensation plans
|
Equity compensation plans
approved by security holders
|
| |
|
| |
|
| |
|
Helix TCS, Inc.
2017 Omnibus Stock Plan
|
| |
1,835,000
|
| |
$1.97
|
| |
2,400,055
|
Bio-Tech Medical Software, Inc.
2014 Stock Incentive Plan
|
| |
5,398,018
|
| |
$0.62
|
| |
286,140
|
|
| |
For the Year Ended
December 31,
|
| |
Change
|
||||||
|
| |
2019
|
| |
2018
|
| |
Dollars
|
| |
Percentage
|
Revenue
|
| |
$10,862,695
|
| |
$5,318,128
|
| |
$5,544,567
|
| |
104%
|
Cost of revenue
|
| |
4,684,969
|
| |
2,792,875
|
| |
1,892,094
|
| |
68%
|
Gross margin
|
| |
6,177,726
|
| |
2,525,253
|
| |
3,652,473
|
| |
145%
|
Operating expenses
|
| |
16,114,859
|
| |
12,777,804
|
| |
3,337,055
|
| |
26%
|
Loss from operations
|
| |
(9,937,133)
|
| |
(10,252,551)
|
| |
315,418
|
| |
-3%
|
Other income, net
|
| |
647,730
|
| |
2,759,052
|
| |
(2,111,322)
|
| |
-77%
|
Loss from continuing operations
|
| |
$(9,289,403)
|
| |
$(7,493,499)
|
| |
$(1,795,904)
|
| |
24%
|
Loss from discontinued operations
|
| |
(290,766)
|
| |
(472,303)
|
| |
181,537
|
| |
-38%
|
Net loss
|
| |
$(9,580,169)
|
| |
$(7,965,802)
|
| |
$(1,614,367)
|
| |
20%
|
Changes in foreign currency translation adjustment
|
| |
$(97,892)
|
| |
$17,991
|
| |
$(115,883)
|
| |
-644%
|
Convertible preferred stock beneficial conversion feature accreted as a deemed dividend
|
| |
—
|
| |
(22,202,194)
|
| |
22,202,194
|
| |
-100%
|
Net loss attributable to common shareholders
|
| |
$(9,678,061)
|
| |
$(30,150,005)
|
| |
$20,471,944
|
| |
-68%
|
•
|
General and administrative expenses – $1,632,113
|
•
|
Salaries and wages – $111,738
|
•
|
Professional and legal fees – $562,476
|
•
|
Depreciation and amortization – $1,695,057
|
|
| |
For the Year Ended
December 31,
|
| |
Change
|
||||||
|
| |
2018
|
| |
2017
|
| |
Dollars
|
| |
Percentage
|
Revenue
|
| |
$5,318,128
|
| |
$787,080
|
| |
$4,531,048
|
| |
576%
|
Cost of revenue
|
| |
2,792,875
|
| |
405,470
|
| |
2,387,405
|
| |
589%
|
Gross margin
|
| |
2,525,253
|
| |
381,610
|
| |
2,143,643
|
| |
562%
|
Operating expenses
|
| |
12,777,804
|
| |
3,851,294
|
| |
8,926,510
|
| |
232%
|
Loss from operations
|
| |
(10,252,551)
|
| |
(3,469,684)
|
| |
(6,782,867)
|
| |
195%
|
Other income (expense), net
|
| |
2,759,052
|
| |
(6,882,705)
|
| |
9,641,757
|
| |
-140%
|
Loss from continuing operations
|
| |
$(7,493,499)
|
| |
$(10,352,389)
|
| |
$2,858,890
|
| |
-28%
|
Loss from discontinued operations
|
| |
(472,303)
|
| |
(313,598)
|
| |
(158,705)
|
| |
51%
|
Net loss
|
| |
$(7,965,802)
|
| |
$(10,665,987)
|
| |
$2,700,185
|
| |
-25%
|
Changes in foreign currency translation adjustment
|
| |
$17,991
|
| |
$—
|
| |
$17,991
|
| |
100%
|
Convertible preferred stock beneficial conversion feature accreted as a deemed dividend
|
| |
(22,202,194)
|
| |
(22,210,520)
|
| |
8,326
|
| |
-1%
|
Net loss attributable to common shareholders
|
| |
$(30,150,005)
|
| |
$(32,876,507)
|
| |
$2,726,502
|
| |
-8%
|
•
|
Selling, general and administrative expenses – $1,357,186
|
•
|
Salaries and wages – $4,582,683
|
•
|
Professional and legal fees – $(282,384)
|
•
|
Depreciation and amortization – $2,604,696
|
•
|
Loss on impairment of goodwill – $664,329
|
|
| |
December 31,
2019
|
| |
December 31,
2018
|
| |
Change
|
Current assets
|
| |
$3,518,224
|
| |
$1,923,353
|
| |
$1,594,871
|
Current liabilities
|
| |
6,934,725
|
| |
4,157,005
|
| |
2,777,720
|
Working capital
|
| |
$(3,416,501)
|
| |
$(2,233,652)
|
| |
$(1,182,849)
|
|
| |
December 31,
2018
|
| |
December 31,
2017
|
| |
Change
|
Current assets
|
| |
$1,923,353
|
| |
$1,519,714
|
| |
$403,639
|
Current liabilities
|
| |
4,157,005
|
| |
4,808,995
|
| |
(651,990)
|
Working capital
|
| |
$(2,233,652)
|
| |
$(3,289,281)
|
| |
$1,055,629
|
|
| |
For the Year Ended
December 31,
|
|||
|
| |
2019
|
| |
2018
|
Net cash used in operating activities
|
| |
$(3,668,522)
|
| |
$(1,811,228)
|
Net cash provided by (used in) investing activities
|
| |
(175,528)
|
| |
(1,712,930)
|
Net cash provided by financing activities
|
| |
3,006,501
|
| |
4,209,451
|
|
| |
For the Year Ended
December 31,
|
|||
|
| |
2018
|
| |
2017
|
Net cash used in operating activities
|
| |
$(3,668,522)
|
| |
$(1,811,228)
|
Net cash provided by (used in) investing activities
|
| |
175,528
|
| |
(1,712,930)
|
Net cash provided by financing activities
|
| |
3,006,501
|
| |
4,209,451
|
•
|
Abiding by national, state, and local recommendations to require the wearing of protective face masks and practicing of social distancing.
|
•
|
Adopting remote working protocols, systems, and processes.
|
|
| |
For the Three Months Ended
September 30,
|
| |
Change
|
||||||
|
| |
2020
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
Revenue
|
| |
$2,893,058
|
| |
$2,737,568
|
| |
$155,490
|
| |
6%
|
Cost of revenue
|
| |
918,150
|
| |
1,318,825
|
| |
(400,675)
|
| |
-30%
|
Gross margin
|
| |
1,974,908
|
| |
1,418,743
|
| |
556,165
|
| |
39%
|
Operating expenses
|
| |
43,611,028
|
| |
4,141,254
|
| |
39,469,774
|
| |
953%
|
Loss from operations
|
| |
(41,636,120)
|
| |
(2,722,511)
|
| |
(38,913,609)
|
| |
1,429%
|
Other (expense) income, net
|
| |
(482,422)
|
| |
(1,608,218)
|
| |
(2,090,640)
|
| |
-130%
|
Loss from discontinued operations
|
| |
$(70,259)
|
| |
$(141,276)
|
| |
$71,017
|
| |
-50%
|
Net loss
|
| |
$(42,188,801)
|
| |
$(1,255,569)
|
| |
$(40,933,232)
|
| |
3,260%
|
Changes in foreign currency translation adjustment
|
| |
$62,069
|
| |
$(118,003)
|
| |
$180,072
|
| |
-153%
|
Net loss attributable to common shareholders
|
| |
$(42,126,732)
|
| |
$(1,373,572)
|
| |
$40,753,160
|
| |
2,967%
|
•
|
Selling, general and administrative – $(471,049)
|
•
|
Salaries and wages – $307,668
|
•
|
Professional and legal fees – $(199,590)
|
•
|
Depreciation and amortization – $(130,362)
|
•
|
Loss on impairment of intangibles – $39,963,107
|
|
| |
For the Nine Months Ended
September 30,
|
| |
Change
|
||||||
|
| |
2020
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
Revenue
|
| |
$8,800,352
|
| |
$7,757,066
|
| |
$1,043,286
|
| |
13%
|
Cost of revenue
|
| |
2,848,674
|
| |
3,594,491
|
| |
(745,817)
|
| |
-21%
|
Gross margin
|
| |
5,951,678
|
| |
4,162,575
|
| |
1,789,103
|
| |
43%
|
Operating expenses
|
| |
52,055,830
|
| |
11,929,552
|
| |
40,126,277
|
| |
336%
|
Loss from operations
|
| |
(46,104,152)
|
| |
(7,766,977)
|
| |
(38,337,174)
|
| |
493%
|
Other (expense) income, net
|
| |
(2,210,877)
|
| |
642,813
|
| |
(2,938,043)
|
| |
-457%
|
Loss from discontinued operations
|
| |
$(65,141)
|
| |
$(160,798)
|
| |
$169,200
|
| |
-105%
|
Net loss
|
| |
$(48,380,170)
|
| |
$(7,284,962)
|
| |
$(41,106,017)
|
| |
564%
|
Changes in foreign currency translation adjustment
|
| |
$110,264
|
| |
$(114,346)
|
| |
$224,610
|
| |
-196%
|
Net loss attributable to common shareholders
|
| |
$(48,269,906)
|
| |
$(7,399,308)
|
| |
$(40,881,407)
|
| |
552%
|
•
|
Selling, general and administrative – $(1,066,569)
|
•
|
Salaries and wages – $900,038
|
•
|
Professional and legal fees – $(844,499)
|
•
|
Depreciation and amortization – $(195,777)
|
•
|
Loss on impairment of intangible assets - $41,333,085
|
|
| |
September 30,
2020
|
| |
December 31,
2019
|
| |
Change
|
Current assets
|
| |
$4,573,684
|
| |
$3,518,224
|
| |
$1,055,460
|
Current liabilities
|
| |
5,914,154
|
| |
6,934,725
|
| |
(1,020,571)
|
Working capital
|
| |
$(1,340,470)
|
| |
$(3,416,501)
|
| |
$2,076,031
|
|
| |
For the Nine Months Ended
September 30,
|
|||
|
| |
2020
|
| |
2019
|
Net cash used in operating activities
|
| |
$(738,678)
|
| |
$(2,769,048)
|
Net cash provided by (used in) investing activities
|
| |
482,517
|
| |
(895,406)
|
Net cash provided by financing activities
|
| |
1,260,966
|
| |
4,212,525
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Net Loss
|
| |
$(42,188,801)
|
| |
$(1,255,569)
|
| |
$(48,380,170)
|
| |
$(7,284,962)
|
Interest expense
|
| |
355,176
|
| |
538,591
|
| |
1,029,686
|
| |
1,227,271
|
Depreciation & amortization
|
| |
1,049,235
|
| |
1,179,597
|
| |
3,320,641
|
| |
3,516,418
|
Loss on impairment of intangible assets
|
| |
39,963,107
|
| |
—
|
| |
41,333,085
|
| |
—
|
Share based compensation expense
|
| |
549,012
|
| |
352,341
|
| |
1,620,616
|
| |
1,241,741
|
Change in fair value of convertible note
|
| |
321,915
|
| |
(430,766)
|
| |
1,104,856
|
| |
(288,425)
|
Change in fair value of convertible note - related party
|
| |
—
|
| |
(491,442)
|
| |
(498,233)
|
| |
213,828
|
Change in fair value of warrant liability
|
| |
(67,039)
|
| |
(1,224,601)
|
| |
(682,717)
|
| |
(3,462,746)
|
Change in fair value of contingent consideration
|
| |
111,902
|
| |
—
|
| |
1,536,324
|
| |
880,050
|
Loss (gain) on issuance of warrants
|
| |
—
|
| |
—
|
| |
(2,000)
|
| |
787,209
|
Other expense
|
| |
—
|
| |
—
|
| |
(37,507)
|
| |
—
|
Adjusted EBITDA
|
| |
$94,800
|
| |
$(1,331,849)
|
| |
$344,874
|
| |
$(3,169,616)
|
|
| |
Common Stock
|
| |
Series A
Preferred Stock
|
| |
Series B
Preferred Stock
|
| |
|
|||||||||
Name of Beneficial Owner
|
| |
# of
Shares
|
| |
%
Owned
|
| |
# of
Shares
|
| |
%
Owned
|
| |
# of
Shares
|
| |
%
Owned
|
| |
Total % of
Voting
Power
|
5% Beneficial Shareholders
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
RSF4, LLC(1)
|
| |
13,544,722
|
| |
10.5%
|
| |
—
|
| |
0.0%
|
| |
13,784,201
|
| |
100.0%
|
| |
19.1%
|
Helix Opportunities, LLC(2)
|
| |
21,918,152
|
| |
17.0%
|
| |
1,000,000
|
| |
100.0%
|
| |
—
|
| |
0.0%
|
| |
16.0%
|
RSF5, LLC(1)
|
| |
13,544,722
|
| |
10.5%
|
| |
—
|
| |
—
|
| |
13,784,201
|
| |
100.0%
|
| |
19.1%
|
Nightstone Unlimited, Inc.
|
| |
5,207,100
|
| |
4.1%
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
0.0%
|
| |
3.6%
|
Minds Eye Trust
|
| |
6,420,000
|
| |
5.0%
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
0.0%
|
| |
4.5%
|
Officers and Directors
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Zachary Venegas(2)(3)
|
| |
22,724,818
|
| |
17.6%
|
| |
1,000,000
|
| |
100.0%
|
| |
—
|
| |
0.0%
|
| |
16.5%
|
Scott Ogur(2)(4)
|
| |
22,218,152
|
| |
17.3%
|
| |
1,000,000
|
| |
100.0%
|
| |
—
|
| |
0.0%
|
| |
16.2%
|
Andrew Schweibold(1)
|
| |
16,385,593
|
| |
12.7%
|
| |
—
|
| |
0.0%
|
| |
13,784,201
|
| |
100.0%
|
| |
21.0%
|
Satyavrat Joshi
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
0.0%
|
| |
0.0%
|
Paul Hodges
|
| |
2,500,483
|
| |
1.9%
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
0.0%
|
| |
1.7%
|
Garvis Toler III(5)
|
| |
200,000
|
| |
0.2%
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
0.0%
|
| |
0.1%
|
Steve Janjic(6)
|
| |
661,796
|
| |
0.5%
|
| |
—
|
| |
0.0%
|
| |
—
|
| |
|
| |
0.5%
|
Officers and Directors as a Group (7 persons)
|
| |
42,772,690
|
| |
33.0%
|
| |
1,000,000
|
| |
100.0%
|
| |
13,784,201
|
| |
0.0%
|
| |
39.9%
|
(1)
|
RSF4, LLC, RSF5, LLC, RSG5, LLC, and RC Feeder II, LLC, all Delaware limited liability companies, are solely managed by Rose Capital Fund I GP, LLC, a Delaware limited liability company (“Rose GP”). Rose GP has the sole power to vote or sell the shares of our Series B Preferred Stock held by RSF4, LLC. Rose GP is owned 50% by Andrew Schweibold and 50% by Jonathan Rosenthal. As a result of the foregoing, Rose GP, Schweibold and Rosenthal may be deemed to be beneficial owners of the shares of our Series B Preferred Stock held by RSF4, LLC.
|
(2)
|
Messrs. Venegas and Ogur each own 50% of Helix Opportunities, LLC.
|
(3)
|
Consists of (i) his beneficial ownership in Helix Opportunities, LLC and (ii) options to purchase up to 806,666 shares of Helix Common Stock.
|
(4)
|
Consists of (i) his beneficial ownership in Helix Opportunities, LLC and (ii) options to purchase up to 300,000 shares of Helix Common Stock.
|
(5)
|
Consists of options to purchase up to 100,000 shares of Helix Common Stock.
|
(6)
|
Consists of (i) 586,796 shares of Common Stock and (ii) options to purchase up to 75,000 shares of Helix Common Stock.
|
•
|
The delivery of evidence-based insight into the safety and efficacy of ethical pharmaceuticals and emerging therapies to equip manufacturers, physicians, caregivers, payers and patients with credible evidence to improve patient care and health outcomes;
|
•
|
The empowerment of regulators to more granularly assess the safety, health, social and economic outcomes associated with all therapeutic options as the cannabis market scales and emerging therapies are adopted as mainstream therapeutic alternatives; and
|
•
|
The creation of new standards for product and treatment classification in emerging therapeutic markets where no existing or widely adopted standards exist today.
|
•
|
Innovate and advance our platform and services. We have a history for technological innovation, and plan to release new features and upgrades on a regular basis. We intend to continue making significant investments in all platform products, architecture, and team to differentiate further our products and increase sales and demand.
|
•
|
Drive growth by acquiring new commercial and government customers. We believe that nearly all organizations that discover, develop, produce, and market therapeutic products must embrace data driven analytics to compete effectively. As such, the opportunity to continue growing our customer base is significant.
|
•
|
Increase usage and upsell within our existing customer base. We plan to continue investing in sales and marketing, with a focus on driving greater use of our SaaS, DaaS and RWE offerings to grow large customer relationships, which lead to scale and operating leverage in our business model.
|
•
|
Leverage our scalable platform into new markets. Our platform provides innovative benefits to the life science, payer, provider, government and legal cannabis markets. We believe there is significant opportunity to deploy the use of our platform in adjacent industries.
|
•
|
Expand our data and strategic partner network. Our business intelligence is derived partly from data generated through our commercial products as well as acquired from strategic data partners. As part of our growth strategy, we may seek to acquire assets or companies that are synergistic with our business and add to our data assets and offering sets.
|
|
| |
Year Ended
December 31,
|
| |
Nine Months
Ended September 30,
|
||||||
|
| |
2019
|
| |
2018(1)
|
| |
2020
|
| |
2019
|
|
| |
|
| |
|
| |
(Unaudited)
|
|||
Net sales
|
| |
$—
|
| |
—
|
| |
$334,921
|
| |
$—
|
Research and development
|
| |
827,474
|
| |
—
|
| |
1,465,550
|
| |
544,375
|
Selling, general and administrative expenses
|
| |
464,698
|
| |
—
|
| |
1,300,350
|
| |
224,278
|
Loss from Operations
|
| |
(1,292,172)
|
| |
—
|
| |
(2,430,979)
|
| |
(768,653)
|
(1)
|
MOR was formed in May 2019 and therefore did not have any operations in 2018.
|
|
| |
Year Ended
December 31,
|
| |
Nine Months
Ended September 30,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
|
| |
|
| |
|
| |
(Unaudited)
|
|||
Net loss
|
| |
$(1,288,842)
|
| |
—
|
| |
$(2,620,816)
|
| |
$(766,674)
|
Net cash used in operating activities
|
| |
(1,032,372)
|
| |
—
|
| |
(2,350,224)
|
| |
(764,725)
|
Net cash (used in) provided by investing activities
|
| |
(151,434)
|
| |
—
|
| |
115,561
|
| |
(419,505)
|
Net cash provided by financing activities
|
| |
1,184,300
|
| |
—
|
| |
3,315,700
|
| |
1,184,300
|
Total change in cash and cash equivalents
|
| |
$494
|
| |
—
|
| |
$1,081,037
|
| |
$71
|
Name
|
| |
Age
|
| |
Position
|
Daniel Barton(1)
|
| |
55
|
| |
Chief Executive Officer
|
Adam Dublin(2)
|
| |
55
|
| |
Chief Strategy Officer, Manager
|
Clifford Farren
|
| |
57
|
| |
Chief Financial Officer
|
Martin J. Wygod(2)
|
| |
80
|
| |
Manager
|
Max C. Wygod(2)
|
| |
33
|
| |
Manager
|
(1)
|
To be a director of Forian at the effective time of the merger.
|
(2)
|
Currently a director of Forian.
|
•
|
Max Wygod, Chairman and Co-Founder
|
•
|
Adam Dublin, Chief Strategy Officer and Co-Founder
|
•
|
Dan Barton, Chief Executive Officer
|
Name and Principal Position
|
| |
Fiscal
Year
|
| |
Salary
($)
|
| |
Bonus
($)
|
| |
Stock
Awards
($)(1)
|
| |
Option
Awards
($)
|
| |
Total
($)
|
Max Wygod
Executive Chairman and Co-Founder
|
| |
2019
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Adam Dublin
Chief Strategy Officer and Co-Founder
|
| |
2019
|
| |
12,500
|
| |
—
|
| |
—
|
| |
—
|
| |
12,500
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Dan Barton
Chief Executive Officer
|
| |
2019
|
| |
41,667
|
| |
20,625
|
| |
5,661
|
| |
—
|
| |
67,953
|
(1)
|
Amounts reflect the full grant date fair value of profits interests granted, computed in accordance with ASC Topic 718, rather than the amounts paid to or realized by the named individual. We provide information regarding the assumptions used to calculate the value of the profits interest awards in Note 5 to our financial statements included in this proxy statement/prospectus.
|
|
| |
Stock Awards
|
|||||||||
Name
|
| |
Number of
shares or
units of stock
that have
not vested
(#)
|
| |
Market
value of
shares of
units of stock
that have
not vested
($)
|
| |
Equity incentive
plan awards:
Number of
unearned
shares, units or
other rights
that have
not vested
(#)
|
| |
Equity incentive
plan awards:
Market or
payout value of
unearned
shares, units or
other rights
that have
not vested
($)
|
Max Wygod
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Adam Dublin
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Dan Barton
|
| |
—
|
| |
—
|
| |
200,753
|
| |
5,661
|
Name
|
| |
Age
|
| |
Position
|
Mark J. Adler, M.D.
|
| |
64
|
| |
Director
|
Ian G. Banwell
|
| |
56
|
| |
Director
|
Jennifer Hajj
|
| |
36
|
| |
Director
|
Shahir Kassam-Adams
|
| |
61
|
| |
Director
|
Stanley S. Trotman, Jr.
|
| |
77
|
| |
Director
|
•
|
the Class I directors is Martin Wygod, Scott Ogur and Stanley Trotman and their term will expire at our first annual meeting of stockholders following the merger;
|
•
|
the Class II directors are Daniel Barton, Shahir Kassam-Adams, Mark Adler and Jennifer Hajj, and their terms will expire at our second annual meeting of stockholders following the merger; and
|
•
|
the Class III directors are Max Wygod, Ian Banwell and Adam Dublin, and their terms will expire at the third annual meeting of stockholders following the merger.
|
•
|
appointing, approving the compensation of, and assessing the independence of the Forian registered public accounting firm;
|
•
|
overseeing the work of the Forian registered public accounting firm, including through the receipt and consideration of reports from such firm;
|
•
|
reviewing and discussing with management and the registered public accounting firm our annual and quarterly financial statements and related disclosures;
|
•
|
coordinating our board of directors’ oversight of our internal control over financial reporting, disclosure controls and procedures and code of business conduct and ethics;
|
•
|
discussing the Forian risk management policies;
|
•
|
meeting independently with the Forian internal auditing staff, if any, registered public accounting firm and management;
|
•
|
reviewing and approving or ratifying any related person transactions; and
|
•
|
preparing the audit committee report required by SEC rules.
|
•
|
reviewing and approving, or recommending for approval by the board of directors, the compensation of the Chief Executive Officer and other executive officers;
|
•
|
overseeing and administering cash and equity incentive plans;
|
•
|
reviewing and making recommendations to the Forian board of directors with respect to director compensation; and
|
•
|
preparing the annual compensation committee report required by SEC rules, to the extent required.
|
•
|
identifying individuals qualified to become board members;
|
•
|
recommending to the Forian board of directors the persons to be nominated for election as directors and to each board committee;
|
•
|
developing and recommending to the Forian board of directors corporate governance guidelines, and reviewing and recommending to the Forian board of directors proposed changes to the Forian corporate governance guidelines from time to time; and
|
•
|
overseeing a periodic evaluation of the Forian board of directors.
|
•
|
for any breach of the director's duty of loyalty to Forian or Forian stockholders;
|
•
|
for acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
|
•
|
for voting for or assenting to unlawful payments of dividends, stock repurchases or other distributions; or
|
•
|
for any transaction from which the director derived an improper personal benefit.
|
•
|
any merger or consolidation in which our voting securities possessing more than 50% of the total combined voting power of our outstanding securities are transferred to a person or persons different; from the person holding those securities immediately prior to such transaction and the composition of the board following such transaction is such that our directors prior to the transaction constitute less than 50% of the board membership following the transaction;
|
•
|
any acquisition, directly or indirectly, by a person or related group of persons (other than the Company or a person that directly or indirectly controls, is controlled by, or is under common control with, the Company) of beneficial ownership of our voting securities possessing more than 50% of the total combined voting power of our outstanding securities; provided, however, that, no Change of Control will be deemed to occur by reason of the acquisition of shares of our capital stock by an investor in us in a capital-raising transaction;
|
•
|
any acquisition, directly or indirectly, by a person or related group of persons of the right to appoint a majority of our directors or otherwise directly or indirectly control our management, affairs and business;
|
•
|
any sale, transfer or other disposition of all or substantially all of our assets; or
|
•
|
a complete liquidation or dissolution of us.
|
•
|
being permitted to present only two years of audited financial statements and only two years of related Management’s Discussion and Analysis of Financial Condition and Results of Operations;
|
•
|
not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, as amended;
|
•
|
reduced disclosure obligations regarding executive compensation in periodic reports, proxy statements and registration statements; and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
|
•
|
each of our named executive officers;
|
•
|
each of our directors;
|
•
|
all of our executive officers and directors as a group; and
|
•
|
each person or group of affiliated persons known by us to beneficially own more than 5% of our common stock.
|
Name of Beneficial Owner
|
| |
Number of
Shares of
Common Stock
|
| |
Percentage
Of Class
|
Mark J. Adler, M.D.
|
| |
13,426
|
| |
*
|
Ian G. Banwell(1)
|
| |
56,394
|
| |
*
|
Daniel Barton (2)
|
| |
362,533
|
| |
2.1%
|
Adam Dublin (3)
|
| |
1,292,349
|
| |
7.6%
|
Clifford Farren (4)
|
| |
37,693
|
| |
*
|
Jennifer Hajj
|
| |
—
|
| |
|
Shahir Kassam-Adams
|
| |
67,164
|
| |
*
|
Scott Ogur(5)
|
| |
606,778
|
| |
3.6%
|
Stanley S. Trotman, Jr.
|
| |
13,426
|
| |
*
|
Martin J. Wygod(6)
|
| |
—
|
| |
|
Max C. Wygod(7)
|
| |
3,307,645
|
| |
19.5%
|
Directors and Officers as a group (12 individuals)
|
| |
5,757,408
|
| |
33.9%
|
Beneficial Owners of more than 5% of our common stock:
|
| |
|
| |
|
Phyllis Dublin(8)
|
| |
1,030,128
|
| |
6.1%
|
Edward Spaniel(9)
|
| |
1,343,302
|
| |
7.9%
|
Includes (i) 598,585 shares held by Helix Opportunities, LLC in which Mr. Ogur has a 50% interest and shared voting power and
|
(ii) 8,193 options to purchase shares of Forian common stock, exercisable within 60 days hereof.
|
Includes (i) 309,175 shares of restricted stock over which Mr. Wygod has voting power, (ii) 2,314,572 held directly by Max Wygod,
|
and (iii) 683,898 shares held by two separate family trusts settled by Martin Wygod of which Max Wygod is trustee and has sole voting and dispositive power.
|
These shares are held by the The Adam H. Dublin 2019 Family Trust of which Ms. Dublin is co-trustee and has joint investment and
|
dispositive power.
|
(9)
|
Includes (i) 1,030,218 shares held by the The Adam H. Dublin 2019 Family Trust of which Mr. Spaniel is co-trustee and has joint investment and dispositive power and Mr. Spaniel disclaims beneficial ownership of these shares, (ii) 199,924 shares of restricted stock over which Mr. Spaniel has voting power and (iii) 113,250 shares held directly by Mr. Spaniel.
|
(1)
|
the Helix merger proposal;
|
(2)
|
the Helix merger-related compensation proposal; and
|
(3)
|
the Helix adjournment proposal.
|
•
|
delivering written notice of revocation to Helix’s Corporate Secretary, [•], 5300 DTC Parkway, Suite 300, Greenwood Village, CO 80111;
|
•
|
delivering a proxy card bearing a later date than the proxy that you wish to revoke;
|
•
|
casting a subsequent vote via telephone or the internet, as described above; or
|
•
|
attending the virtual special meeting and voting via the virtual portal.
|
•
|
The unaudited pro forma condensed combined balance sheet as of September 30, 2020 was prepared based on (i) the historical unaudited condensed consolidated balance sheet of MOR as of September 30, 2020 and (ii) the historical unaudited condensed balance sheet of Helix as of September 30, 2020.
|
•
|
The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2019 was prepared based on (i) the historical audited consolidated statement of operations of MOR from inception (May 6, 2019) to December 31, 2019 and (ii) the historical audited statement of operations of Helix for the year ended December 31, 2019.
|
•
|
The unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2020 was prepared based on (i) the historical unaudited condensed consolidated statement of operations of MOR for the nine months ended September 30, 2020 and (ii) the historical unaudited condensed statement of operations of Helix for the nine months ended September 30, 2020.
|
•
|
Forian is a Delaware corporation and was formed by MOR on October 15, 2020, for the purpose of effecting the merger and the contribution and all activity for Forian since its inception has been insignificant. To date, Forian has not conducted any activities other than those incidental to its formation and the matters contemplated by the merger agreement in connection with the merger and the contribution agreement in connection with the contribution. As of the completion of the business combinations, Helix and MOR will each become subsidiaries of Forian.
|
•
|
the consummation of the merger between Helix and merger sub;
|
•
|
the consummation of the contribution from MOR;
|
•
|
the application of the acquisition method of accounting in connection with the merger and the contribution;
|
•
|
the conversion of Helix convertible notes and preferred stock into Forian common stock;
|
•
|
the exclusion of discontinued operations of Helix in the condensed combined statements of operations; and
|
•
|
the issuance of securities of MOR in a pre-closing private placement transaction (the “Private Placement”), required as a condition to closing pursuant to the merger agreement, with expected gross proceeds of $13,000,000.
|
•
|
Separate historical audited financial statements of Helix as of and for the years ended December 31, 2019 and 2018, and unaudited condensed financial statements of Helix as of September 30, 2020 and for the nine-month periods ended September 30, 2020 and 2019 and the related notes included elsewhere in this proxy statement/prospectus; and
|
•
|
Separate historical audited consolidated financial statements of MOR as of December 31, 2019 and from inception (May 6, 2019) to December 31, 2019, and unaudited condensed consolidated financial statements of MOR as of and for the nine-month period ended September 30, 2020 and as of and from inception (May 6, 2020) to September 30, 2019 and the related notes included elsewhere in this proxy statement/prospectus.
|
|
| |
Historical
|
| |
Pro Forma
Adjustments
|
| |
Pro Forma
Condensed
Combined
|
|||
|
| |
MOR
|
| |
Helix
|
| |
(See
Note 6)
|
| |
|
ASSETS
|
| |
|
| |
|
| |
|
| |
|
Current assets:
|
| |
|
| |
|
| |
|
| |
|
Cash and cash equivalents
|
| |
$1,081
|
| |
$1,677
|
| |
$13,000(a)
|
| |
$14,331
|
|
| |
|
| |
|
| |
(486)(b)
|
| |
|
|
| |
|
| |
|
| |
250(c)
|
| |
|
|
| |
|
| |
|
| |
(1,191)(d)
|
| |
|
Accounts receivable, net
|
| |
—
|
| |
745
|
| |
—
|
| |
745
|
Prepaid expenses and other current assets
|
| |
275
|
| |
1,271
|
| |
—
|
| |
1,546
|
Costs & earnings in excess of billings
|
| |
—
|
| |
281
|
| |
—
|
| |
281
|
Other receivables
|
| |
—
|
| |
600
|
| |
|
| |
600
|
Total current assets
|
| |
1,356
|
| |
4,574
|
| |
11,573
|
| |
17,503
|
Property, plant and equipment, net
|
| |
33
|
| |
1,359
|
| |
—
|
| |
1,392
|
Intangible assets, net
|
| |
—
|
| |
9,768
|
| |
17,838(e)
|
| |
27,606
|
Goodwill
|
| |
—
|
| |
9,743
|
| |
(5,841)(f)
|
| |
3,902
|
Deposits and other assets
|
| |
—
|
| |
904
|
| |
—
|
| |
904
|
Promissory note receivable
|
| |
—
|
| |
75
|
| |
—
|
| |
75
|
Total assets
|
| |
$1,389
|
| |
$26,423
|
| |
$23,570
|
| |
$51,382
|
|
| |
|
| |
|
| |
|
| |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| |
|
| |
|
| |
|
| |
|
Current liabilities:
|
| |
|
| |
|
| |
|
| |
|
Accounts payable and accrued expense
|
| |
$779
|
| |
$2,849
|
| |
—
|
| |
$3,628
|
Billings in excess of costs
|
| |
—
|
| |
68
|
| |
—
|
| |
68
|
Notes payable, current portion
|
| |
—
|
| |
497
|
| |
(486)(b)
|
| |
11
|
Convertible notes payable, net of discount
|
| |
—
|
| |
1,126
|
| |
(1,126)(b)
|
| |
—
|
Convertible notes payable, net of discount – related party
|
| |
—
|
| |
1,285
|
| |
(1,285)(b)
|
| |
—
|
Warrant liability
|
| |
—
|
| |
89
|
| |
—
|
| |
89
|
Total current liabilities
|
| |
779
|
| |
5,914
|
| |
(2,897)
|
| |
3,796
|
Notes payable and financing arrangements, net of current position
|
| |
—
|
| |
32
|
| |
—
|
| |
32
|
Convertible notes payable, net of discount and current portion
|
| |
—
|
| |
385
|
| |
(385)(b)
|
| |
—
|
Other long-term liabilities
|
| |
—
|
| |
622
|
| |
—
|
| |
622
|
Total liabilities
|
| |
$779
|
| |
$6,953
|
| |
$(3,282)
|
| |
$4,450
|
|
| |
|
| |
|
| |
|
| |
|
Stockholders’ equity:
|
| |
|
| |
|
| |
|
| |
|
Members Equity
|
| |
4,520
|
| |
—
|
| |
(4,520)(g)
|
| |
—
|
Preferred stock, Class A
|
| |
—
|
| |
1
|
| |
(1)(g)
|
| |
—
|
Preferred stock, Class B
|
| |
—
|
| |
14
|
| |
(14)(g)
|
| |
—
|
Common stock
|
| |
—
|
| |
116
|
| |
10(d)
|
| |
15
|
|
| |
|
| |
|
| |
3(b)
|
| |
|
|
| |
|
| |
|
| |
2(c)
|
| |
|
|
| |
|
| |
|
| |
(116)(g)
|
| |
|
Additional paid-in capital
|
| |
—
|
| |
103,477
|
| |
17,510(g)
|
| |
52,018
|
|
| |
|
| |
|
| |
2,793(b)
|
| |
|
|
| |
|
| |
|
| |
248(c)
|
| |
|
|
| |
|
| |
|
| |
(72,010)(g)
|
| |
|
Accumulated other comprehensive income
|
| |
|
| |
30
|
| |
(30)(g)
|
| |
—
|
Accumulated deficit
|
| |
(3,910)
|
| |
(84,168)
|
| |
84,168(g)
|
| |
(5,101)
|
|
| |
|
| |
|
| |
(1,191)(d)
|
| |
|
Total stockholders’ equity
|
| |
610
|
| |
19,470
|
| |
26,852
|
| |
46,932
|
Total liabilities and stockholders’ equity
|
| |
$1,389
|
| |
$26,423
|
| |
$23,570
|
| |
$51,382
|
|
| |
Historical
|
| |
Pro Forma
Adjustments
|
| |
Pro Forma
Condensed
Combined
|
|||
|
| |
MOR
|
| |
Helix
|
| |
(See
Note 7)
|
| |
|
Net sales
|
| |
$—
|
| |
$10,863
|
| |
$—
|
| |
$10,863
|
Cost of Goods Sold
|
| |
—
|
| |
4,685
|
| |
—
|
| |
4,685
|
Gross margin
|
| |
—
|
| |
6,178
|
| |
—
|
| |
6,178
|
|
| |
|
| |
|
| |
|
| |
|
Operating expenses
|
| |
1,291
|
| |
11,389
|
| |
(192)(a)
|
| |
12,488
|
Depreciation and amortization
|
| |
1
|
| |
4,726
|
| |
1,171(c)
|
| |
5,898
|
Loss Before Interest and Taxes
|
| |
(1,292)
|
| |
(9,937)
|
| |
(979)
|
| |
(12,208)
|
|
| |
|
| |
|
| |
|
| |
|
Change in fair value of convertible note
|
| |
—
|
| |
497
|
| |
(497)(d)
|
| |
—
|
Change in fair value of convertible note - related party
|
| |
—
|
| |
(284)
|
| |
284(e)
|
| |
—
|
Change in fair value of warrant liability
|
| |
—
|
| |
3,813
|
| |
—
|
| |
3,813
|
Change in fair value of contingent consideration
|
| |
—
|
| |
(880)
|
| |
—
|
| |
(880)
|
Loss on issuance of warrants
|
| |
—
|
| |
(825)
|
| |
—
|
| |
(825)
|
Interest income/(expense)
|
| |
3
|
| |
(1,690)
|
| |
1,670(g)
|
| |
(17)
|
Other income
|
| |
—
|
| |
17
|
| |
—
|
| |
17
|
Net Loss from Continuing Operations
|
| |
$(1,289)
|
| |
$(9,289)
|
| |
$479
|
| |
$(10,100)
|
|
| |
|
| |
|
| |
|
| |
|
Loss per share attributable to common shareholders:
|
| |
|
| |
|
| |
|
| |
|
Basic and Diluted
|
| |
$—
|
| |
$(0.12)
|
| |
$—
|
| |
$(0.74)
|
|
| |
|
| |
|
| |
|
| |
|
Weighted average common shares used in per share calculations:
|
| |
|
| |
|
| |
|
| |
|
Basic and Diluted
|
| |
—
|
| |
80,207
|
| |
(66,525)
|
| |
13,682
|
|
| |
Historical
|
| |
Pro Forma
Adjustments
|
| |
Pro Forma
Condensed
Combined
|
|||
|
| |
MOR
|
| |
Helix
|
| |
(See
Note 7)
|
| |
|
Net sales
|
| |
$335
|
| |
$8,800
|
| |
$—
|
| |
$9,135
|
Cost of Goods Sold
|
| |
—
|
| |
2,848
|
| |
—
|
| |
2,848
|
Gross margin
|
| |
335
|
| |
5,952
|
| |
—
|
| |
6,287
|
|
| |
|
| |
|
| |
|
| |
|
Operating expenses
|
| |
2,946
|
| |
7,402
|
| |
(187)(a)
|
| |
9,852
|
|
| |
|
| |
|
| |
(114)(b)
|
| |
|
|
| |
|
| |
|
| |
(195)(h)
|
| |
|
Depreciation and amortization
|
| |
5
|
| |
3,321
|
| |
1,133(c)
|
| |
4,458
|
Impairment of intangible assets
|
| |
—
|
| |
41,333
|
| |
—
|
| |
41,333
|
Loss Before Interest and Taxes
|
| |
(2,616)
|
| |
(46,104)
|
| |
1,026
|
| |
(49,356)
|
|
| |
|
| |
|
| |
|
| |
|
Change in fair value of convertible note
|
| |
—
|
| |
(1,105)
|
| |
1,105(d)
|
| |
—
|
Change in fair value of convertible note - related party
|
| |
—
|
| |
498
|
| |
(498)(e)
|
| |
—
|
Change in fair value of warrant liability
|
| |
—
|
| |
683
|
| |
—
|
| |
683
|
Gain on asset disposal
|
| |
—
|
| |
240
|
| |
—
|
| |
240
|
Loss on conversion of convertible note
|
| |
—
|
| |
(1,536)
|
| |
1,536(f)
|
| |
—
|
Gain on reduction of obligation pursuant to acquisition
|
| |
—
|
| |
2
|
| |
—
|
| |
2
|
Interest income/(expense)
|
| |
—
|
| |
(1,030)
|
| |
835(g)
|
| |
(200)
|
Other income/(expense)
|
| |
(5)
|
| |
38
|
| |
—
|
| |
38
|
Net Loss from Continuing Operations
|
| |
$(2,621)
|
| |
$(48,315)
|
| |
$2,341
|
| |
$(48,595)
|
|
| |
|
| |
|
| |
|
| |
|
Loss per share attributable to common shareholders:
|
| |
|
| |
|
| |
|
| |
|
Basic and Diluted
|
| |
$—
|
| |
$(0.46)
|
| |
$—
|
| |
$(3.38)
|
|
| |
|
| |
|
| |
|
| |
|
Weighted average common shares used in per share calculations:
|
| |
|
| |
|
| |
|
| |
|
Basic and Diluted
|
| |
—
|
| |
105,403
|
| |
(91,032)
|
| |
14,371
|
1.
|
Description of the Merger
|
2.
|
Basis of Presentation
|
•
|
directly attributable to the merger;
|
•
|
directly attributable to the contribution;
|
•
|
factually supportable; and
|
•
|
with respect to the unaudited pro forma condensed combined statement of operations, expected to have a continuing impact on the results of operations of the combined company.
|
3.
|
Accounting Policies
|
4.
|
Helix Reclassifications
|
a.
|
Operating Expenses – operating expenses are consolidated to a single expense result to enable comparability across time periods for the combined businesses. Helix and MOR have historically categorized operating expenses differently and consolidating the two different approaches standardizes the presentation.
|
5.
|
Reverse acquisition and purchase price allocation
|
Purchase consideration (thousands in USD except per share amounts)
|
| |
Amounts
|
Helix common shares outstanding as of September 30, 2020
|
| |
116,413
|
Helix common shares issued in exercise of warrants after September 30, 2020
|
| |
1,600
|
Helix common shares to be issued to redeem Convertible Preferred Stock
|
| |
15,464
|
Helix common share to be issued to redeem Convertible Notes
|
| |
30,795
|
|
| |
|
Total shares of Helix common stock assumed to be outstanding as of the closing of the merger
|
| |
164,272
|
Helix share price as of November 20, 2020
|
| |
$0.2101
|
Fair value of total estimated purchase consideration transferred
|
| |
$34,513
|
|
| |
Amounts
|
Book value of net assets acquired from continuing operations as of September 30, 2020
|
| |
$22,516
|
Less: Legacy Helix goodwill not acquired in the merger
|
| |
(9,743)
|
Book value of net assets acquired as of September 30, 2020
|
| |
12,773
|
Adjustments to reflect preliminary fair value of assets acquired and liabilities assumed:
|
| |
|
Intangibles, net (see Note 6B)
|
| |
17,838
|
Goodwill
|
| |
3,902
|
Fair value of total estimated consideration transferred
|
| |
$34,513
|
|
| |
|
Subtract: goodwill not acquired in the merger
|
| |
$9,743
|
Add: goodwill from the merger
|
| |
3,902
|
Net pro forma adjustment to goodwill
|
| |
$(5,841)
|
(thousands in USD)
|
| |
Estimated
Remaining
Useful
Life
|
| |
Estimated
Fair
Value
|
| |
Incremental
Amortization
Expense for the
Nine-Months
Ended June 30,
2020
|
| |
Incremental
Amortization
Expense for the
Year Ended
December 31,
2019
|
Customer Lists
|
| |
5 years
|
| |
$12,671
|
| |
$498
|
| |
$244
|
Software
|
| |
4.5 years
|
| |
14,224
|
| |
640
|
| |
931
|
Tradenames
|
| |
4.5 years
|
| |
711
|
| |
(5)
|
| |
(5)
|
Total
|
| |
|
| |
$27,606
|
| |
$1,133
|
| |
$1,170
|
Share price sensitivity analysis (thousands in USD)
|
| |
Estimate
|
| |
10% increase in
Helix share
price
|
| |
10% decrease in
Helix share
price
|
Preliminary fair value of purchase consideration
|
| |
$34,513
|
| |
$37,965
|
| |
$31,063
|
Preliminary goodwill from the merger
|
| |
$3,902
|
| |
$7,353
|
| |
$451
|
6.
|
Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments
|
(a)
|
Represents the net proceeds from MOR's private placement of $13,000 in exchange for 26% equity interest in MOR. Pursuant to the Merger Agreement, MOR must consummate a private placement of a minimum of $11,000 no later than simultaneous with the closing as a condition to close the Merger Agreement.
|
(b)
|
Represents repayment of $486 in Helix notes payable for cash and the conversion of $2,793 of Helix Convertible Notes and related accrued interest into Helix common stock which occurred after September 30, 2020.
|
(c)
|
Represents the exercise of $250 in warrants to purchase Helix common stock which occurred after September 30, 2020.
|
(d)
|
Represents $1,500 of transaction costs expected to be incurred in connection with the merger, of which approximately $309 was incurred or accrued by MOR on the balance sheet as of September 30, 2020. The remaining transaction costs of $1,191 not reflected in the balance sheet as of September 30, 2020 are reflected as a decrease to cash and increase to accumulated deficit.
|
(e)
|
Represents the difference between the preliminary estimated fair value of Helix intangible assets of $27,606 less the historical carrying value of Helix intangible assets of $9,768 as of September 30, 2020. Refer to Note 5.
|
(f)
|
Represents the difference between the historical carrying value of Helix goodwill of $9,743 as of September 30, 2020 less the preliminary estimated fair value of goodwill of $3,902 resulting from the merger. Refer to Note 5.
|
(g)
|
Represents the elimination of the historical carrying value of the MOR member interests and the acquisition of Helix in the merger with Forian as follows:
|
•
|
Represents the conversion of MOR member interests to Forian common stock in the merger. MOR members receive approximately 10.2 million shares of Forian common stock with a par value of $.001 per share in exchange for member interests which total $17,520 comprised of $4,520 historical carrying value as of September 30, 2020 and $13,000 from a private placement to be completed prior to the merger. Refer to Note 6(a).
|
•
|
Represents the completion of the merger with Helix. Helix common and preferred stockholders receive approximately 4.5 million shares of Forian stock with an estimated value of $34,513 based on the closing price of Helix common stock on November 20, 2020 of $.2101 per share. The merger with Helix results in the elimination balances related to Helix common and preferred stock, paid-in capital, accumulated deficit and accumulated comprehensive income and in Forian recording identified intangibles of $27,606 and goodwill of $3,902.
|
(thousands in USD except share and per share amounts)
|
| |
Amount
|
Shares of Helix common stock outstanding on September 30, 2020
|
| |
116,413
|
Additional Helix common stock issued subsequent to September 30, 2020
|
| |
47,859
|
Total shares of Helix common stock outstanding as of merger close
|
| |
164,272
|
Helix Exchange Ratio
|
| |
0.02731
|
Total Forian Shares issued at merger close to Helix Shareholders
|
| |
4,486
|
|
| |
|
MOR LLC interests outstanding on September 30, 2020
|
| |
7,098
|
Additional MOR LLC interests issued subsequent to September 30, 2020
|
| |
3,389
|
Total MOR LLC Interests outstanding as of merger close
|
| |
10,487
|
MOR Exchange Ratio
|
| |
0.9709
|
Total Forian Shares issued at merger close to MOR investors
|
| |
10,182
|
|
| |
|
Total Forian Shares issued in Merger
|
| |
14,668
|
Par value per common share
|
| |
0.001
|
Common stock total par value at merger
|
| |
$15
|
(thousands in USD except share and per share amounts)
|
| |
Amount
|
Merger consideration
|
| |
$34,513
|
Elimination of Helix historical additional paid-in capital, net of amounts as disclosed in note 6(b) and 6(c)
|
| |
(106,518)
|
Adjustments related to purchase price consideration
|
| |
—
|
Par value common stock issued to Helix Shareholders
|
| |
(5)
|
Total pro forma merger adjustments
|
| |
$(72,010)
|
(thousands in USD except share and per share amounts)
|
| |
Amount
|
Elimination of historical Helix accumulated deficit
|
| |
$84,168
|
(thousands in USD)
|
| |
Amount
|
Pro forma merger adjustments:
|
| |
|
Elimination of historical Helix accumulated other comprehensive income
|
| |
$30
|
7.
|
Unaudited Pro Forma Condensed Combined Statement of Operations Adjustments
|
(a)
|
Represents the elimination of a management fee of $187 and $192 for the nine-months ended September 30, 2020 and the year ended December 31, 2019, respectively related to a contract with certain Helix investors that will terminate upon the closing of the merger.
|
(b)
|
Represents the elimination of $114 for the nine-months ended September 30, 2020 relating to merger transaction related expenses incurred by Helix that will not recur on an ongoing basis.
|
(c)
|
Represents incremental amortization of $1,133 and $1,171 for the nine-months ended September 30, 2020 and for the year ended December 31, 2019, respectively, related to the fair value adjustments to intangible assets discussed above in Note 5.
|
(d)
|
Represents the elimination of $(1,105) and $497 for the nine-months ended September 30, 2020 and the year ended December 31, 2019, respectively related to the change in fair value of a Helix convertible note that will be converted prior to the time of the merger and will not recur on an ongoing basis.
|
(e)
|
Represents the elimination of $498 and $(284) for the nine-months ended September 30, 2020 and the year ended December 31, 2019, respectively related to the change in fair value of a Helix convertible note to a related party that will be converted prior to the time of the merger and will not recur on an ongoing basis.
|
(f)
|
Represents the elimination of a loss of $1,536 for the nine-months ended September 30, 2020 related to a loss on a Helix convertible note that will not recur on an ongoing basis.
|
(g)
|
Represents the elimination of the historical interest expense of $835 and $1,670 for the nine-months ended September 30, 2020 and for the year ended December 31, 2019, respectively, related to conversion of Helix convertible notes to Helix common stock. The convertible notes were converted by the note holders prior to November 24, 2020.
|
(h)
|
Represents the elimination of $195 for the nine-months ended September 30, 2020 relating to merger transaction related expenses incurred by MOR that will not recur on an ongoing basis.
|
8.
|
Loss per Share
|
(thousands in USD except share and per share amounts)
|
| |
Nine-months ended
September 30, 2020
|
| |
Year ended
December 31, 2019
|
Weighted average Helix shares outstanding as of September 30, 2020 and December 31, 2019 – basic
|
| |
105,403
|
| |
80,207
|
Additional Helix shares issued to convertible preferred holders as condition to the closing of the merger
|
| |
15,464
|
| |
15,464
|
Additional Helix shares issued to convertible note holders that have converted to common stock through November 20, 2020
|
| |
32,505
|
| |
32,505
|
Total Pro Forma Weighted Average Helix Shares
|
| |
153,372
|
| |
128,176
|
Helix Exchange Ratio
|
| |
0.02731
|
| |
0.02731
|
Pro Forma Forian Shares issued to Helix Shareholders
|
| |
4,189
|
| |
3,500
|
|
| |
|
| |
|
Weighted average MOR LLC interests outstanding as of September 30, 2020 and December 31, 2019 – basic
|
| |
7,098
|
| |
7,098
|
Additional MOR LLC interests issued in relation to $13,000 financing required as a condition to closing the merger
|
| |
3,389
|
| |
3,389
|
Total Pro Forma Weighted Average MOR Shares
|
| |
10,487
|
| |
10,487
|
MOR Exchange Ratio
|
| |
0.9709
|
| |
0.9709
|
Pro Forma Forian Shares issued to MOR LLC interests
|
| |
10,182
|
| |
10,182
|
|
| |
|
| |
|
Pro forma Forian Weighted Average Shares Outstanding
|
| |
14,371
|
| |
13,682
|
Helix
|
| |
MOR
|
| |
Forian
|
Common Stock
|
| |
|
| |
|
|
| |
|
| |
|
Except as stated in the articles of incorporation, each outstanding share, regardless of class, is entitled to one vote, and each fractional share is entitled to a corresponding fractional vote, on each matter voted on at a shareholders' meeting in person or by proxy.
|
| |
Class A Units. Holders of Class A Units have, together with holders of Series S Preferred Units, full voting power on all manners requiring member action, each Class A Unit being entitled to one vote for each unit held of record, in person or by written proxy. Holders of Class A Units also have certain rights of first offer and rights of first refusal, and, subject to rights of holders of Series S Preferred Units, are entitled to distributions at the discretion of the board of managers on a pro rata basis with holders of the Class B Units. Holders of Class A Units may appoint two members of the Board of Managers of MOR, subject to the terms of the MOR limited liability company agreement
Class B Units. Class B Units are issued in exchange for services or upon the exercise of options granted in consideration of services. Class B Units may be issued as a profits interest. Holders of Class B Units have no voting rights. Holders of Class B Units, subject to rights of holders of Series S Preferred Units, are entitled to distributions at the discretion of the board of managers on a pro rata basis with holders of the Class A Units.
|
| |
Subject to the rights of the holders of Forian preferred stock and except as provided by the DGCL, the holders of Forian common stock have full voting powers on all matters requiring stockholder action, each share of such common stock being entitled to one vote for each share held of record, in person or by written proxy.
|
|
| |
|
| |
|
Preferred Stock
|
| |
|
| |
|
|
| |
|
| |
|
The Helix board is authorized to from time to time issue one or more series of preferred stock in series and to establish the terms of such series.
Each holder of shares of the Series A Preferred Stock shall be entitled to the number of votes equal to the number of shares of the Common Stock into which such shares of the Series A Preferred Stock are then convertible pursuant to Article VI
|
| |
Series S Preferred Units. Holders of Series S Preferred Units have, together with holders of Class A Units, full voting power on all manners requiring member action, each Series S Preferred Unit being entitled to one vote for each unit held of record, in person or by written proxy. Holders of Series S Preferred also have certain rights of first offer and rights of first refusal, and are entitled to distributions at the discretion of the board of
|
| |
The Forian board is authorized to from time to time issue one or more series of preferred stock in series and to establish the terms of such series.
|
Helix
|
| |
MOR
|
| |
Forian
|
|
| |
|
| |
|
Helix’s Bylaws provide that any shareholder may nominate a person to stand for election to the Board of Directors provided such shareholder provides written notification of the intention to nominate such persons at the next shareholder meeting not less than 90 days in advance of such meeting, and provided further such notice is accompanied by information regarding the proposed nominee meeting the requirements of part III of SEC Regulation SB or Regulation SK and information regarding all direct and indirect business or personal relationships between the shareholder and the proposed nominee.
|
| |
None.
|
| |
The Forian bylaws provide that for nominations and other business to be properly brought at a meeting of stockholders, a stockholder of record at such time who is entitled to vote at the meeting must have given timely notice; provided that only such business as has been brought before a special meeting pursuant to Forian’s notice of such meeting may be conducted at such special meeting.
For proposals and nominations to be timely, a stockholder’s notice of nominations to be made at an annual meeting must be delivered to, or mailed and received at, the principal executive offices of Forian not less than ninety (90) days nor more than 120 days prior to the one (1)-year anniversary of the preceding year’s annual meeting; provided, however, that if the date of the annual meeting is more than thirty (30) days before or more than thirty (30) days after such anniversary date, notice by the stockholder to be timely must be so delivered, or mailed and received, not earlier than the close of business on the 120th day prior to such annual meeting and not later than the close of business on the later of the 90th day prior to such annual meeting or, if later, the tenth day following the day on which public disclosure of the date of such annual meeting was first made.
For a notice of nomination to be timely in connection with a special meeting called by Forian for the purpose of electing directors, such notice must be delivered to, or mailed to and received at, the principal executive offices of Forian not later than the 90th day prior to such special meeting, or if later, the 10th day following the
|
Helix
|
| |
MOR
|
| |
Forian
|
|
| |
|
| |
day on which public disclosure of the date of such special meeting was first made.
|
|
| |
|
| |
|
Charter Amendments
|
||||||
|
| |
|
| |
|
Helix’s Bylaws provides that notice of an annual shareholders' meeting need not include a description of the purpose or purposes for which the meeting is called unless a purpose of the meeting is to consider an amendment to the articles of incorporation.
Helix must amend the Charter pursuant to the DGCL. The DGCL provides that an amendment to a corporation’s certificate of incorporation requires that (i) the board of directors adopt a resolution setting forth the proposed amendment and either call a special meeting of the stockholders entitled to vote in respect thereof for consideration of such amendment or direct that the amendment be considered at the next annual meeting of the stockholders (provided a meeting or vote is required pursuant to Section 242 of the DGCL) and (ii) the stockholders approve the amendment by a majority of outstanding shares entitled to vote (and a majority of the outstanding shares of each class entitled to vote, if any).
|
| |
The Delaware Limited Liability Company Act provides that an amendment to a limited liability company’s certificate of formation may be amended by filing a certificate of amendment at any time for any proper purpose.
|
| |
The DGCL provides that an amendment to a corporation’s certificate of incorporation requires that (i) the board of directors adopt a resolution setting forth the proposed amendment and either call a special meeting of the stockholders entitled to vote in respect thereof for consideration of such amendment or direct that the amendment be considered at the next annual meeting of the stockholders (provided a meeting or vote is required pursuant to Section 242 of the DGCL) and (ii) the stockholders approve the amendment by a majority of outstanding shares entitled to vote (and a majority of the outstanding shares of each class entitled to vote, if any).
The Forian charter provides that Forian reserves the right to amend, alter, change or repeal any provision contained in its charter in the manner now or hereafter prescribed by the DGCL and all rights conferred on stockholders therein granted are subject to such reservation; provided that amendments, alterations.
|
|
| |
|
| |
|
Amendment of Bylaws
|
||||||
|
| |
|
| |
|
Helix’s Bylaws may at any time and from time to time be amended, supplemented, or repealed by the Board of Directors.
|
| |
The MOR limited liability company agreement provides that any amendment thereto shall be valid only if in writing and approved by the board of managers and a the holders of a majority of the Class A Units and Series S Preferred Units, voting as a single class, provided, that: (a) for so long as any member (or group of members) has the right to designate a manager, in no event shall any amendment to remove such
|
| |
Forian’s charter and bylaws provide that (i) the Forian board has the power to make, alter, and repeal Forian’s bylaws and (ii) the Forian stockholders have the power to rescind, alter, amend, and repeal Forian’s bylaws by the affirmative vote of the holders of at least a majority of the outstanding voting stock, voting together as a single class.
|
Helix
|
| |
MOR
|
| |
Forian
|
was a director against liability incurred in the proceeding if:
(1) The person conducted himself or herself in good faith; and (2) The person reasonably believed:
(A) In the case of conduct in an official capacity with the Corporation, that his or her conduct was in the Corporation's best interests; and
(B) In all other cases, that his or her conduct was at least not opposed to the Corporation's best interests; and
(3) In the case of any criminal proceeding, the person had no reasonable cause to believe his or her conduct was unlawful.
The Corporation may not indemnify a director:
(1) In connection with a proceeding by or in the right of the Corporation in which the director was adjudged liable to the Corporation; or
(2) In connection with any other proceeding charging that the director derived an improper personal benefit, whether or not involving action in an official capacity, in which proceeding the director was adjudged liable on the basis that he or she derived an improper personal benefit.
Helix’s Bylaws provide that indemnification in connection with a proceeding by or in the right of the Corporation is limited to reasonable expenses incurred in connection with the proceeding. The Corporation may purchase and maintain insurance on behalf of a person who is or was a director, officer, employee, fiduciary, or agent of the Corporation, or who, while a director, officer, employee, fiduciary, or agent of the Corporation, is or was serving at
|
| |
Company Act from time to time in effect, MOR shall indemnify, defend and hold each member and manager and their respective agents, employees, consultants and other independent contractors, harmless from and against all costs, liabilities, claims, expenses, including reasonable attorneys’ fees, and damages arising from any demands, claims or lawsuits in connection with or resulting from his, her or its acts or omissions in his, her or its capacity as a member, manager, officer, employee or agent of MOR or as such an agent, employee, consultant or other independent contractor, or in connection with, arising from or relating to, business or activities undertaken on behalf of MOR, unless such acts or omissions are found by a court of competent jurisdiction to be in bad faith or to constitute gross negligence, fraud or willful misconduct or to have violated such lesser standard of conduct as under applicable law affirmatively prevents indemnification under the MOR limited liability company agreement; provided, however, that no member or manager shall be entitled to indemnification under the MOR limited liability company agreement for any demands, claims or lawsuits initiated by such member or manager, other than any claim to enforce the provisions of indemnification and exculpation set forth in the MOR limited liability company agreement. The termination of any action, suit or proceeding by judgment, order, settlement, plea of nolo contendere or its equivalent or conviction shall not, of itself, create a presumption of an entitlement to indemnification hereunder or action not in good faith and or reasonably believed to be in or not opposed to the best interests of MOR.
|
| |
Forian may indemnify, to the fullest extent permitted by Delaware law, any person who is a party or is threatened to be made a party to any action or proceeding, whether civil, criminal, administrative or investigative, by reason of the fact that such person:
(i) is or was a director, officer, or employee of Forian or any predecessor to Forian; or
(ii) is or was serving at the request of Forian or any predecessor to Forian as a director, officer, or employee at another enterprise.
Forian may, but is not required to, purchase and maintain insurance on behalf of any such person against any liability which may be asserted or enter into contracts providing for the indemnification of any such person to the fullest extent permitted by law.
Mandatory Indemnification:
Forian’s charter provides that Forian shall indemnify, to the extent not prohibited by the DGCL, directors and executive officers of Forian for personal liability to Forian or its stockholders for monetary damages for breach of fiduciary duty as a director.
Forian’s bylaws provided that Forian shall advance to any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative, by reason of the fact that he is or was a director or executive officer, of Forian, or is or was serving at the request of Forian as a director or executive officer of another corporation, partnership, joint venture, trust or other enterprise,
|
Helix
|
| |
MOR
|
| |
Forian
|
the request of the Corporation as a director, officer, partner, trustee, employee, fiduciary, or agent of another domestic or foreign corporation or other person or of an employee benefit plan, against liability asserted against or incurred by the person in that capacity or arising from his or her status as a director, officer, employee, fiduciary, or agent. Any such insurance may be procured from any insurance company designated by the Board of Directors, whether such insurance company is formed under the laws of this state or any other jurisdiction of the United States or elsewhere, including any insurance company in which the Corporation has an equity or any other interest through stock ownership or otherwise.
|
| |
Each person to be indemnified shall be entitled to receive, upon application therefor, advances from MOR to cover the costs of defending any pending, threatened or completed claim, action, suit or proceeding against it for indemnified amounts in connection with which it would be entitled to indemnification under the MOR limited liability company agreement, provided that such advances shall be repaid to MOR if the recipient thereof is found by a court of competent jurisdiction to have violated any of the standards set forth above that preclude indemnification.
|
| |
prior to the final disposition of the proceeding, promptly following request therefor, all expenses incurred by any director or executive officer in connection with such proceeding, provided, however, that if the DGCL requires, an advancement of expenses incurred by a director or executive officer in his or her capacity as a director or executive officer (and not in any other capacity in which service was or is rendered by such indemnitee, including, without limitation, service to an employee benefit plan) shall be made only upon delivery to Forian of an undertaking, by or on behalf of such indemnitee, to repay all amounts so advanced if it shall ultimately be determined by final judicial adjudication that such indemnitee is not entitled to be indemnified for such expenses. No advance shall be made by Forian to an executive officer of (except by reason of the fact that such executive officer is or was a director of Forian) in any action, suit or proceeding, whether civil, criminal, administrative or investigative, if a determination is reasonably and promptly made (i) by a majority vote of directors who were not parties to the proceeding, even if not a quorum, or (ii) by a committee of such directors designated by a majority vote of such directors, even though less than a quorum, or (iii) if there are no such directors, or such directors so direct, by independent legal counsel in a written opinion, that the facts known to the decision-making party at the time such determination is made demonstrate clearly and convincingly that such person acted in bad faith or in a manner that such person did not believe to be in or not opposed to the best interests of Forian.
|
Helix
|
| |
MOR
|
| |
Forian
|
|
| |
|
| |
resulted in the person becoming an interested stockholder, (ii) upon consummation of the transaction that resulted in the person becoming an interested stockholder, the person owns at least 85% of the corporation’s voting stock (excluding shares owned by directors who are officers and shares owned by employee stock plans in which participants do not have the right to determine confidentially whether shares will be tendered in a tender or exchange offer) or (iii) after the person or entity becomes an interested stockholder, the business combination is approved by the board of directors and authorized at a meeting of stockholders by the affirmative vote of at least 66 2⁄3% of the outstanding voting stock not owned by the interested stockholder.
Forian has not opted out of the protections of Section 203 of the DGCL. As a result, the statute applies to Forian.
|
|
| |
|
| |
|
Appraisal Rights
|
||||||
|
| |
|
| |
|
Neither the Helix charter nor bylaws provide for appraisal rights in any additional circumstance other than as required by applicable law.
|
| |
None.
|
| |
Under the DGCL, a stockholder may dissent from, and receive payments in cash for, the fair value of his or her shares as appraised by the Court of Chancery of the State of Delaware in the event of certain mergers and consolidations. However, stockholders do not have appraisal rights if the shares of stock they hold, at the record date for determination of stockholders entitled to vote at the meeting of stockholders to act upon the merger or consolidation, or on the record date with respect to action by written consent, are either (i) listed on a national securities exchange or (ii) held of record by more than 2,000 holders. Further, no appraisal rights are available to stockholders of the surviving corporation if the
|
Helix
|
| |
MOR
|
| |
Forian
|
|
| |
|
| |
breach of a fiduciary duty owed by any current or former director, officer or other employee of Forian, to Forian or its stockholders; (iii) any action or proceeding asserting a claim against the corporation or any current or former director, officer or other employee of Forian, arising out of or pursuant to any provision of the DGCL, the certificate of incorporation or the bylaws of Forian (as each may be amended from time to time); (iv) any action or proceeding to interpret, apply, enforce or determine the validity of the certificate of incorporation or the bylaws of Forian (including any right, obligation, or remedy thereunder); (v) any action or proceeding as to which the DGCL confers jurisdiction to the Court of Chancery of the State of Delaware; and (vi) any action asserting a claim against Forian or any director, officer or other employee of Forian, governed by the internal affairs doctrine, in all cases to the fullest extent permitted by law and subject to the court’s having personal jurisdiction over the indispensable parties named as defendants.
The Forian charter also provides that unless Forian consents in writing to the selection of an alternative forum, the federal district courts of the District of Delaware shall, to the fullest extent permitted by law, be the sole and exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act.
|
|
| |
PAGE
|
HELIX FINANCIAL STATEMENTS
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
|
| |
PAGE
|
MEDICAL OUTCOMES RESEARCH ANALYTICS, LLC FINANCIAL STATEMENTS
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
|
| |
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
ASSETS
|
| |
|
| |
|
| |
|
Current assets:
|
| |
|
| |
|
| |
|
Cash
|
| |
$556,858
|
| |
$208,945
|
| |
$718,465
|
Accounts receivable, net
|
| |
909,503
|
| |
557,747
|
| |
129,341
|
Prepaid expenses and other current assets
|
| |
737,159
|
| |
409,800
|
| |
—
|
Costs & earnings in excess of billings
|
| |
257,819
|
| |
42,869
|
| |
40,847
|
Current assets held for sale
|
| |
1,056,885
|
| |
703,992
|
| |
631,061
|
Total current assets
|
| |
3,518,224
|
| |
1,923,353
|
| |
1,519,714
|
Property and equipment, net
|
| |
771,228
|
| |
263,653
|
| |
7,549
|
Intangible assets, net
|
| |
14,395,287
|
| |
18,604,078
|
| |
3,042,259
|
Goodwill
|
| |
52,894,399
|
| |
39,913,559
|
| |
664,329
|
Deposits and other assets
|
| |
1,066,930
|
| |
117,811
|
| |
43,756
|
Promissory note receivable
|
| |
75,000
|
| |
—
|
| |
—
|
Non-current assets held for sale
|
| |
961,929
|
| |
115,044
|
| |
127,642
|
Total assets
|
| |
$73,682,997
|
| |
$60,937,498
|
| |
$5,405,249
|
|
| |
|
| |
|
| |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| |
|
| |
|
| |
|
Current liabilities:
|
| |
|
| |
|
| |
|
Accounts payable and accrued liabilities
|
| |
$2,810,640
|
| |
$1,594,520
|
| |
543,481
|
Advances from related parties
|
| |
—
|
| |
45,250
|
| |
124,750
|
Billings in excess of costs
|
| |
164,663
|
| |
155,192
|
| |
20,191
|
Deferred rent
|
| |
—
|
| |
—
|
| |
5,424
|
Notes payable, current portion
|
| |
—
|
| |
(10,639)
|
| |
(44,711)
|
Obligation pursuant to acquisition
|
| |
50,000
|
| |
201,667
|
| |
559,103
|
Convertible notes payable, net of discount
|
| |
832,492
|
| |
187,177
|
| |
812,393
|
Convertible notes payable, net of discount - related party
|
| |
1,584,360
|
| |
—
|
| |
243,506
|
Due to related party
|
| |
—
|
| |
32,489
|
| |
—
|
Contingent consideration
|
| |
—
|
| |
908,604
|
| |
—
|
Warrant liability
|
| |
715,259
|
| |
896,171
|
| |
2,429,569
|
Promissory notes
|
| |
300,000
|
| |
—
|
| |
—
|
Current liabilities held for sale
|
| |
477,311
|
| |
146,574
|
| |
115,289
|
Total current liabilities
|
| |
6,934,725
|
| |
4,157,005
|
| |
4,808,995
|
|
| |
|
| |
|
| |
|
Long-term liabilities:
|
| |
|
| |
|
| |
|
Notes payable, net of current portion
|
| |
433,087
|
| |
51,554
|
| |
53,293
|
Convertible notes payable, net of current portion and discount
|
| |
385,000
|
| |
—
|
| |
—
|
Other long-term liabilities
|
| |
776,512
|
| |
—
|
| |
—
|
Non-current liabilities held for sale
|
| |
6,718
|
| |
—
|
| |
—
|
Total long-term liabilities
|
| |
1,601,317
|
| |
51,554
|
| |
53,293
|
Total liabilities
|
| |
8,536,042
|
| |
4,208,559
|
| |
4,862,288
|
|
| |
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Shareholders’ equity:
|
| |
|
| |
|
| |
|
Preferred stock (Class A), $0.001 par value, 3,000,000 shares authorized; 1,000,000 issued and outstanding as of December 31, 2019, December 31, 2018, and December 31, 2017
|
| |
1,000
|
| |
1,000
|
| |
1,000
|
Preferred stock (Class B), $0.001 par value, 17,000,000 shares authorized; 13,784,201 issued and outstanding as of December 31, 2019, December 31, 2018, and December 31, 2017
|
| |
13,784
|
| |
13,784
|
| |
13,784
|
Common stock; par value $0.001; 200,000,000 shares authorized; 93,608,619 shares issued and outstanding as of December 31, 2019; 72,660,825 shares issued and outstanding as of December 31, 2018, 28,771,402 shares issued and outstanding as of December 31, 2017
|
| |
93,608
|
| |
72,660
|
| |
28,771
|
Additional paid-in capital
|
| |
100,906,143
|
| |
82,831,014
|
| |
18,741,114
|
Accumulated other comprehensive (loss) income
|
| |
(79,901)
|
| |
17,991
|
| |
—
|
Accumulated deficit
|
| |
(35,787,679)
|
| |
(26,207,510)
|
| |
(18,241,708)
|
Total shareholders’ equity
|
| |
65,146,955
|
| |
56,728,939
|
| |
542,961
|
Total liabilities and shareholders’ equity
|
| |
$73,682,997
|
| |
$60,937,498
|
| |
$5,405,249
|
|
| |
For the Years Ended December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Revenue:
|
| |
|
| |
|
| |
|
Security monitoring
|
| |
$593,031
|
| |
$644,027
|
| |
$787,080
|
Systems installation
|
| |
783,192
|
| |
499,138
|
| |
—
|
Software
|
| |
9,486,472
|
| |
4,174,963
|
| |
—
|
Total revenues
|
| |
10,862,695
|
| |
5,318,128
|
| |
787,080
|
Cost of revenue
|
| |
4,684,969
|
| |
2,792,875
|
| |
405,470
|
Gross margin
|
| |
6,177,726
|
| |
2,525,253
|
| |
381,610
|
|
| |
|
| |
|
| |
|
Operating expenses:
|
| |
|
| |
|
| |
|
Selling, general and administrative
|
| |
3,517,360
|
| |
1,885,247
|
| |
528,061
|
Salaries and wages
|
| |
5,283,903
|
| |
5,172,165
|
| |
589,482
|
Professional and legal fees
|
| |
2,587,483
|
| |
2,025,007
|
| |
2,307,391
|
Depreciation and amortization
|
| |
4,726,113
|
| |
3,031,056
|
| |
426,360
|
Loss on impairment of goodwill
|
| |
—
|
| |
664,329
|
| |
—
|
Total operating expenses
|
| |
16,114,859
|
| |
12,777,804
|
| |
3,851,294
|
Loss from continuing operations
|
| |
(9,937,133)
|
| |
(10,252,551)
|
| |
(3,469,684)
|
|
| |
|
| |
|
| |
|
Other income (expenses):
|
| |
|
| |
|
| |
|
Change in fair value of convertible note
|
| |
496,790
|
| |
450,216
|
| |
(712,393)
|
Change in fair value of convertible note - related party
|
| |
(283,453)
|
| |
93,506
|
| |
31,068
|
Change in fair value of warrant liability
|
| |
3,812,977
|
| |
1,641,398
|
| |
590,436
|
Change in fair value of contingent consideration
|
| |
(880,050)
|
| |
(131,306)
|
| |
—
|
(Loss) gain on issuance of warrants
|
| |
(825,098)
|
| |
91,778
|
| |
|
Gain on reduction of obligation pursuant to acquisition
|
| |
—
|
| |
607,415
|
| |
|
Interest expense
|
| |
(1,690,115)
|
| |
—
|
| |
(674,313)
|
Other income
|
| |
16,679
|
| |
6,045
|
| |
—
|
Loss on sale of assets
|
| |
|
| |
|
| |
(2,232)
|
Loss on extinguishment of debt
|
| |
|
| |
|
| |
(4,611,395)
|
Loss on conversion of convertible notes
|
| |
|
| |
|
| |
(1,503,876)
|
Other income (expense), net
|
| |
647,730
|
| |
2,759,052
|
| |
(6,882,705)
|
|
| |
|
| |
|
| |
|
Loss from continuing operations
|
| |
$(9,289,403)
|
| |
$(7,493,499)
|
| |
$(10,352,389)
|
|
| |
|
| |
|
| |
|
Loss from discontinued operations, net of tax
|
| |
$(290,766)
|
| |
$(472,303)
|
| |
$(313,598)
|
|
| |
|
| |
|
| |
|
Net Loss
|
| |
$(9,580,169)
|
| |
$(7,965,802)
|
| |
$(10,665,987)
|
|
| |
|
| |
|
| |
|
Other comprehensive (loss) income:
|
| |
|
| |
|
| |
|
Changes in foreign currency translation adjustment
|
| |
(97,892)
|
| |
17,991
|
| |
—
|
Total other comprehensive (loss) income
|
| |
(97,892)
|
| |
17,991
|
| |
—
|
Total comprehensive loss
|
| |
(9,678,061)
|
| |
(7,947,811)
|
| |
$(10,665,987)
|
|
| |
|
| |
|
| |
|
Convertible preferred stock beneficial conversion feature accreted as a deemed dividend
|
| |
—
|
| |
(22,202,194)
|
| |
(22,210,520)
|
|
| |
For the Years Ended December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Loss attributable to common shareholders
|
| |
$(9,678,061)
|
| |
$(30,150,005)
|
| |
$(32,876,507)
|
|
| |
|
| |
|
| |
|
Loss from continuing operations:
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.12)
|
| |
$(0.14)
|
| |
$(0.36)
|
Diluted
|
| |
$(0.12)
|
| |
$(0.14)
|
| |
$(0.36)
|
|
| |
|
| |
|
| |
|
Loss from discontinued operations:
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.00)
|
| |
$(0.01)
|
| |
$(0.01)
|
Diluted
|
| |
$(0.00)
|
| |
$(0.01)
|
| |
$(0.01)
|
|
| |
|
| |
|
| |
|
Loss attributable to common shareholders:
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.12)
|
| |
$(0.56)
|
| |
$(1.15)
|
Diluted
|
| |
$(0.12)
|
| |
$(0.56)
|
| |
$(1.15)
|
|
| |
|
| |
|
| |
|
Weighted average common shares outstanding:
|
| |
|
| |
|
| |
|
Basic
|
| |
80,206,895
|
| |
53,777,343
|
| |
28,612,727
|
Diluted
|
| |
80,206,895
|
| |
53,777,343
|
| |
28,612,727
|
|
| |
Common Stock
|
| |
Preferred
Stock
(Class A)
|
| |
Preferred
Stock
(Class B)
|
| |
Additional
Paid-In
Capital
|
| |
Accumulated
Other
Comprehensive
Income
|
| |
Accumulated
Deficit
|
| |
Total
Shareholders’
Equity
|
|||||||||
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||
Balance at December 31, 2018
|
| |
72,660,825
|
| |
$72,660
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$82,831,014
|
| |
$17,991
|
| |
$(26,207,510)
|
| |
$56,728,939
|
Issuance of common stock per investment unit agreements
|
| |
1,421,889
|
| |
1,422
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
66,247
|
| |
—
|
| |
—
|
| |
67,669
|
Issuance of common stock resulting from convertible note conversion
|
| |
1,031,315
|
| |
1,031
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
675,710
|
| |
—
|
| |
—
|
| |
676,741
|
Share-based compensation expense
|
| |
370,000
|
| |
370
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
1,783,569
|
| |
—
|
| |
—
|
| |
1,783,939
|
Issuance of common stock resulting from exercise of stock options
|
| |
78,644
|
| |
79
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
26,534
|
| |
—
|
| |
—
|
| |
26,613
|
Issuance of common stock resulting from cashless exercise of stock options
|
| |
109,931
|
| |
110
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
(110)
|
| |
—
|
| |
—
|
| |
—
|
Restricted common stock issued as part of the Tan Security acquisition
|
| |
250,000
|
| |
250
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
709,750
|
| |
—
|
| |
—
|
| |
710,000
|
Issuance of common stock in satisfaction of contingent consideration
|
| |
733,300
|
| |
733
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
1,787,921
|
| |
—
|
| |
—
|
| |
1,788,654
|
Issuance of common stock resulting from convertible note PIK interest (paid)
|
| |
186,988
|
| |
187
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
132,663
|
| |
—
|
| |
—
|
| |
132,850
|
Restricted common stock issued as part of the Green Tree acquisition
|
| |
16,765,727
|
| |
16,766
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
12,892,845
|
| |
—
|
| |
—
|
| |
12,909,611
|
Foreign currency translation
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
|
| |
(97,892)
|
| |
|
| |
(97,892)
|
Net loss
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
(9,580,169)
|
| |
(9,580,169)
|
Balance at December 31, 2019
|
| |
93,608,619
|
| |
$93,608
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$100,906,143
|
| |
$(79,901)
|
| |
$(35,787,679)
|
| |
$65,146,955
|
|
| |
Common Stock
|
| |
Preferred
Stock
(Class A)
|
| |
Preferred
Stock
(Class B)
|
| |
Additional
Paid-In
Capital
|
| |
Accumulated
Deficit
|
| |
Total
Shareholders’
Equity
(Deficit)
|
|||||||||
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||
Balance at December 31, 2016
|
| |
28,533,411
|
| |
$28,533
|
| |
1,000,000
|
| |
$1,000
|
| |
—
|
| |
$—
|
| |
$7,107,630
|
| |
$(7,575,721)
|
| |
$(438,558)
|
Beneficial conversion feature of Series B convertible preferred stock
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
22,210,520
|
| |
—
|
| |
22,210,520
|
Deemed dividend on conversion of Series B convertible preferred stock to common stock
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(22,210,520)
|
| |
—
|
| |
(22,210,520)
|
Issuance of Series B preferred shares
|
| |
|
| |
|
| |
|
| |
|
| |
13,784,201
|
| |
12,243
|
| |
4,475,257
|
| |
—
|
| |
4,487,500
|
Cost of issuance of Series B preferred shares
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(1,941,633)
|
| |
|
| |
(1,941,633)
|
Stock options issued pursuant to acquisition consideration
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
916,643
|
| |
—
|
| |
916,643
|
Stock options issued in satisfaction of contingent consideration
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
871,193
|
| |
—
|
| |
871,193
|
Induced conversion of convertible debt
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
1,541
|
| |
2,002,335
|
| |
—
|
| |
2,003,876
|
Issuance of common stock per share purchase agreements
|
| |
111,111
|
| |
111
|
| |
|
| |
|
| |
|
| |
|
| |
99,889
|
| |
—
|
| |
100,000
|
Issuance of common stock relating to cashless exercise of warrants
|
| |
126,880
|
| |
127
|
| |
|
| |
|
| |
|
| |
|
| |
461,169
|
| |
|
| |
461,296
|
Reversal of additional paid in capital - warrants related to cashless exercise of warrants
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(461,296)
|
| |
|
| |
(461,296)
|
Warrant issuances to investors
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
93,200
|
| |
—
|
| |
93,200
|
Beneficial conversion feature on convertible debt
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
535,332
|
| |
—
|
| |
535,332
|
Reacquisition price of convertible debt
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
4,581,395
|
| |
—
|
| |
4,581,395
|
Net loss
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
(10,665,987)
|
| |
(10,665,987)
|
Balance at December 31, 2017
|
| |
28,771,402
|
| |
$28,771
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$18,741,114
|
| |
$(18,241,708)
|
| |
$542,961
|
|
| |
For the Years Ended
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
| |
|
| |
|
| |
|
Net loss
|
| |
$(9,580,169)
|
| |
$(7,965,802)
|
| |
$(10,665,987)
|
Loss from discontinued operations
|
| |
(290,766)
|
| |
(472,303)
|
| |
(359,759)
|
Loss from continuing operations
|
| |
$(9,289,403)
|
| |
$(7,493,499)
|
| |
$(10,306,228)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| |
|
| |
|
| |
|
Depreciation and amortization
|
| |
4,778,334
|
| |
3,086,531
|
| |
477,364
|
Accretion of debt discounts
|
| |
1,354,689
|
| |
—
|
| |
254,333
|
Loss on issuance of warrants
|
| |
825,098
|
| |
—
|
| |
—
|
Provision for doubtful accounts
|
| |
357,749
|
| |
—
|
| |
—
|
Share-based compensation expense
|
| |
1,783,939
|
| |
3,002,648
|
| |
—
|
Change in fair value of convertible notes, net of discount
|
| |
(496,790)
|
| |
(450,216)
|
| |
712,393
|
Change in fair value of warrant liability
|
| |
(3,812,977)
|
| |
(1,533,398)
|
| |
590,436
|
Change in fair value of convertible notes, net of discount - related party
|
| |
283,453
|
| |
(93,506)
|
| |
(31,068)
|
Change in fair value of contingent consideration
|
| |
880,050
|
| |
131,306
|
| |
—
|
Loss on impairment of goodwill
|
| |
—
|
| |
664,329
|
| |
—
|
Gain on reduction of obligation pursuant to acquisition
|
| |
—
|
| |
(607,415)
|
| |
—
|
Gain on reduction of contingent consideration
|
| |
(100,000)
|
| |
—
|
| |
—
|
Loss on extinguishment of debt
|
| |
—
|
| |
—
|
| |
4,611,395
|
Loss on induced conversion of convertible note
|
| |
—
|
| |
—
|
| |
1,503,876
|
Loss on beneficial conversion feature of convertible note
|
| |
—
|
| |
—
|
| |
390,666
|
Change in operating assets and liabilities:
|
| |
|
| |
|
| |
|
Accounts receivable
|
| |
(893,063)
|
| |
(269,735)
|
| |
(75,549)
|
Prepaid expenses and other current assets
|
| |
(334,627)
|
| |
(406,997)
|
| |
—
|
Deposits and other assets
|
| |
141,946
|
| |
285,325
|
| |
(39,876)
|
Due to related party
|
| |
(32,489)
|
| |
32,489
|
| |
—
|
Costs & earnings in excess of billings
|
| |
(214,950)
|
| |
(2,022)
|
| |
56,051
|
Accounts payable and accrued expenses
|
| |
1,629,551
|
| |
370,010
|
| |
702,876
|
Deferred rent
|
| |
—
|
| |
(5,424)
|
| |
1,181
|
Billings in excess of costs
|
| |
9,471
|
| |
135,001
|
| |
(3,776)
|
Right of use assets and liabilities
|
| |
65,875
|
| |
—
|
| |
—
|
Net cash used in continued operations
|
| |
(3,064,144)
|
| |
(3,154,573)
|
| |
(1,155,726)
|
Net cash used in discontinued operations
|
| |
(297,076)
|
| |
(513,949)
|
| |
(655,502)
|
Net cash used in operating activities
|
| |
(3,361,220)
|
| |
(3,668,522)
|
| |
(1,811,228)
|
|
| |
|
| |
|
| |
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
| |
|
| |
|
| |
|
Purchase of property and equipment
|
| |
(1,095,871)
|
| |
(232,647)
|
| |
24,767
|
Purchase of domain names
|
| |
(21,856)
|
| |
—
|
| |
—
|
Payments for business combination, net of cash acquired
|
| |
673,080
|
| |
—
|
| |
(1,631,313)
|
Cash acquired as part of business combination
|
| |
—
|
| |
454,306
|
| |
—
|
Payments for asset acquisition
|
| |
—
|
| |
(58,729)
|
| |
(46,872)
|
Net cash (used in) provided by continued operations
|
| |
(444,647)
|
| |
162,930
|
| |
(1,653,418)
|
Net cash (used in) provided by discontinued operations
|
| |
(846,885)
|
| |
12,598
|
| |
(59,512)
|
Net cash (used in) provided by investing activities
|
| |
(1,291,532)
|
| |
175,528
|
| |
(1,712,930)
|
|
| |
|
| |
|
| |
|
|
| |
For the Years Ended
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
| |
|
| |
|
| |
|
Payments pursuant to convertible notes payable - related party
|
| |
—
|
| |
(150,000)
|
| |
|
Promissory note receivable
|
| |
(75,000)
|
| |
—
|
| |
|
Payments pursuant to advances from related parties
|
| |
(45,250)
|
| |
—
|
| |
|
Payments pursuant to notes payable
|
| |
(18,467)
|
| |
(27,836)
|
| |
(3,466)
|
Payments pursuant to a promissory note
|
| |
(280,000)
|
| |
(250,000)
|
| |
|
Payments pursuant to contingent consideration
|
| |
—
|
| |
(131,331)
|
| |
|
Advances from shareholders
|
| |
|
| |
|
| |
83,250
|
Advances from related parties
|
| |
—
|
| |
(79,500)
|
| |
(32,000)
|
Proceeds from notes payable
|
| |
—
|
| |
39,723
|
| |
|
Proceeds from the issuance of a promissory note
|
| |
580,000
|
| |
250,000
|
| |
255,000
|
Proceeds from the issuance of convertible notes payable
|
| |
3,745,000
|
| |
—
|
| |
229,167
|
Proceeds from the issuance of common stock
|
| |
1,306,313
|
| |
3,355,445
|
| |
100,000
|
Proceeds from the issuance of Series B convertible preferred stock
|
| |
—
|
| |
—
|
| |
3,577,500
|
Net cash provided by financing activities
|
| |
5,212,596
|
| |
3,006,501
|
| |
4,209,451
|
|
| |
|
| |
|
| |
|
Effect of foreign exchange rate changes on cash
|
| |
(211,931)
|
| |
(23,027)
|
| |
—
|
Net change in cash
|
| |
347,913
|
| |
(509,520)
|
| |
685,293
|
Cash, beginning of year
|
| |
208,945
|
| |
718,465
|
| |
33,172
|
Cash, end of year
|
| |
$556,858
|
| |
$208,945
|
| |
$718,465
|
|
| |
|
| |
|
| |
|
Supplemental disclosure of cash and non-cash transactions:
|
| |
|
| |
|
| |
—
|
Cash paid for interest
|
| |
$40,625
|
| |
$—
|
| |
—
|
Common stock issued pursuant to convertible notes payable
|
| |
$676,741
|
| |
$—
|
| |
4,581,395
|
Debt discount for warrant liability
|
| |
$(1,594,936)
|
| |
$—
|
| |
—
|
Equity issued pursuant to acquisition
|
| |
$13,619,611
|
| |
$57,552,033
|
| |
—
|
Equity issuance pursuant to asset acquisition (non-cash acquisition of Engeni)
|
| |
$—
|
| |
$388,702
|
| |
—
|
Cash payable pursuant to acquisition
|
| |
$50,000
|
| |
$—
|
| |
—
|
PIK interest payment of common stock
|
| |
$132,850
|
| |
$—
|
| |
—
|
Common stock issued pursuant to contingent consideration as part of acquisition
|
| |
$1,788,654
|
| |
$—
|
| |
—
|
Supplemental non-cash amounts of lease liabilities arising from obtaining right of use assets
|
| |
$1,485,511
|
| |
$—
|
| |
—
|
Partial conversion of convertible note into common stock
|
| |
$—
|
| |
$175,000
|
| |
—
|
Financing of property and equipment purchases
|
| |
—
|
| |
—
|
| |
52,082
|
Cost of issuance of Series B preferred shares
|
| |
—
|
| |
—
|
| |
(1,941,633)
|
Stock options issued pursuant to acquisition consideration
|
| |
—
|
| |
—
|
| |
916,643
|
Stock options issued pursuant to contingent consideration as part of acquisition
|
| |
—
|
| |
—
|
| |
871,193
|
Warrants issued to investors
|
| |
—
|
| |
—
|
| |
93,200
|
Reacquisition price of convertible debt
|
| |
—
|
| |
—
|
| |
4,581,395
|
1.
|
Description of Business
|
2.
|
Going Concern Uncertainty, Financial Condition and Management’s Plans
|
3.
|
Summary of Significant Accounting Policies
|
•
|
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
|
•
|
Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
•
|
Level 3 – Inputs that are unobservable for the asset or liability.
|
|
| |
For the Years Ended
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Potentially dilutive securities:
|
| |
|
| |
|
| |
|
Convertible notes payable
|
| |
5,994,838
|
| |
124,784
|
| |
433,668
|
Convertible Preferred A Stock
|
| |
1,000,000
|
| |
1,000,000
|
| |
1,000,000
|
Convertible Preferred B Stock
|
| |
13,784,201
|
| |
13,784,201
|
| |
13,784,201
|
Warrants
|
| |
5,113,058
|
| |
3,418,184
|
| |
2,780,193
|
Stock options
|
| |
11,617,381
|
| |
8,729,463
|
| |
—
|
4.
|
Revenue Recognition
|
|
| |
For the Years Ended
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Types of Revenues:
|
| |
|
| |
|
| |
|
Security Monitoring
|
| |
$593,031
|
| |
$644,027
|
| |
$787,080
|
Systems Installation
|
| |
783,192
|
| |
499,138
|
| |
—
|
Software
|
| |
9,486,472
|
| |
4,174,963
|
| |
—
|
Total revenues
|
| |
$10,862,695
|
| |
$5,318,128
|
| |
$787,080
|
5.
|
Business Combination
|
Base Price - Cash
|
| |
$2,100,373
|
Base Price - Stock Options
|
| |
916,643
|
Contingent Consideration - Stock Options
|
| |
916,643
|
Total Purchase Price
|
| |
$3,933,659
|
Description
|
| |
Fair Value
|
| |
Weighted
Average Useful
Life
(in years)
|
Assets acquired:
|
| |
|
| |
|
Cash
|
| |
$14,137
|
| |
|
Accounts receivable
|
| |
53,792
|
| |
|
Costs & earnings in excess of billings
|
| |
96,898
|
| |
|
Property, plant and equipment, net
|
| |
27,775
|
| |
|
Trademarks
|
| |
25,000
|
| |
10
|
Customer lists
|
| |
3,154,578
|
| |
5
|
Web address
|
| |
5,000
|
| |
5
|
Goodwill
|
| |
664,329
|
| |
|
Other assets
|
| |
3,880
|
| |
|
Total assets acquired
|
| |
$4,045,389
|
| |
|
Liabilities assumed:
|
| |
|
| |
|
Billings in excess of costs
|
| |
$23,967
|
| |
|
Loans payable
|
| |
18,414
|
| |
|
Credit card payable and other liabilities
|
| |
69,349
|
| |
|
Total liabilities assumed
|
| |
111,730
|
| |
|
Estimated fair value of net assets acquired
|
| |
$3,933,659
|
| |
|
Base Price - Common Stock
|
| |
$44,905,542
|
Base Price - Stock Options
|
| |
12,646,491
|
Total Purchase Price
|
| |
$57,552,033
|
Description
|
| |
Fair Value
|
| |
Weighted
Average Useful
Life
(in years)
|
Assets acquired:
|
| |
|
| |
|
Cash
|
| |
$448,697
|
| |
|
Accounts receivable
|
| |
128,427
|
| |
|
Prepaid expenses
|
| |
351,615
|
| |
|
Property, plant and equipment, net
|
| |
72,252
|
| |
|
Goodwill
|
| |
39,135,007
|
| |
|
Customer list
|
| |
8,304,449
|
| |
5
|
Software
|
| |
9,321,627
|
| |
4.5
|
Tradename
|
| |
466,081
|
| |
4.5
|
Total assets acquired
|
| |
$58,228,155
|
| |
|
Liabilities assumed:
|
| |
|
| |
|
Accounts payable
|
| |
$223,581
|
| |
|
Other liabilities
|
| |
452,541
|
| |
|
Total liabilities assumed
|
| |
676,122
|
| |
|
Estimated fair value of net assets acquired
|
| |
$57,552,033
|
| |
|
Base Price - Common Stock
|
| |
$388,702
|
Contingent Consideration - Common Stock
|
| |
777,298
|
Total Purchase Price
|
| |
$1,166,000
|
Description
|
| |
Fair Value
|
| |
Weighted
Average Useful
Life
(in years)
|
Assets acquired:
|
| |
|
| |
|
Cash
|
| |
$5,609
|
| |
|
Accounts receivable and other assets
|
| |
30,479
|
| |
|
Property, plant and equipment, net
|
| |
57,830
|
| |
|
Software
|
| |
449,568
|
| |
3.3
|
Goodwill
|
| |
778,552
|
| |
|
Total assets acquired
|
| |
$1,322,038
|
| |
|
Liabilities assumed:
|
| |
|
| |
|
Accounts payable
|
| |
$56,038
|
| |
|
Total liabilities assumed
|
| |
56,038
|
| |
|
Estimated fair value of net assets acquired
|
| |
$1,266,000
|
| |
|
•
|
250,000 shares of Helix Stock at closing.
|
•
|
$25,000 at closing
|
•
|
$25,000 on the 4-month anniversary of the Tan Security Closing Date
|
•
|
$25,000 on the 8-month anniversary of the Tan Security Closing Date
|
•
|
$25,000 on the 12-month anniversary of the Tan Security Closing Date
|
Base Price – Cash at closing
|
| |
$25,000
|
Base Price – Deferred cash payment (including $25,000 to be made on the 4,8 and 12-month anniversaries of closing)
|
| |
75,000
|
Base Price – Common Stock
|
| |
710,000
|
Total Purchase Price
|
| |
$810,000
|
Description
|
| |
Fair Value
|
Assets acquired:
|
| |
|
Cash
|
| |
$2,940
|
Accounts receivable
|
| |
7,635
|
Goodwill
|
| |
821,807
|
Total assets acquired
|
| |
$832,382
|
Liabilities assumed:
|
| |
|
Accounts payable
|
| |
$12,526
|
Other liabilities
|
| |
9,856
|
Total liabilities assumed
|
| |
22,382
|
Estimated fair value of net assets acquired
|
| |
$810,000
|
Base Price - Common Stock
|
| |
$12,909,611
|
Total Purchase Price
|
| |
$12,909,611
|
Description
|
| |
Fair Value
|
| |
Weighted
Average Useful
Life
(Years)
|
Assets acquired:
|
| |
|
| |
|
Note Receivable, net
|
| |
$135,000
|
| |
|
Property, Plant and Equipment, Net
|
| |
12,142
|
| |
|
Software
|
| |
452,002
|
| |
4.5
|
Goodwill
|
| |
12,980,840
|
| |
|
Total assets acquired
|
| |
$13,579,984
|
| |
|
Liabilities assumed:
|
| |
|
| |
|
Accounts Payable
|
| |
43,717
|
| |
|
Notes Payable
|
| |
400,000
|
| |
|
Other Liabilities
|
| |
226,656
|
| |
|
Total liabilities assumed:
|
| |
670,373
|
| |
|
Estimated fair value of net assets acquired:
|
| |
$12,909,611
|
| |
|
6.
|
Discontinued Operations
|
|
| |
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Assets
|
| |
|
| |
|
| |
|
Cash
|
| |
$95,666
|
| |
$76,816
|
| |
$ 150,089
|
Accounts receivable, net
|
| |
961,219
|
| |
627,176
|
| |
480,972
|
Current assets held for sale
|
| |
1,056,885
|
| |
703,992
|
| |
631,061
|
Property and equipment, net
|
| |
34,451
|
| |
85,865
|
| |
103,085
|
Goodwill
|
| |
821,807
|
| |
—
|
| |
—
|
Deposits and other assets
|
| |
105,671
|
| |
29,179
|
| |
24,557
|
Non-current assets held for sale
|
| |
961,929
|
| |
115,044
|
| |
127,642
|
Total assets held for sale
|
| |
2,018,814
|
| |
819,036
|
| |
758,703
|
|
| |
|
| |||||
Liabilities
|
| |
|
| |
|
| |
|
Accounts payable and accrued liabilities
|
| |
452,292
|
| |
108,193
|
| |
55,156
|
Notes payable, current portion
|
| |
25,019
|
| |
35,444
|
| |
55,890
|
Deferred rent
|
| |
—
|
| |
2,937
|
| |
4,243
|
Current liabilities held for sale
|
| |
477,311
|
| |
146,574
|
| |
115,289
|
Other long-term liabilities
|
| |
6,718
|
| |
—
|
| |
—
|
Non-current liabilities held for sale
|
| |
6,718
|
| |
—
|
| |
—
|
Total liabilities held for sale
|
| |
484,029
|
| |
146,574
|
| |
115,289
|
Net assets
|
| |
$1,534,785
|
| |
$ 672,462
|
| |
$ 643,414
|
|
| |
For the Years Ended,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Revenue:
|
| |
|
| |
|
| |
|
Security and guarding
|
| |
$4,429,405
|
| |
$4,245,445
|
| |
$3,242,720
|
Total Revenues
|
| |
4,429,405
|
| |
4,245,445
|
| |
3,242,720
|
Cost of revenue
|
| |
3,493,168
|
| |
3,176,164
|
| |
2,479,989
|
Gross margin
|
| |
936,237
|
| |
1,069,281
|
| |
762,731
|
|
| |
|
| |
|
| |
|
Operating expenses:
|
| |
|
| |
|
| |
|
Selling, general and administrative
|
| |
618,725
|
| |
606,271
|
| |
491,030
|
Salaries and wages
|
| |
455,880
|
| |
638,429
|
| |
431,330
|
Professional and legal fees
|
| |
95,143
|
| |
238,205
|
| |
102,965
|
Depreciation and amortization
|
| |
52,221
|
| |
55,475
|
| |
51,004
|
Total operating expenses
|
| |
1,221,969
|
| |
1,538,380
|
| |
1,076,329
|
Loss from operations
|
| |
(285,732)
|
| |
(469,099)
|
| |
(313,598)
|
|
| |
|
| |
|
| |
|
Other expenses:
|
| |
|
| |
|
| |
|
Interest (expense) income
|
| |
(5,034)
|
| |
(3,204)
|
| |
—
|
Other expenses
|
| |
(5,034)
|
| |
(3,204)
|
| |
—
|
|
| |
|
| |
|
| |
|
Net loss
|
| |
$(290,766)
|
| |
$(472,303)
|
| |
$(313,598)
|
|
| |
December 31,
|
| |||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Furniture and equipment
|
| |
$238,547
|
| |
$241,845
|
| |
$—
|
Software equipment
|
| |
561,964
|
| |
—
|
| |
—
|
Vehicles
|
| |
73,380
|
| |
75,014
|
| |
11,846
|
Total
|
| |
873,891
|
| |
316,859
|
| |
11,846
|
Less: Accumulated depreciation
|
| |
(102,663)
|
| |
(53,206)
|
| |
(4,297)
|
Property and equipment, net
|
| |
$771,228
|
| |
$263,653
|
| |
$7,549
|
8.
|
Intangible Assets, Net and Goodwill
|
|
| |
|
| |
December 31, 2019
|
||||||||||||
|
| |
Estimated
Useful Life
(Years)
|
| |
Gross Carrying
Amount
|
| |
Assets Acquired
Pursuant to
Business
Combination(4)
|
| |
Assets
Acquired
|
| |
Accumulated
Amortization
|
| |
Net Book
Value
|
Database
|
| |
5
|
| |
$93,427
|
| |
$—
|
| |
$—
|
| |
$(69,533)
|
| |
$23,894
|
Trade names and trademarks
|
| |
5 - 10
|
| |
591,081
|
| |
—
|
| |
—
|
| |
(207,525)
|
| |
383,556
|
Web addresses
|
| |
5
|
| |
130,000
|
| |
—
|
| |
—
|
| |
(95,611)
|
| |
34,389
|
Customer list
|
| |
5
|
| |
11,459,027
|
| |
—
|
| |
—
|
| |
(4,256,070)
|
| |
7,202,957
|
Software
|
| |
4.5
|
| |
9,771,195
|
| |
452,002
|
| |
1,625
|
| |
(3,492,525)
|
| |
6,732,297
|
Domain Name
|
| |
5
|
| |
—
|
| |
—
|
| |
20,231
|
| |
(2,037)
|
| |
18,194
|
|
| |
|
| |
$22,044,730
|
| |
$452,002
|
| |
$21,856
|
| |
$(8,123,301)
|
| |
$14,395,287
|
|
| |
|
| |
|
| |
December 31, 2018
|
||||||
|
| |
Estimated
Useful Life
(Years)
|
| |
Gross Carrying
Amount at
December 31, 2017
|
| |
Assets Acquired
Pursuant to Business
Combination(2)(3)
|
| |
Accumulated
Amortization
|
| |
Net Book
Value
|
Database
|
| |
5
|
| |
$93,427
|
| |
$—
|
| |
$(50,858)
|
| |
$42,569
|
Trade names and trademarks
|
| |
5-10
|
| |
125,000
|
| |
466,081
|
| |
(91,554)
|
| |
499,527
|
Web addresses
|
| |
5
|
| |
130,000
|
| |
—
|
| |
(69,625)
|
| |
60,375
|
Customer list
|
| |
5
|
| |
3,154,578
|
| |
8,304,449
|
| |
(1,965,520)
|
| |
9,493,507
|
Software
|
| |
4.5
|
| |
—
|
| |
9,771,195
|
| |
(1,263,095)
|
| |
8,508,100
|
|
| |
|
| |
$3,503,005
|
| |
$18,541,725
|
| |
$(3,440,652)
|
| |
$18,604,078
|
|
| |
December 31, 2017
|
| |||||||||||
|
| |
Estimated
Useful Life
(Years)
|
| |
Gross Carrying
Amount at
December 31, 2016
|
| |
Assets Acquired
Pursuant to Business
Combination(1)
|
| |
Accumulated
Amortization
|
| |
Net Book
Value
|
Database
|
| |
5
|
| |
$93,427
|
| |
$—
|
| |
$(32,183)
|
| |
$61,244
|
Trade names and trademarks
|
| |
10
|
| |
100,000
|
| |
25,000
|
| |
(18,675)
|
| |
106,325
|
Web addresses
|
| |
5
|
| |
125,000
|
| |
5,000
|
| |
(43,639)
|
| |
86,361
|
Customer list
|
| |
5
|
| |
—
|
| |
3,154,578
|
| |
(366,249)
|
| |
2,788,329
|
|
| |
|
| |
$318,427
|
| |
$3,184,578
|
| |
$(460,746)
|
| |
$3,042,259
|
(1)
|
On June 1, 2017, the Company acquired various assets of Security Grade Protective Services, Ltd. (See Note 5)
|
(2)
|
On June 1, 2018, the Company acquired various assets of BioTrackTHC (See Note 5)
|
(3)
|
On August 3, 2018, the Company acquired various assets of Engeni (See Note 5)
|
(4)
|
On September 10, 2019, the Company acquired various assets of GTI (See Note 5)
|
Years Ending December 31,
|
| |
Future amortization
expense
|
2020
|
| |
$4,773,348
|
2021
|
| |
4,718,392
|
2022
|
| |
4,036,485
|
2023
|
| |
808,591
|
2024
|
| |
39,669
|
Thereafter
|
| |
18,802
|
Total
|
| |
$14,395,287
|
|
| |
Total Goodwill
|
Balance at December 31, 2016
|
| |
$—
|
Goodwill pursuant to acquisition
|
| |
664,329
|
Balance at December 31, 2017
|
| |
664,329
|
Impairment of goodwill
|
| |
(664,329)
|
Goodwill attributable to Biotrack acquisition
|
| |
39,135,007
|
Goodwill attributable to Engeni acquisition
|
| |
778,552
|
Balance at December 31, 2018
|
| |
39,913,559
|
|
| |
|
Goodwill attributable to Green Tree acquisition
|
| |
12,980,840
|
Balance at December 31, 2019
|
| |
$52,894,399
|
9.
|
Costs, Estimated Earnings and Billings
|
|
| |
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Costs incurred on uncompleted contracts
|
| |
$444,344
|
| |
$89,700
|
| |
$64,704
|
Estimated earnings
|
| |
150,355
|
| |
50,512
|
| |
27,730
|
Cost and estimated earnings earned on uncompleted contracts
|
| |
594,699
|
| |
140,212
|
| |
92,434
|
Billings to date
|
| |
501,543
|
| |
252,535
|
| |
71,778
|
Billings in excess of costs and costs in excess of billings on uncompleted contracts
|
| |
93,156
|
| |
(112,323)
|
| |
20,656
|
|
| |
|
| |
|
| ||
Costs in excess of billings
|
| |
$257,819
|
| |
$42,869
|
| |
$40,847
|
Billings in excess of cost
|
| |
(164,663)
|
| |
(155,192)
|
| |
(20,191)
|
|
| |
$93,156
|
| |
$(112,323)
|
| |
$20,656
|
10.
|
Accounts Payable and Accrued Expenses
|
|
| |
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Accounts payable
|
| |
$542,403
|
| |
$734,196
|
| |
$279,595
|
Accrued compensation and related expenses
|
| |
260,280
|
| |
—
|
| |
—
|
Accrued expenses
|
| |
1,717,796
|
| |
847,560
|
| |
220,682
|
Accrued interest
|
| |
—
|
| |
12,764
|
| |
43,204
|
Lease obligation - current
|
| |
290,161
|
| |
—
|
| |
—
|
Total
|
| |
$2,810,640
|
| |
$1,594,520
|
| |
$543,481
|
11.
|
Convertible Notes Payable, net of discount
|
12.
|
Related Party Transactions
|
13.
|
Promissory Notes
|
14.
|
Notes Payable
|
|
| |
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Vehicle financing loans payable, between 4.7% and 7.0% interest and maturing between June 2022 and July 2022
|
| |
$52,507
|
| |
$71,284
|
| |
$55,890
|
Loans Payable - Credit Union
|
| |
5,385
|
| |
5,075
|
| |
8,592
|
Notes Payable
|
| |
400,000
|
| |
—
|
| |
—
|
Less: Current portion of loans payable
|
| |
(24,805)
|
| |
(24,805)
|
| |
(11,179)
|
Long-term portion of loans payable
|
| |
$433,087
|
| |
$51,554
|
| |
$53,293
|
15.
|
Shareholders’ Equity
|
Date of Sale
|
| |
Number of
Shares
Sold
|
| |
Total
Proceeds
|
February 2018
|
| |
222,222
|
| |
$200,000
|
March 2018
|
| |
500,000
|
| |
450,000
|
April 2018
|
| |
500,000
|
| |
450,000
|
May 2018
|
| |
244,444
|
| |
219,999
|
July 2018
|
| |
327,777
|
| |
294,999
|
August 2018
|
| |
327,777
|
| |
294,999
|
August 2018
|
| |
183,333
|
| |
164,999
|
September 2018
|
| |
577,778
|
| |
520,000
|
October 2018
|
| |
694,444
|
| |
625,000
|
November 2018
|
| |
150,000
|
| |
135,000
|
December 2018
|
| |
222,222
|
| |
200,000
|
|
| |
3,949,997
|
| |
$3,554,996
|
Date of Sale
|
| |
Number of
Shares
Sold
|
| |
Total
Proceeds
|
May 2017
|
| |
111,111
|
| |
$100,000
|
|
| |
111,111
|
| |
$100,000
|
Date of Sale
|
| |
Number of
Shares
Issued
|
| |
Total
Expense
|
March 2019
|
| |
250,000
|
| |
$320,000
|
Ending Balance
|
| |
250,000
|
| |
$320,000
|
Date of Sale
|
| |
Number of
Shares
Issued
|
| |
Total
Expense
|
January 2018
|
| |
42,850
|
| |
$173,014
|
March 2018
|
| |
100,000
|
| |
250,000
|
May 2018
|
| |
133,900
|
| |
223,774
|
July 2018
|
| |
100,000
|
| |
126,000
|
August 2018
|
| |
10,000
|
| |
10,600
|
August 2018
|
| |
33,195
|
| |
33,195
|
October 2018
|
| |
20,000
|
| |
20,400
|
November 2018
|
| |
75,000
|
| |
79,500
|
Ending Balance
|
| |
514,945
|
| |
$916,483
|
For the Year Ended December 31, 2018
|
||||||||||||||||||
Issuance Date
|
| |
Beneficial
Conversion
Feature
Term
(months)
|
| |
Number of
shares
|
| |
Fair Value of
Beneficial
Conversion
Feature
|
| |
Amount
accreted as a
deemed
dividend at
December 31,
2017
|
| |
Amount
accreted as a
deemed
dividend for
the Year Ended
December 31,
2018
|
| |
Unamortized
Beneficial
Conversion
Feature
|
May 17, 2017
|
| |
12
|
| |
7,318,084
|
| |
$25,247,098
|
| |
$(15,779,436)
|
| |
$(9,467,661)
|
| |
$—
|
July 29, 2017
|
| |
9.5
|
| |
1,680,000
|
| |
6,804,000
|
| |
(3,674,634)
|
| |
(3,129,366)
|
| |
—
|
August 29, 2017
|
| |
8.5
|
| |
369,756
|
| |
1,148,263
|
| |
(556,190)
|
| |
(592,073)
|
| |
—
|
September 15, 2017
|
| |
8
|
| |
462,195
|
| |
1,435,329
|
| |
(648,601)
|
| |
(786,728)
|
| |
—
|
October 11, 2017
|
| |
7
|
| |
462,195
|
| |
1,121,036
|
| |
(426,309)
|
| |
(694,727)
|
| |
—
|
October 31, 2017
|
| |
6.5
|
| |
1,042,337
|
| |
1,735,641
|
| |
(548,570)
|
| |
(1,187,071)
|
| |
—
|
December 19, 2017
|
| |
5
|
| |
2,449,634
|
| |
6,921,348
|
| |
(576,780)
|
| |
(6,344,568)
|
| |
—
|
Total
|
| |
|
| |
13,784,201
|
| |
$44,412,715
|
| |
$(22,210,520)
|
| |
$(22,202,194)
|
| |
$—
|
16.
|
Stock Options
|
|
| |
December 31,
2019
|
| |
March 28,
2018
to
December 31,
2018
|
| |
June 2,
2017
to
December 31,
2017
|
Exercise Price
|
| |
$0.435 to $2.59
|
| |
$1.90 to $2.09
|
| |
$0.001
|
Fair value of company’s common stock
|
| |
$0.435 to $2.35
|
| |
$0.90 to $1.90
|
| |
$ 3.00 to $4.42
|
Dividend yield
|
| |
0
|
| |
0
|
| |
0
|
Expected volatility
|
| |
110% to 191%
|
| |
186.64% to 253.52
|
| |
179.9% to 266.4%
|
Risk free interest rate
|
| |
1.55% to 2.51%
|
| |
2.35% to 2.59
|
| |
1.42% to 1.98%
|
Expected life (years) remaining
|
| |
2.92 to 9.22
|
| |
4.24 to 10.00
|
| |
2.42 to 3.00
|
|
| |
Shares Underlying
Options
|
| |
Weighted
Average
Exercise
Price
|
| |
Weighted
Average
Remaining
Contractual
Term (in
years)
|
Outstanding at January 1, 2017
|
| |
—
|
| |
—
|
| |
—
|
Granted
|
| |
414,854
|
| |
$0.001
|
| |
3.00
|
Outstanding at January 1, 2018
|
| |
414,854
|
| |
$0.001
|
| |
2.42
|
Granted
|
| |
490,000
|
| |
$1.916
|
| |
8.84
|
Options assumed pursuant to acquisition – BioTrackTHC Stock Plan
|
| |
3,841,492
|
| |
$0.790
|
| |
1.84
|
Options assumed pursuant to acquisition – Management Awards
|
| |
4,290,918
|
| |
$0.439
|
| |
2.34
|
Exercised
|
| |
(226,822)
|
| |
$0.001
|
| |
1.50
|
Forfeited and expired
|
| |
(79,486)
|
| |
$0.001
|
| |
0.00
|
Outstanding at January 1, 2019
|
| |
8,730,956
|
| |
$0.671
|
| |
2.44
|
Granted
|
| |
3,075,000
|
| |
$1.161
|
| |
5.56
|
Exercised
|
| |
(188,575)
|
| |
$0.261
|
| |
0.57
|
Outstanding at December 31, 2019
|
| |
11,617,381
|
| |
$0.807
|
| |
3.21
|
Vested options at December 31, 2019
|
| |
9,339,881
|
| |
$0.716
|
| |
1.72
|
17.
|
Warrant Liability
|
Proceeds from January investment units
|
| |
$1,129,700
|
Par value of common stock issues
|
| |
$(1,255)
|
Fair value of warrants
|
| |
$(1,717,506)
|
Loss on issuance of warrants (January 10, 2019 issuance)
|
| |
$(589,061)
|
|
| |
Warrant Shares
|
| |
Weighted Average
Exercise Price
|
Balance at January 1, 2017
|
| |
1,920,000
|
| |
$0.16
|
Warrants granted
|
| |
987,073
|
| |
$0.41
|
Warrants exercised
|
| |
(175,000)
|
| |
|
Balance at January 1, 2018
|
| |
2,732,073
|
| |
$0.23
|
Warrants granted
|
| |
686,111
|
| |
$0.21
|
Balance at January 1, 2019
|
| |
3,418,184
|
| |
$0.23
|
Warrants granted
|
| |
1,694,874
|
| |
$1.17
|
Balance at December 31, 2019
|
| |
5,113,058
|
| |
$0.55
|
|
| |
As of
December 31,
2019
|
| |
As of
December 31,
2018
|
| |
As of
December 31,
2017
|
Fair value of company’s common stock
|
| |
$0.60
|
| |
$0.90
|
| |
$3.00
|
Dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
Expected volatility
|
| |
45% - 140%
|
| |
175.0%
|
| |
266.40%
|
Risk Free interest rate
|
| |
1.55% - 1.79%
|
| |
2.49%
|
| |
1.98%
|
Expected life (years)
|
| |
2.83
|
| |
1.65
|
| |
2.65
|
Fair value of financial instruments - warrants
|
| |
$715,259
|
| |
$896,171
|
| |
2,429,569
|
|
| |
Amount
|
Balance as of January 1, 2017
|
| |
$2,429,569
|
Fair value of warrants at date of inception
|
| |
1,839,133
|
Change in fair value of liability to issue warrants
|
| |
590,436
|
Balance as of December 31, 2017
|
| |
$2,429,569
|
Change in fair value of liability to issue warrants
|
| |
(1,641,398)
|
Balance as of December 31, 2018
|
| |
$896,171
|
Fair value of warrants issued
|
| |
3,632,065
|
Change in fair value of liability to issue warrants
|
| |
(3,812,977)
|
Balance as of December 31, 2019
|
| |
$715,259
|
18.
|
Stock-Based Compensation
|
19.
|
Income Taxes
|
20.
|
Commitments and Contingencies
|
|
| |
Year Ended
December 31,
2019
|
Operating lease expense
|
| |
$513,008
|
Cash paid for amounts included in the measurement of operating lease liabilities
|
| |
$389,380
|
ROU assets obtained in exchange for operating lease obligations
|
| |
$1,499,752
|
|
| |
As of
December 31,
2019
|
Other assets
|
| |
$1,091,065
|
Accounts payable and accrued liabilities
|
| |
$373,710
|
Other long-term liabilities
|
| |
783,230
|
Total lease liabilities
|
| |
$1,156,940
|
Weighted average remaining lease term (in years)
|
| |
2.91
|
Weighted average discount rate
|
| |
6.00%
|
|
| |
As of
December 31,
2019
|
2020
|
| |
$393,413
|
2021
|
| |
248,223
|
2022
|
| |
195,144
|
2023
|
| |
200,944
|
2024
|
| |
205,435
|
Thereafter
|
| |
—
|
Total future minimum lease payments
|
| |
$1,243,159
|
Less imputed interest
|
| |
(86,219)
|
Total
|
| |
$1,156,940
|
Years Ending December 31,
|
| |
Future
Minimum Lease
Payments
|
2020
|
| |
420,291
|
2021
|
| |
275,223
|
2022
|
| |
198,144
|
2023
|
| |
199,144
|
2024
|
| |
205,135
|
Thereafter
|
| |
—
|
Total
|
| |
$1,297,937
|
21.
|
Segment Reporting
|
|
| |
For the Years Ended
December 31,
|
||||||
|
| |
2019
|
| |
2018
|
| |
2017
|
Security and guarding
|
| |
|
| |
|
| |
|
Revenue
|
| |
$593,031
|
| |
$644,027
|
| |
787,080
|
Cost of revenue
|
| |
511,713
|
| |
442,009
|
| |
405,470
|
Gross profit
|
| |
81,318
|
| |
202,018
|
| |
381,610
|
Total operating expenses(1)
|
| |
5,952,897
|
| |
9,563,255
|
| |
3,851,294
|
Loss from operations
|
| |
(5,871,579)
|
| |
(9,361,237)
|
| |
(3,469,684)
|
Total other income
|
| |
558,646
|
| |
3,032,596
|
| |
(6,882,705)
|
Total net loss
|
| |
$(5,312,933)
|
| |
$(6,328,641)
|
| |
(10,352,389)
|
|
| |
|
| |
|
| |
|
Systems installation
|
| |
|
| |
|
| |
|
Revenue
|
| |
$783,192
|
| |
$499,138
|
| |
|
Cost of revenue
|
| |
854,801
|
| |
531,567
|
| |
|
Gross loss
|
| |
(71,609)
|
| |
(32,429)
|
| |
|
Total operating expenses
|
| |
545,474
|
| |
168,159
|
| |
|
Loss from operations
|
| |
(617,083)
|
| |
(200,588)
|
| |
|
Total other income (expense)
|
| |
88,903
|
| |
(273,642)
|
| |
|
Total net loss
|
| |
$(528,180)
|
| |
$(474,230)
|
| |
|
Software
|
| |
|
| |
|
| |
|
Revenue
|
| |
$9,486,472
|
| |
$4,174,963
|
| |
|
Cost of revenue
|
| |
3,318,455
|
| |
1,819,299
|
| |
|
Gross profit
|
| |
6,168,017
|
| |
2,355,664
|
| |
|
Total operating expenses
|
| |
9,616,488
|
| |
3,046,390
|
| |
|
Loss from operations
|
| |
(3,448,471)
|
| |
(690,726)
|
| |
|
Total other income
|
| |
181
|
| |
98
|
| |
|
Total net loss
|
| |
$(3,448,290)
|
| |
$(690,628)
|
| |
|
(1)
|
Total operating expenses for the years ended December 31, 2019, 2018 and 2017 contained certain corporate expenditures totaling $5,399,184, $8,687,900 and $3,425,626, respectively, which benefit all segments of the business but are not specifically allocable to any one segment.
|
22.
|
Subsequent Events
|
|
| |
September 30,
2020
|
| |
December 31,
2019
|
|
| |
(Unaudited)
|
| |
(Audited)
|
ASSETS
|
| |
|
| |
|
Current assets:
|
| |
|
| |
|
Cash
|
| |
$1,677,041
|
| |
$556,858
|
Accounts receivable, net
|
| |
744,906
|
| |
909,503
|
Prepaid expenses and other current assets
|
| |
1,271,273
|
| |
737,159
|
Costs & earnings in excess of billings
|
| |
280,464
|
| |
257,819
|
Other receivable
|
| |
600,000
|
| |
—
|
Current assets held for sale
|
| |
—
|
| |
1,056,885
|
Total current assets
|
| |
4,573,684
|
| |
3,518,224
|
Property and equipment, net
|
| |
1,359,351
|
| |
771,228
|
Intangible assets, net
|
| |
9,768,319
|
| |
14,395,287
|
Goodwill
|
| |
9,743,281
|
| |
52,894,399
|
Deposits and other assets
|
| |
903,809
|
| |
1,066,930
|
Promissory note receivable
|
| |
75,000
|
| |
75,000
|
Non-current assets held for sale
|
| |
—
|
| |
961,929
|
Total assets
|
| |
$26,423,444
|
| |
$73,682,997
|
|
| |
|
| |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| |
|
| |
|
Current liabilities:
|
| |
|
| |
|
Accounts payable and accrued liabilities
|
| |
2,848,988
|
| |
2,810,854
|
Billings in excess of costs
|
| |
68,542
|
| |
164,663
|
Notes payable, current portion
|
| |
496,671
|
| |
10,814
|
Obligation pursuant to acquisition
|
| |
—
|
| |
50,000
|
Convertible notes payable, net of discount
|
| |
1,125,983
|
| |
832,492
|
Convertible notes payable, net of discount - related party
|
| |
1,285,220
|
| |
1,584,360
|
Warrant liability
|
| |
88,750
|
| |
715,259
|
Promissory notes
|
| |
—
|
| |
300,000
|
Current liabilities held for sale
|
| |
—
|
| |
466,283
|
Total current liabilities
|
| |
5,914,154
|
| |
6,934,725
|
Long-term liabilities:
|
| |
|
| |
|
Notes payable and financing arrangements, net of current portion
|
| |
31,700
|
| |
422,059
|
Convertible notes payable, net of discount
|
| |
385,000
|
| |
385,000
|
Other long-term liabilities
|
| |
621,781
|
| |
776,512
|
Non-current liabilities held for sale
|
| |
—
|
| |
17,746
|
Total long-term liabilities
|
| |
1,038,481
|
| |
1,601,317
|
Total liabilities
|
| |
6,952,635
|
| |
8,536,042
|
Shareholders’ equity:
|
| |
|
| |
|
Preferred stock (Class A), $0.001 par value, 3,000,000 shares authorized; 1,000,000 issued and outstanding as of September 30, 2020 and December 31, 2019
|
| |
1,000
|
| |
1,000
|
Preferred stock (Class B), $0.001 par value, 17,000,000 shares authorized; 13,784,201 issued and outstanding as of September 30, 2020 and December 31, 2019
|
| |
13,784
|
| |
13,784
|
Common stock; par value $0.001; 200,000,000 shares authorized; 116,413,095 shares issued and outstanding as of September 30, 2020; 93,608,619 shares issued and outstanding as of December 31, 2019
|
| |
116,413
|
| |
93,608
|
Additional paid-in capital
|
| |
103,477,098
|
| |
100,906,143
|
Accumulated other comprehensive income (loss)
|
| |
30,363
|
| |
(79,901)
|
Accumulated deficit
|
| |
(84,167,849)
|
| |
(35,787,679)
|
Total shareholders’ equity
|
| |
19,470,809
|
| |
65,146,955
|
Total liabilities and shareholders’ equity
|
| |
$26,423,444
|
| |
$73,682,997
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Security monitoring
|
| |
$84,147
|
| |
$135,218
|
| |
$279,042
|
| |
$436,976
|
Systems installation
|
| |
30,555
|
| |
245,272
|
| |
346,460
|
| |
447,880
|
Software
|
| |
2,778,356
|
| |
2,357,078
|
| |
8,174,850
|
| |
6,872,210
|
Total revenues
|
| |
$2,893,058
|
| |
$2,737,568
|
| |
$8,800,352
|
| |
$7,757,066
|
Cost of revenue
|
| |
918,150
|
| |
1,318,825
|
| |
2,848,674
|
| |
3,594,491
|
Gross margin
|
| |
1,974,908
|
| |
1,418,743
|
| |
5,951,678
|
| |
4,162,575
|
Operating expenses:
|
| |
|
| |
|
| |
|
| |
|
Selling, general and administrative
|
| |
549,770
|
| |
1,020,819
|
| |
1,759,196
|
| |
2,825,765
|
Salaries and wages
|
| |
1,583,413
|
| |
1,275,745
|
| |
4,405,203
|
| |
3,505,165
|
Professional and legal fees
|
| |
465,503
|
| |
665,093
|
| |
1,237,705
|
| |
2,082,204
|
Depreciation and amortization
|
| |
1,049,235
|
| |
1,179,597
|
| |
3,320,641
|
| |
3,516,418
|
Loss on impairment of intangible assets
|
| |
39,963,107
|
| |
—
|
| |
41,333,085
|
| |
—
|
Total operating expenses
|
| |
43,611,028
|
| |
4,141,254
|
| |
52,055,830
|
| |
11,929,552
|
Loss from continuing operations
|
| |
(41,636,120)
|
| |
(2,722,511)
|
| |
(46,104,152)
|
| |
(7,766,977)
|
Other (expense) income:
|
| |
|
| |
|
| |
|
| |
|
Change in fair value of convertible note
|
| |
(321,915)
|
| |
430,766
|
| |
(1,104,856)
|
| |
288,425
|
Change in fair value of convertible note - related party
|
| |
—
|
| |
491,442
|
| |
498,233
|
| |
(213,828)
|
Change in fair value of warrant liability
|
| |
67,039
|
| |
1,224,601
|
| |
682,717
|
| |
3,462,746
|
Change in fair value of contingent consideration
|
| |
—
|
| |
—
|
| |
—
|
| |
(880,050)
|
Gain on asset disposal
|
| |
239,825
|
| |
—
|
| |
239,825
|
| |
—
|
Loss on conversion of convertible note
|
| |
(111,902)
|
| |
—
|
| |
(1,536,324)
|
| |
—
|
Loss on issuance of warrants
|
| |
—
|
| |
—
|
| |
—
|
| |
(787,209)
|
Gain on reduction of obligation pursuant to acquisition
|
| |
—
|
| |
—
|
| |
2,000
|
| |
—
|
Interest expense
|
| |
(355,469)
|
| |
(538,591)
|
| |
(1,029,979)
|
| |
(1,227,271)
|
Other income
|
| |
—
|
| |
—
|
| |
37,507
|
| |
—
|
Other (expense) income, net
|
| |
(482,422)
|
| |
1,608,218
|
| |
(2,210,877)
|
| |
642,813
|
Loss from continuing operations
|
| |
$(42,118,542)
|
| |
$(1,114,293)
|
| |
$(48,315,029)
|
| |
$(7,124,164)
|
Loss from discontinued operations
|
| |
$(70,259)
|
| |
$(141,276)
|
| |
$(65,141)
|
| |
$(160,798)
|
Net Loss
|
| |
$(42,188,801)
|
| |
$(1,255,569)
|
| |
$(48,380,170)
|
| |
$(7,284,962)
|
Other comprehensive income (loss):
|
| |
|
| |
|
| |
|
| |
|
Changes in foreign currency translation adjustment
|
| |
62,069
|
| |
(118,003)
|
| |
110,264
|
| |
(114,346)
|
Total other comprehensive income (loss)
|
| |
62,069
|
| |
(118,003)
|
| |
110,264
|
| |
(114,346)
|
Total comprehensive loss
|
| |
(42,126,732)
|
| |
(1,373,572)
|
| |
(48,269,906)
|
| |
(7,399,308)
|
Net loss attributable to common shareholders
|
| |
$(42,126,732)
|
| |
$(1,373,572)
|
| |
$(48,269,906)
|
| |
$(7,399,308)
|
Loss from continuing operations:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.36)
|
| |
$(0.01)
|
| |
$(0.46)
|
| |
$(0.09)
|
Diluted
|
| |
$(0.36)
|
| |
$(0.01)
|
| |
$(0.46)
|
| |
$(0.09)
|
Income (loss) from discontinued operations:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
$0.00
|
| |
$(0.00)
|
| |
$0.00
|
| |
$(0.00)
|
Diluted
|
| |
$0.00
|
| |
$(0.00)
|
| |
$0.00
|
| |
$(0.00)
|
Loss attributable to common shareholders:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.36)
|
| |
$(0.02)
|
| |
$(0.46)
|
| |
$(0.10)
|
Diluted
|
| |
$(0.36)
|
| |
$(0.02)
|
| |
$(0.46)
|
| |
$(0.10)
|
Weighted average common shares outstanding:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
116,068,876
|
| |
79,295,278
|
| |
105,402,831
|
| |
76,038,782
|
Diluted
|
| |
116,068,876
|
| |
79,295,278
|
| |
105,402,831
|
| |
76,038,782
|
|
| |
Common Stock
|
| |
Preferred Stock
(Class A)
|
| |
Preferred Stock
(Class B)
|
| |
Additional
Paid-
In
Capital
|
| |
Accumulated
Other
Comprehensive
Income
|
| |
Accumulated
Deficit
|
| |
Total
Shareholders’
Equity
|
|||||||||
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||
Balance at June 30, 2020
|
| |
115,323,931
|
| |
$115,324
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$105,755,784
|
| |
$(31,706)
|
| |
$(41,979,048)
|
| |
$63,875,138
|
Issuance of common stock resulting from convertible note conversion
|
| |
2,269,438
|
| |
2,269
|
| |
|
| |
|
| |
|
| |
|
| |
287,633
|
| |
|
| |
|
| |
289,902
|
Share-based compensation expense
|
| |
1,810,000
|
| |
1,810
|
| |
|
| |
|
| |
|
| |
|
| |
547,202
|
| |
|
| |
|
| |
549,012
|
Issuance of common stock resulting from exercise of stock options
|
| |
650,000
|
| |
650
|
| |
|
| |
|
| |
|
| |
|
| |
70,850
|
| |
|
| |
|
| |
71,500
|
Issuance of common stock resulting from cashless exercise of stock options
|
| |
500,000
|
| |
500
|
| |
|
| |
|
| |
|
| |
|
| |
(500)
|
| |
|
| |
|
| |
—
|
Issuance of common stock resulting from convertible note PIK interest (paid)
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
—
|
Holdback of common stock resulting from finalized allocation of purchase price as part of Green Tree acquisition
|
| |
(4,140,274)
|
| |
(4,140)
|
| |
|
| |
|
| |
|
| |
|
| |
(3,183,871)
|
| |
|
| |
|
| |
(3,188,011)
|
Foreign currency translation
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
62,069
|
| |
|
| |
62,069
|
Net loss
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(42,188,801)
|
| |
(42,188,801)
|
Balance at September 30, 2020
|
| |
116,413,095
|
| |
$116,413
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$103,477,098
|
| |
$30,363
|
| |
$(84,167,849)
|
| |
$19,470,809
|
Balance at June 30, 2019
|
| |
75,747,718
|
| |
$75,748
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$86,489,136
|
| |
21,648
|
| |
$(32,236,903)
|
| |
$54,364,413
|
Share-based compensation expense
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
352,341
|
| |
|
| |
|
| |
352,341
|
Restricted common stock issued as part of Green Tree acquisition
|
| |
16,765,727
|
| |
16,766
|
| |
|
| |
|
| |
|
| |
|
| |
12,892,845
|
| |
|
| |
|
| |
12,909,611
|
Issuance of common stock resulting from convertible note PIK interest (paid)
|
| |
16,568
|
| |
17
|
| |
|
| |
|
| |
|
| |
|
| |
14,046
|
| |
|
| |
|
| |
14,063
|
Foreign currency translation
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(118,003)
|
| |
|
| |
(118,003)
|
Net loss
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(1,255,569)
|
| |
(1,255,569)
|
Balance at September 30, 2019
|
| |
92,530,013
|
| |
$92,531
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$99,748,368
|
| |
$(96,355)
|
| |
$(33,492,472)
|
| |
$66,266,856
|
Balance at December 31, 2019
|
| |
93,608,619
|
| |
$93,608
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$100,906,143
|
| |
$(79,901)
|
| |
$(35,787,679)
|
| |
$65,146,955
|
Issuance of common stock per investment unit agreements
|
| |
11,433,790
|
| |
11,434
|
| |
|
| |
|
| |
|
| |
|
| |
1,260,345
|
| |
|
| |
|
| |
1,271,779
|
Issuance of common stock resulting from convertible note conversion
|
| |
11,179,269
|
| |
11,179
|
| |
|
| |
|
| |
|
| |
|
| |
2,659,453
|
| |
|
| |
|
| |
2,670,632
|
Share-based compensation expense
|
| |
2,313,800
|
| |
2,314
|
| |
|
| |
|
| |
|
| |
|
| |
1,618,302
|
| |
|
| |
|
| |
1,620,616
|
Issuance of common stock resulting from exercise of stock options
|
| |
1,350,000
|
| |
1,350
|
| |
|
| |
|
| |
|
| |
|
| |
161,150
|
| |
|
| |
|
| |
162,500
|
Issuance of common stock resulting from cashless exercise of warrants
|
| |
500,000
|
| |
500
|
| |
|
| |
|
| |
|
| |
|
| |
(500)
|
| |
|
| |
|
| |
—
|
Issuance of common stock resulting from convertible note PIK interest (paid)
|
| |
167,891
|
| |
168
|
| |
|
| |
|
| |
|
| |
|
| |
56,076
|
| |
|
| |
|
| |
56,244
|
Holdback of common stock resulting from finalized allocation of purchase price as part of Green Tree acquisition
|
| |
(4,140,274)
|
| |
(4,140)
|
| |
|
| |
|
| |
|
| |
|
| |
(3,183,871)
|
| |
|
| |
|
| |
(3,188,011)
|
Foreign currency translation
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
110,264
|
| |
|
| |
110,264
|
Net loss
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(48,380,170)
|
| |
(48,380,170)
|
Balance at September 30, 2020
|
| |
116,413,095
|
| |
$116,413
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$103,477,098
|
| |
$30,363
|
| |
$(84,167,849)
|
| |
$19,470,809
|
Balance at December 31, 2018
|
| |
72,660,825
|
| |
$72,660
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$82,831,014
|
| |
17,991
|
| |
$(26,207,510)
|
| |
$56,728,939
|
Issuance of common stock per investment unit agreements
|
| |
1,421,889
|
| |
1,422
|
| |
|
| |
|
| |
|
| |
|
| |
66,247
|
| |
|
| |
|
| |
67,669
|
Issuance of common stock resulting from convertible note conversion
|
| |
155,421
|
| |
156
|
| |
|
| |
|
| |
|
| |
|
| |
117,781
|
| |
|
| |
|
| |
117,937
|
Share-based compensation expense
|
| |
270,000
|
| |
270
|
| |
|
| |
|
| |
|
| |
|
| |
1,241,471
|
| |
|
| |
|
| |
1,241,741
|
Issuance of common stock resulting from exercise of stock options
|
| |
78,644
|
| |
79
|
| |
|
| |
|
| |
|
| |
|
| |
26,534
|
| |
|
| |
|
| |
26,613
|
Issuance of common stock resulting from cashless exercise of stock options
|
| |
109,931
|
| |
110
|
| |
|
| |
|
| |
|
| |
|
| |
(110)
|
| |
|
| |
|
| |
—
|
Restricted common stock issued as part of the Tan Security acquisition
|
| |
250,000
|
| |
250
|
| |
|
| |
|
| |
|
| |
|
| |
709,750
|
| |
|
| |
|
| |
710,000
|
Issuance of common stock in satisfaction of contingent consideration
|
| |
733,300
|
| |
733
|
| |
|
| |
|
| |
|
| |
|
| |
1,787,921
|
| |
|
| |
|
| |
1,788,654
|
Issuance of common stock resulting from convertible note PIK interest (paid)
|
| |
84,276
|
| |
85
|
| |
|
| |
|
| |
|
| |
|
| |
74,915
|
| |
|
| |
|
| |
75,000
|
Restricted common stock issued as part of Green Tree acquisition
|
| |
16,765,727
|
| |
16,766
|
| |
|
| |
|
| |
|
| |
|
| |
12,892,845
|
| |
|
| |
|
| |
12,909,611
|
Foreign currency translation
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(114,346)
|
| |
|
| |
(114,346)
|
Net loss
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
(7,284,962)
|
| |
(7,284,962)
|
Balance at September 30, 2019
|
| |
92,530,013
|
| |
$92,531
|
| |
1,000,000
|
| |
$1,000
|
| |
13,784,201
|
| |
$13,784
|
| |
$99,748,368
|
| |
$(96,355)
|
| |
$(33,492,472)
|
| |
$66,266,856
|
|
| |
For the Nine Months Ended
September 30,
|
|||
|
| |
2020
|
| |
2019
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
| |
|
| |
|
Net loss
|
| |
$(48,380,170)
|
| |
$(7,284,962)
|
Income (loss) from discontinued operations
|
| |
(65,141)
|
| |
(160,798)
|
Loss from continuing operations
|
| |
$(48,315,029)
|
| |
$(7,124,164)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| |
|
| |
|
Depreciation and amortization
|
| |
3,320,641
|
| |
3,516,418
|
Accretion of debt discounts
|
| |
340,772
|
| |
922,965
|
Loss on issuance of warrants
|
| |
—
|
| |
787,209
|
Provision for doubtful accounts
|
| |
395,995
|
| |
199,215
|
Share-based compensation expense
|
| |
1,620,616
|
| |
1,241,741
|
Change in fair value of convertible notes, net of discount
|
| |
1,104,856
|
| |
(288,425)
|
Change in fair value of warrant liability
|
| |
(682,717)
|
| |
(3,462,746)
|
Change in fair value of convertible notes, net of discount - related party
|
| |
(498,233)
|
| |
213,828
|
Change in fair value of contingent consideration
|
| |
—
|
| |
880,050
|
Loss on conversion of convertible note
|
| |
1,536,324
|
| |
—
|
Loss on impairment of intangible assets
|
| |
41,333,085
|
| |
—
|
Gain on asset disposal
|
| |
(239,825)
|
| |
—
|
Gain on reduction of obligation pursuant to acquisition
|
| |
(2,000)
|
| |
—
|
Gain on reduction of contingent consideration
|
| |
—
|
| |
(100,000)
|
Change in operating assets and liabilities:
|
| |
|
| |
|
Accounts receivable
|
| |
620,859
|
| |
(86,398)
|
Prepaid expenses
|
| |
(536,692)
|
| |
(239,374)
|
Deposits
|
| |
19,146
|
| |
144,488
|
Due from related party
|
| |
—
|
| |
(32,489)
|
Costs in excess of billings
|
| |
(22,645)
|
| |
12,401
|
Other receivable
|
| |
(600,000)
|
| |
—
|
Accounts payable and accrued expenses
|
| |
40,674
|
| |
832,690
|
Billings in excess of costs
|
| |
(96,121)
|
| |
(28,687)
|
Right of use assets and liabilities
|
| |
(27,561)
|
| |
37,848
|
Other long-term liabilities
|
| |
—
|
| |
2,000
|
Net cash used in continued operations
|
| |
(769,203)
|
| |
(2,571,430)
|
Net cash provided by (used in) discontinued operations
|
| |
30,525
|
| |
(197,618)
|
Net cash used in operating activities
|
| |
(738,678)
|
| |
(2,769,048)
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
| |
|
| |
|
Purchase of property and equipment
|
| |
(619,483)
|
| |
(657,765)
|
Purchase of domain names
|
| |
—
|
| |
(21,856)
|
Payments for business combination, net of cash acquired
|
| |
—
|
| |
(126,667)
|
Payments for asset acquisition
|
| |
(48,000)
|
| |
—
|
Proceeds from sale of security and guarding business
|
| |
1,150,000
|
| |
—
|
Net cash provided by (used in) continued operations
|
| |
482,517
|
| |
(806,288)
|
Net cash used in discontinued operations
|
| |
—
|
| |
(89,118)
|
Net cash provided by (used in) investing activities
|
| |
482,517
|
| |
(895,406)
|
|
| |
For the Nine Months Ended
September 30,
|
|||
|
| |
2020
|
| |
2019
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
| |
|
| |
|
Promissory note receivable
|
| |
—
|
| |
(75,000)
|
Payments pursuant to advances from related parties
|
| |
—
|
| |
(45,250)
|
Payments pursuant to notes payable
|
| |
(429,521)
|
| |
(15,401)
|
Payments pursuant to a promissory note
|
| |
(300,000)
|
| |
(280,000)
|
Proceeds from notes payable and financing arrangements
|
| |
500,000
|
| |
9,363
|
Proceeds from the issuance of a promissory note
|
| |
—
|
| |
580,000
|
Proceeds from the issuance of convertible notes payable
|
| |
—
|
| |
2,732,500
|
Proceeds from the issuance of common stock and warrants
|
| |
1,490,487
|
| |
1,306,313
|
Net cash provided by financing activities
|
| |
1,260,966
|
| |
4,212,525
|
Effect of foreign exchange rate changes on cash
|
| |
115,378
|
| |
(179,988)
|
Net change in cash
|
| |
1,120,183
|
| |
368,083
|
Cash, beginning of period
|
| |
556,858
|
| |
208,945
|
Cash, end of period
|
| |
$1,677,041
|
| |
$577,028
|
|
| |
|
| |
|
Supplemental disclosure of cash and non-cash transactions:
|
| |
|
| |
|
Cash paid for interest
|
| |
$128,475
|
| |
$40,625
|
Common stock issued pursuant to convertible notes payable
|
| |
$2,670,632
|
| |
$117,937
|
Debt discount for warrant liability
|
| |
$—
|
| |
$(1,578,225)
|
Equity issued pursuant to acquisition
|
| |
$—
|
| |
$13,619,611
|
Security Grade acquisition consideration settlement
|
| |
$—
|
| |
$—
|
Cash payable pursuant to acquisition
|
| |
$—
|
| |
$50,000
|
PIK interest payment of common stock
|
| |
$56,244
|
| |
$75,000
|
Common stock issued pursuant to contingent consideration as part of acquisition
|
| |
$—
|
| |
$1,788,654
|
Supplemental non-cash amounts of lease liabilities arising from obtaining right of use assets
|
| |
$301,396
|
| |
$1,485,511
|
•
|
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
|
•
|
Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
•
|
Level 3 – Inputs that are unobservable for the asset or liability.
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Net loss attributable to common shareholders
|
| |
$(42,126,732)
|
| |
$(1,373,572)
|
| |
$(48,269,906)
|
| |
$(7,399,308)
|
Loss from continuing operations:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.36)
|
| |
$(0.01)
|
| |
$(0.46)
|
| |
$(0.09)
|
Diluted
|
| |
$(0.36)
|
| |
$(0.01)
|
| |
$(0.46)
|
| |
$(0.09)
|
Income (loss) from discontinued operations:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
$0.00
|
| |
$(0.00)
|
| |
$0.00
|
| |
$(0.00)
|
Diluted
|
| |
$0.00
|
| |
$(0.00)
|
| |
$0.00
|
| |
$(0.00)
|
Loss attributable to common shareholders:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
$(0.36)
|
| |
$(0.02)
|
| |
$(0.46)
|
| |
$(0.10)
|
Diluted
|
| |
$(0.36)
|
| |
$(0.02)
|
| |
$(0.46)
|
| |
$(0.10)
|
Weighted average common shares outstanding:
|
| |
|
| |
|
| |
|
| |
|
Basic
|
| |
116,068,876
|
| |
79,295,278
|
| |
105,402,831
|
| |
76,038,782
|
Diluted
|
| |
116,068,876
|
| |
79,295,278
|
| |
105,402,831
|
| |
76,038,782
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Potentially dilutive securities:
|
| |
|
| |
|
| |
|
| |
|
Convertible notes payable
|
| |
15,520,651
|
| |
3,649,021
|
| |
15,520,651
|
| |
3,649,021
|
Convertible Preferred A Stock
|
| |
1,000,000
|
| |
1,000,000
|
| |
1,000,000
|
| |
1,000,000
|
Convertible Preferred B Stock
|
| |
13,784,201
|
| |
13,784,201
|
| |
13,784,201
|
| |
13,784,201
|
Warrants
|
| |
4,985,998
|
| |
4,975,558
|
| |
4,985,998
|
| |
4,975,558
|
Stock options
|
| |
10,944,266
|
| |
9,787,381
|
| |
10,944,266
|
| |
9,787,381
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Types of Revenues:
|
| |
|
| |
|
| |
|
| |
|
Security Monitoring
|
| |
$84,147
|
| |
$135,218
|
| |
$279,042
|
| |
$436,976
|
Systems Installation
|
| |
30,555
|
| |
245,272
|
| |
346,460
|
| |
447,880
|
Software
|
| |
2,778,356
|
| |
2,357,078
|
| |
8,174,850
|
| |
6,872,210
|
Total revenues
|
| |
$2,893,058
|
| |
$2,737,568
|
| |
$8,800,352
|
| |
$7,757,066
|
•
|
250,000 shares of Helix Stock at closing
|
•
|
$25,000 at closing
|
•
|
$25,000 on the 4-month anniversary of the Tan Security Closing Date
|
•
|
$25,000 on the 8-month anniversary of the Tan Security Closing Date
|
•
|
$25,000 on the 12-month anniversary of the Tan Security Closing Date
|
Base Price – Cash at closing
|
| |
$25,000
|
Base Price – Deferred cash payment (including $25,000 to be made on the 4, 8 and 12-month anniversaries of closing)
|
| |
75,000
|
Base Price – Common Stock
|
| |
710,000
|
Total Purchase Price
|
| |
$810,000
|
Description
|
| |
Fair Value
|
Assets acquired:
|
| |
|
Cash
|
| |
$2,940
|
Accounts receivable
|
| |
7,635
|
Goodwill
|
| |
821,807
|
Total assets acquired
|
| |
$832,382
|
Liabilities assumed:
|
| |
|
Accounts payable
|
| |
$12,526
|
Other liabilities
|
| |
9,856
|
Total liabilities assumed
|
| |
22,382
|
|
| |
|
Estimated fair value of net assets acquired
|
| |
$810,000
|
Base Price - Common Stock
|
| |
$9,721,600
|
Total Purchase Price
|
| |
$9,721,600
|
Description
|
| |
Fair Value
|
| |
Weighted
Average
Useful Life
(Years)
|
Assets acquired:
|
| |
|
| |
|
Note Receivable, net
|
| |
$135,000
|
| |
|
Property, Plant and Equipment, Net
|
| |
12,142
|
| |
|
Software
|
| |
452,002
|
| |
4.5
|
Goodwill
|
| |
9,792,829
|
| |
|
Total assets acquired
|
| |
$10,391,973
|
| |
|
Liabilities assumed:
|
| |
|
| |
|
Accounts Payable
|
| |
43,717
|
| |
|
Notes Payable
|
| |
400,000
|
| |
|
Other Liabilities
|
| |
226,656
|
| |
|
Total liabilities assumed:
|
| |
670,373
|
| |
|
Estimated fair value of net assets acquired
|
| |
$9,721,600
|
| |
|
|
| |
For the Three Months
Ended
September 30,
|
| |
For the Nine Months
Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Revenues
|
| |
$635,398
|
| |
$1,003,716
|
| |
$4,043,246
|
| |
$3,254,198
|
Cost of revenue
|
| |
555,817
|
| |
905,970
|
| |
3,277,640
|
| |
2,552,222
|
Gross margin
|
| |
79,581
|
| |
97,746
|
| |
765,606
|
| |
701,976
|
Operating expenses:
|
| |
|
| |
|
| |
|
| |
|
Selling, general and administrative
|
| |
58,060
|
| |
93,600
|
| |
470,568
|
| |
396,023
|
Salaries and wages
|
| |
45,370
|
| |
116,777
|
| |
242,454
|
| |
353,903
|
Professional and legal fees
|
| |
47,990
|
| |
9,079
|
| |
110,424
|
| |
72,524
|
Depreciation and amortization
|
| |
—
|
| |
19,155
|
| |
7,301
|
| |
38,311
|
Total operating expenses
|
| |
151,420
|
| |
238,611
|
| |
830,747
|
| |
860,761
|
Other income (expense)
|
| |
|
| |
|
| |
|
| |
|
Interest income (expense)
|
| |
1,580
|
| |
(411)
|
| |
—
|
| |
(2,013)
|
Other income (expenses)
|
| |
1,580
|
| |
(411)
|
| |
—
|
| |
(2,013)
|
Loss from discontinued operations
|
| |
$(70,529)
|
| |
$(141,276)
|
| |
$(65,141)
|
| |
$(160,798)
|
Adjusted purchase price
|
| |
$1,750,000
|
Less net assets sold:
|
| |
|
Accounts receivable, net
|
| |
686,208
|
Property and equipment, net
|
| |
2,160
|
Goodwill
|
| |
821,807
|
|
| |
1,510,175
|
Gain on disposal
|
| |
$239,825
|
|
| |
September 30,
2020
|
| |
December 31,
2019
|
Furniture and equipment
|
| |
$171,013
|
| |
$238,547
|
Software development costs
|
| |
1,260,906
|
| |
561,964
|
Vehicles
|
| |
157,572
|
| |
73,380
|
Total
|
| |
1,589,491
|
| |
873,891
|
Less: Accumulated depreciation and amortization
|
| |
(230,140)
|
| |
(102,663)
|
Property and equipment, net
|
| |
$1,359,351
|
| |
$771,228
|
|
| |
|
| |
|
| |
September 30,
2020(1)
|
||||||
|
| |
Estimated
Useful Life
(Years)
|
| |
Gross
Carrying
Amount
|
| |
Assets
Acquired
Pursuant to
Business
Combination
|
| |
Accumulated
Amortization
|
| |
Net Book
Value
|
Database
|
| |
5
|
| |
$93,427
|
| |
$—
|
| |
$(83,501)
|
| |
$9,926
|
Trade names and trademarks
|
| |
5 - 10
|
| |
591,081
|
| |
—
|
| |
(294,582)
|
| |
296,499
|
Web addresses
|
| |
5
|
| |
130,000
|
| |
—
|
| |
(115,047)
|
| |
14,953
|
Customer list
|
| |
5
|
| |
8,304,449
|
| |
—
|
| |
(3,874,569)
|
| |
4,429,880
|
Software
|
| |
4.5
|
| |
10,224,822
|
| |
—
|
| |
(5,222,933)
|
| |
5,001,889
|
Domain Name
|
| |
5
|
| |
20,231
|
| |
|
| |
(5,059)
|
| |
15,172
|
|
| |
|
| |
$19,364,010
|
| |
$—
|
| |
$(9,595,691)
|
| |
$9,768,319
|
|
| |
|
| |
|
| |
December 31,
2019
|
||||||
|
| |
Estimated
Useful Life
(Years)
|
| |
Gross
Carrying
Amount at
December 31,
2018
|
| |
Assets
Acquired
Pursuant to
Business
Combination(2)
|
| |
Accumulated
Amortization
|
| |
Net Book
Value
|
Database
|
| |
5
|
| |
$93,427
|
| |
$—
|
| |
$(69,533)
|
| |
$23,894
|
Trade names and trademarks
|
| |
5 - 10
|
| |
591,081
|
| |
—
|
| |
(207,525)
|
| |
383,556
|
Web addresses
|
| |
5
|
| |
130,000
|
| |
—
|
| |
(95,611)
|
| |
34,389
|
Customer list
|
| |
5
|
| |
11,459,027
|
| |
—
|
| |
(4,256,070)
|
| |
7,202,957
|
Software
|
| |
4.5
|
| |
9,771,195
|
| |
453,627
|
| |
(3,492,525)
|
| |
6,732,297
|
Domain Name
|
| |
5
|
| |
—
|
| |
20,231
|
| |
(2,037)
|
| |
18,194
|
|
| |
|
| |
$22,044,730
|
| |
$473,858
|
| |
$(8,123,301)
|
| |
$14,395,287
|
(1)
|
The Company wrote off the remaining unamortized balance of $1,369,978 related to the customer list intangible asset from the Security Grade Protective Services transaction as of March 31, 2020.
|
(2)
|
On September 10, 2019 the Company acquired various assets of GTI (see Note 5).
|
|
| |
Total
Goodwill
|
Balance at December 31, 2018
|
| |
$39,913,559
|
Goodwill attributable to Tan Security acquisition
|
| |
821,807
|
Goodwill attributable to Green Tree acquisition
|
| |
9,792,829
|
Balance at December 31, 2019
|
| |
50,528,195
|
Goodwill disposed pursuant to sale of security and guarding business
|
| |
(821,807)
|
Impairment of goodwill
|
| |
(39,963,107)
|
Balance at September 30, 2020
|
| |
$9,743,281
|
|
| |
September 30,
2020
|
| |
December 31,
2019
|
Costs incurred on uncompleted contracts
|
| |
$469,495
|
| |
$444,344
|
Estimated earnings
|
| |
167,123
|
| |
150,355
|
Cost and estimated earnings earned on uncompleted contracts
|
| |
636,618
|
| |
594,699
|
Billings to date
|
| |
424,696
|
| |
501,543
|
Costs and estimated earnings in excess of billings on uncompleted contracts
|
| |
211,922
|
| |
93,156
|
Costs in excess of billings
|
| |
$280,464
|
| |
$257,819
|
Billings in excess of cost
|
| |
(68,542)
|
| |
(164,663)
|
|
| |
$211,922
|
| |
$93,156
|
|
| |
September 30,
2020
|
| |
December 31,
2019
|
Accounts payable
|
| |
$358,766
|
| |
$542,617
|
Accrued compensation and related expenses
|
| |
710,086
|
| |
260,280
|
Accrued expenses
|
| |
1,522,183
|
| |
1,717,796
|
Lease obligation - current
|
| |
257,953
|
| |
290,161
|
Total
|
| |
$2,848,988
|
| |
$2,810,854
|
|
| |
September 30,
2020
|
| |
December 31,
2019
|
Vehicle financing loans payable, between 4.7% and 7.0% interest and maturing between June 2022 and July 2022
|
| |
$40,415
|
| |
$27,488
|
Loans Payable - Credit Union
|
| |
2,099
|
| |
5,385
|
Notes Payable and financing arrangements
|
| |
485,857
|
| |
400,000
|
Less: Current portion of loans payable
|
| |
(496,671)
|
| |
(10,814)
|
Long-term portion of loans payable
|
| |
$31,700
|
| |
$422,059
|
|
| |
Shares
Underlying
Options
|
| |
Weighted
Average
Exercise Price
|
| |
Weighted
Average
Remaining
Contractual
Term
(in years)
|
Outstanding at January 1, 2020
|
| |
11,617,381
|
| |
$0.807
|
| |
3.21
|
Granted
|
| |
2,880,000
|
| |
$0.163
|
| |
3.96
|
Exercised
|
| |
(1,350,000)
|
| |
$0.120
|
| |
3
|
Forfeited and expired
|
| |
(2,203,115)
|
| |
$0.675
|
| |
1.61
|
Outstanding at September 30, 2020
|
| |
10,944,266
|
| |
$0.749
|
| |
3.65
|
Vested options at September 30, 2020
|
| |
8,945,932
|
| |
$0.714
|
| |
1.68
|
Proceeds from January investment units
|
| |
$1,129,700
|
Par value of common stock issues
|
| |
$(1,255)
|
Fair value of warrants
|
| |
$(1,717,506)
|
Loss on issuance of warrants (January 10, 2019 issuance)
|
| |
$(589,061)
|
Loss on issuance of warrants (March 11, 2019 issuance)
|
| |
$(198,148)
|
Total loss on issuance of warrants
|
| |
$(787,209)
|
|
| |
For the Nine Months Ended
September 30,
2020
|
|||
|
| |
Warrant
Shares
|
| |
Weighted
Average
Exercise Price
|
Balance at January 1, 2020
|
| |
5,113,058
|
| |
$0.23
|
Warrants expired
|
| |
(462,195)
|
| |
$0.32
|
Warrants granted
|
| |
335,135
|
| |
$0.16
|
Balance at September 30, 2020
|
| |
4,985,998
|
| |
$0.52
|
|
| |
As of
September 30,
2020
|
| |
As of
December 31,
2019
|
Fair value of company's common stock
|
| |
$0.101
|
| |
$0.60
|
Dividend yield
|
| |
0%
|
| |
0%
|
Expected volatility
|
| |
37% - 163%
|
| |
45% - 140%
|
Risk Free interest rate
|
| |
0.16% - 0.26%
|
| |
1.55% - 1.79%
|
Expected life (years)
|
| |
2.64
|
| |
2.83
|
Fair value of financial instruments - warrants
|
| |
$88,750
|
| |
$715,259
|
Nine Months Ended September 30, 2020
|
| |
|
|
| |
Amount
|
Balance as of January 1, 2020
|
| |
$715,259
|
Fair value of warrants issued
|
| |
$56,208
|
Change in fair value of liability to issue warrants
|
| |
$(682,717)
|
Balance as of September 30, 2020
|
| |
$88,750
|
Three Months Ended September 30, 2020
|
| |
|
|
| |
Amount
|
Balance as of July 1, 2020
|
| |
$155,789
|
Fair value of warrants issued
|
| |
$—
|
Change in fair value of liability to issue warrants
|
| |
$(67,039)
|
Balance as of September 30, 2020
|
| |
$88,750
|
|
| |
Nine Months
Ended
September 30,
2020
|
Operating lease expense
|
| |
$60,306
|
Cash paid for amounts included in the measurement of operating lease liabilities
|
| |
$67,233
|
ROU assets obtained in exchange for operating lease obligations
|
| |
$301,396
|
|
| |
As of
September 30,
2020
|
Other current assets
|
| |
$841,419
|
|
| |
|
Accounts payable and accrued liabilities
|
| |
$257,952
|
Other long-term liabilities
|
| |
$621,781
|
Total lease liabilities
|
| |
$879,733
|
|
| |
|
Weighted average remaining lease term (in years)
|
| |
3.16
|
Weighted average discount rate
|
| |
6.37%
|
|
| |
As of
September 30,
2020
|
2020
|
| |
$67,233
|
2021
|
| |
254,961
|
2022
|
| |
222,744
|
2023
|
| |
200,944
|
2024
|
| |
205,435
|
Thereafter
|
| |
—
|
Total future minimum lease payments
|
| |
$951,317
|
Less imputed interest
|
| |
(71,584)
|
Total
|
| |
$879,733
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Security monitoring
|
| |
|
| |
|
| |
|
| |
|
Revenue
|
| |
$84,147
|
| |
$135,218
|
| |
$279,042
|
| |
$436,976
|
Cost of revenue
|
| |
90,738
|
| |
330,602
|
| |
264,629
|
| |
422,880
|
Gross profit
|
| |
(6,591)
|
| |
(195,384)
|
| |
14,413
|
| |
14,096
|
Total operating expenses
|
| |
41,345,177
|
| |
1,551,016
|
| |
45,129,661
|
| |
4,565,944
|
Loss from operations
|
| |
(41,351,768)
|
| |
(1,746,400)
|
| |
(45,115,248)
|
| |
(4,551,848)
|
Total other (expense) income
|
| |
(604,821)
|
| |
1,619,885
|
| |
(2,208,937)
|
| |
642,077
|
Total loss from continuing operations
|
| |
$(41,956,589)
|
| |
$(126,515)
|
| |
$(47,324,185)
|
| |
$(3,909,771)
|
Loss from discontinued operations
|
| |
(70,529)
|
| |
(141,276)
|
| |
(65,141)
|
| |
(160,798)
|
Net Loss
|
| |
$(42,026,848)
|
| |
$(267,791)
|
| |
$(47,389,326)
|
| |
$(4,070,569)
|
|
| |
|
| |
|
| |
|
| |
|
Adjusted EBITDA
|
| |
$(849,911)
|
| |
$(1,515,464)
|
| |
$(1,961,145)
|
| |
$(3,437,766)
|
|
| |
|
| |
|
| |
|
| |
|
Systems installation
|
| |
|
| |
|
| |
|
| |
|
Revenue
|
| |
$30,555
|
| |
$245,272
|
| |
$346,460
|
| |
$447,880
|
Cost of revenue
|
| |
97,161
|
| |
149,431
|
| |
361,260
|
| |
649,041
|
Gross profit
|
| |
(66,606)
|
| |
95,841
|
| |
(14,800)
|
| |
(201,161)
|
Total operating expenses
|
| |
25,209
|
| |
179,641
|
| |
294,216
|
| |
367,094
|
Loss from operations
|
| |
(91,815)
|
| |
(83,800)
|
| |
(309,016)
|
| |
(568,255)
|
Total other expense
|
| |
560
|
| |
280
|
| |
277
|
| |
713
|
Total loss from continuing operations
|
| |
$(91,255)
|
| |
$(83,520)
|
| |
$(308,739)
|
| |
$(567,542)
|
Income (loss) from discontinued operations
|
| |
|
| |
|
| |
|
| |
|
Net Loss
|
| |
$(91,255)
|
| |
$(83,520)
|
| |
$(308,739)
|
| |
$(567,542)
|
|
| |
|
| |
|
| |
|
| |
|
Adjusted EBITDA
|
| |
$(91,255)
|
| |
$76,630
|
| |
$(308,456)
|
| |
$(84,430)
|
|
| |
|
| |
|
| |
|
| |
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Software
|
| |
|
| |
|
| |
|
| |
|
Revenue
|
| |
$2,778,356
|
| |
$2,357,078
|
| |
$8,174,850
|
| |
$6,872,210
|
Cost of revenue
|
| |
730,251
|
| |
838,792
|
| |
2,222,785
|
| |
2,522,570
|
Gross profit
|
| |
2,048,105
|
| |
1,518,286
|
| |
5,952,065
|
| |
4,349,640
|
Total operating expenses
|
| |
2,240,642
|
| |
2,410,597
|
| |
6,631,953
|
| |
6,996,514
|
Loss from operations
|
| |
(192,537)
|
| |
(892,311)
|
| |
(679,888)
|
| |
(2,646,874)
|
Total other expense
|
| |
121,839
|
| |
(11,947)
|
| |
(2,217)
|
| |
23
|
Total loss from continuing operations
|
| |
$(70,698)
|
| |
$(904,258)
|
| |
$(682,105)
|
| |
$(2,646,851)
|
Income (loss) from discontinued operations
|
| |
|
| |
|
| |
|
| |
|
Net Loss
|
| |
$(70,698)
|
| |
$(904,258)
|
| |
$(682,105)
|
| |
$(2,646,851)
|
|
| |
|
| |
|
| |
|
| |
|
Adjusted EBITDA
|
| |
$1,035,966
|
| |
$106,985
|
| |
$2,614,475
|
| |
$352,580
|
|
| |
For the Three Months Ended
September 30,
|
| |
For the Nine Months Ended
September 30,
|
||||||
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
Net Loss
|
| |
$(42,188,801)
|
| |
$(1,255,569)
|
| |
$(48,380,170)
|
| |
$(7,284,962)
|
Interest expense
|
| |
355,469
|
| |
538,591
|
| |
1,029,979
|
| |
1,227,271
|
Depreciation & amortization
|
| |
1,049,235
|
| |
1,179,597
|
| |
3,320,641
|
| |
3,516,418
|
Loss on impairment of intangible assets
|
| |
39,963,107
|
| |
—
|
| |
41,333,085
|
| |
—
|
Share based compensation expense
|
| |
549,012
|
| |
352,341
|
| |
1,620,616
|
| |
1,241,741
|
Change in fair value of convertible note
|
| |
321,915
|
| |
(430,766)
|
| |
1,104,856
|
| |
(288,425)
|
Change in fair value of convertible note - related party
|
| |
—
|
| |
(491,442)
|
| |
(498,233)
|
| |
213,828
|
Change in fair value of warrant liability
|
| |
(67,039)
|
| |
(1,224,601)
|
| |
(682,717)
|
| |
(3,462,746)
|
Change in fair value of contingent consideration
|
| |
111,902
|
| |
—
|
| |
1,536,324
|
| |
880,050
|
Loss (gain) on issuance of warrants
|
| |
—
|
| |
—
|
| |
(2,000)
|
| |
787,209
|
Other expense
|
| |
—
|
| |
—
|
| |
(37,507)
|
| |
—
|
Adjusted EBITDA(1)
|
| |
$94,800
|
| |
$(1,331,849)
|
| |
$344,874
|
| |
$(3,169,616)
|
(1)
|
See “Non-GAAP Financial Measures” within Part I, Item 2, Management’s Discussion and Analysis.
|
Assets
|
| |
|
Current Assets:
|
| |
|
Cash and cash equivalents
|
| |
$494
|
Marketable securities
|
| |
149,767
|
Prepaid expenses
|
| |
25,365
|
Total Current Assets
|
| |
175,626
|
|
| |
|
Property and Equipment, Net
|
| |
3,419
|
|
| |
|
Total Assets
|
| |
$179,045
|
|
| |
|
Liabilities and Members’ Deficit
|
| |
|
Current Liabilities:
|
| |
|
Promissory notes
|
| |
$184,300
|
Accounts payable
|
| |
6,400
|
Accrued expenses
|
| |
269,376
|
Total Current Liabilities
|
| |
460,076
|
|
| |
|
Members’ Deficit:
|
| |
|
Class A capital contributions
|
| |
1,000,000
|
Class B profit interests
|
| |
7,811
|
Accumulated deficit
|
| |
(1,288,842)
|
Total Members’ Deficit
|
| |
(281,031)
|
|
| |
|
Total Liabilities and Members’ Deficit
|
| |
$179,045
|
|
| |
Class A
|
| |
Class B
|
| |
Accumulated
Deficit
|
| |
Total Members’
Deficit
|
||||||
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||
Balance, May 6, 2019
|
| |
—
|
| |
$—
|
| |
—
|
| |
$—
|
| |
$—
|
| |
$—
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Member units issued
|
| |
4,000,000
|
| |
1,000,000
|
| |
—
|
| |
—
|
| |
—
|
| |
1,000,000
|
Vested Profits Interests Units
|
| |
—
|
| |
—
|
| |
276,976
|
| |
7,811
|
| |
—
|
| |
7,811
|
Net loss
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
(1,288,842)
|
| |
(1,288,842)
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Balance, December 31, 2019
|
| |
4,000,000
|
| |
$1,000,000
|
| |
276,976
|
| |
$7,811
|
| |
$(1,288,842)
|
| |
$(281,031)
|
Cash Flows From Operating Activities:
|
| |
|
Net loss
|
| |
$(1,288,842)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| |
|
Depreciation
|
| |
854
|
Stock based compensation
|
| |
7,811
|
Changes in operating assets and liabilities:
|
| |
|
Prepaid expenses
|
| |
(25,365)
|
Accounts payable
|
| |
6,400
|
Accrued expenses
|
| |
266,770
|
Net Cash Used in Operating Activities
|
| |
(1,032,372)
|
|
| |
|
Cash Flows From Investing Activities:
|
| |
|
Purchases of marketable securities
|
| |
(149,767)
|
Purchases of property and equipment
|
| |
(1,667)
|
Net Cash Used in Investing Activities
|
| |
(151,434)
|
|
| |
|
Cash Flows From Financing Activities:
|
| |
|
Proceeds from issuance of promissory notes
|
| |
184,300
|
Proceeds from members’ contributions
|
| |
1,000,000
|
Net Cash Provided by Financing Activities
|
| |
1,184,300
|
|
| |
|
Net Increase in Cash and Cash Equivalents
|
| |
494
|
|
| |
|
Cash and Cash Equivalents, May 6, 2019
|
| |
—
|
|
| |
|
Cash and Cash Equivalents, December 31, 2019
|
| |
$494
|
Supplemental disclosure of cash flow information:
|
| |
|
Interest paid
|
| |
$0
|
Purchases of property and equipment
|
| |
$2,606*
|
*
|
Purchases of property and equipment in the amount of $2,606 were accrued but not paid during 2019.
|
Vendor Description
|
| |
Amount
|
| |
Percentage
|
Vendor A
|
| |
$544,375
|
| |
42.1%
|
Vendor B
|
| |
227,593
|
| |
17.6%
|
|
| |
$771,968
|
| |
59.7%
|
Risk Free Rate
|
| |
1.51%
|
Volatility
|
| |
70%
|
Expected term
|
| |
4 Years
|
Dividend Rate
|
| |
0.0%
|
Personal computing equipment
|
| |
$4,273
|
|
| |
|
Less accumulated depreciation
|
| |
(854)
|
|
| |
|
Property and equipment, net
|
| |
$3,419
|
Nature of Expenditure
|
| |
Amount
|
Engineering & technology expenses
|
| |
$227,593
|
Employee compensation expenses
|
| |
39,177
|
Personal computing equipment
|
| |
2,606
|
Total
|
| |
$269,376
|
Year ending December 31, 2020
|
| |
$631,475
|
Year ending December 31, 2021
|
| |
533,488
|
Year ending December 31, 2022
|
| |
272,187
|
|
| |
$1,437,150
|
|
| |
September 30,
2020
(Unaudited)
|
| |
December 31,
2019
(Audited)
|
Assets
|
| |
|
| |
|
Current Assets:
|
| |
|
| |
|
Cash and cash equivalents
|
| |
$1,081,531
|
| |
$494
|
Marketable securities
|
| |
—
|
| |
149,767
|
Prepaid expenses
|
| |
275,188
|
| |
25,365
|
Total Current Assets
|
| |
1,356,719
|
| |
175,626
|
|
| |
|
| |
|
Property and Equipment, Net
|
| |
32,693
|
| |
3,419
|
|
| |
|
| |
|
Total Assets
|
| |
$1,389,412
|
| |
$179,045
|
|
| |
|
| |
|
|
| |
|
| |
|
Liabilities and Members’ Equity (Deficit)
|
| |
|
| |
|
Current Liabilities:
|
| |
|
| |
|
Promissory Notes
|
| |
$—
|
| |
$184,300
|
Accounts payable
|
| |
167,781
|
| |
6,400
|
Accrued expenses
|
| |
611,021
|
| |
269,376
|
Total Current Liabilities
|
| |
778,802
|
| |
460,076
|
|
| |
|
| |
|
Members’ Equity (Deficit):
|
| |
|
| |
|
Series S preferred units
|
| |
3,500,000
|
| |
—
|
Class A units
|
| |
1,000,000
|
| |
1,000,000
|
Class B units
|
| |
20,268
|
| |
7,811
|
Accumulated deficit
|
| |
(3,909,658)
|
| |
(1,288,842)
|
Total Members’ Equity (Deficit)
|
| |
610,610
|
| |
(281,031)
|
|
| |
|
| |
|
Total Liabilities and Members’ Equity (Deficit)
|
| |
$1,389,412
|
| |
$179,045
|
|
| |
Nine Months
Ended
September 30,
2020
|
| |
May 6, 2019
Through
September 30,
2019
|
|
| |
(unaudited)
|
| |
(unaudited)
|
Operating Revenues
|
| |
$334,921
|
| |
$—
|
|
| |
|
| |
|
Operating Expenses:
|
| |
|
| |
|
Research and development
|
| |
1,465,550
|
| |
544,375
|
Selling, general and administrative
|
| |
1,495,984
|
| |
224,278
|
Total Operating Expenses
|
| |
2,961,534
|
| |
768,653
|
|
| |
|
| |
|
Loss From Operations
|
| |
(2,626,613)
|
| |
(768,653)
|
|
| |
|
| |
|
Other Income (Expense):
|
| |
|
| |
|
Interest and dividends
|
| |
5,797
|
| |
1,979
|
Net Other Income
|
| |
5,797
|
| |
1,979
|
|
| |
|
| |
|
Net Loss
|
| |
$(2,620,816)
|
| |
$(766,674)
|
|
| |
Series S Preferred Units
|
| |
Class A Units
|
| |
Class B Units
|
| |
Accumulated
Deficit
|
| |
Total Members’
Deficit
|
|||||||||
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||
Balance, May 6, 2019
|
| |
—
|
| |
$—
|
| |
—
|
| |
$—
|
| |
—
|
| |
$—
|
| |
$—
|
| |
$—
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Member units issued
|
| |
—
|
| |
—
|
| |
4,000,000
|
| |
1,000,000
|
| |
—
|
| |
—
|
| |
—
|
| |
1,000,000
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Net loss
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
(766,674)
|
| |
(766,674)
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Balance, September 30, 2019
|
| |
—
|
| |
$—
|
| |
4,000,000
|
| |
$1,000,000
|
| |
—
|
| |
$—
|
| |
$(766,674)
|
| |
$233,326
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Balance, January 1, 2020
|
| |
—
|
| |
$—
|
| |
4,000,000
|
| |
$1,000,000
|
| |
140,527
|
| |
$7,811
|
| |
$(1,288,842)
|
| |
$(281,031)
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Member units issued
|
| |
3,078,276
|
| |
3,500,000
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
3,500,000
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Vested Profits Interests Units
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
510,247
|
| |
12,457
|
| |
—
|
| |
12,457
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Net loss
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
(2,620,816)
|
| |
(2,620,816)
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Balance, September 30, 2020
|
| |
3,078,276
|
| |
$3,500,000
|
| |
4,000,000
|
| |
$1,000,000
|
| |
650,774
|
| |
$20,268
|
| |
$(3,909,658)
|
| |
$610,610
|
|
| |
Nine Months
Ended
September 30,
2020
|
| |
May 6, 2019
Through
September 30,
2019
|
Cash Flows From Operating Activities:
|
| |
|
| |
|
Net loss
|
| |
$(2,620,816)
|
| |
$(766,674)
|
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities:
|
| |
|
| |
|
Depreciation
|
| |
4,932
|
| |
—
|
Stock based compensation
|
| |
12,457
|
| |
—
|
Changes in operating assets and liabilities:
|
| |
|
| |
|
Prepaid expenses
|
| |
(249,823)
|
| |
—
|
Accounts payable
|
| |
161,381
|
| |
1,949
|
Accrued expenses
|
| |
341,645
|
| |
—
|
Net Cash and Cash Equivalents Used in Operating Activities
|
| |
(2,350,224)
|
| |
(764,725)
|
|
| |
|
| |
|
Cash Flows From Investing Activities:
|
| |
|
| |
|
Sales of marketable securities
|
| |
149,767
|
| |
—
|
Purchases of marketable securities
|
| |
—
|
| |
(419,504)
|
Purchases of property and equipment
|
| |
(34,206)
|
| |
—
|
Net Cash and Cash Equivalents Provided by (Used in) Investing Activities
|
| |
115,561
|
| |
(419,504)
|
|
| |
|
| |
|
Cash Flows From Financing Activities:
|
| |
|
| |
|
Proceeds from members' contributions
|
| |
3,315,700
|
| |
1,000,000
|
Proceeds from issuance of promissory notes
|
| |
—
|
| |
184,300
|
Net Cash and Cash Equivalents Provided by Financing Activities
|
| |
3,315,700
|
| |
1,184,300
|
|
| |
|
| |
|
Net Increase in Cash and Cash Equivalents
|
| |
1,081,037
|
| |
71
|
|
| |
|
| |
|
Cash and Cash Equivalents, Beginning of Period
|
| |
494
|
| |
—
|
|
| |
|
| |
|
Cash and Cash Equivalents, End of Period
|
| |
$1,081,531
|
| |
$71
|
|
| |
|
| |
|
Supplemental Disclosure of Cash Flow Information
|
| |
|
| |
|
Interest Paid
|
| |
$0
|
| |
$0
|
Non-cash financing activities:
|
| |
|
| |
|
Promissory notes of $184,300 were converted to Series S preferred units.
|
| |
|
| |
|
Risk Free Rate
|
| |
0.16%
|
Volatility
|
| |
65%
|
Expected Term
|
| |
3 Years
|
Dividend Rate
|
| |
0.0%
|
Personal computing equipment
|
| |
$ 38,479
|
|
| |
|
Less accumulated depreciation
|
| |
(5,786)
|
|
| |
|
Property and equipment, net
|
| |
$32,693
|
Nature of Expenditure
|
| |
Amount
|
Employee compensation expenses
|
| |
$ 461,021
|
Engineering & technology expenses
|
| |
150,000
|
Total
|
| |
$611,021
|
Three months ending December 31, 2020
|
| |
$261,300
|
Year ending December 31, 2021
|
| |
533,488
|
Year ending December 31, 2022
|
| |
272,187
|
|
| |
$1,066,975
|
|
| |
Page
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
|
| |
Page
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
|
| |
Page
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
|
| |
|
| | ||
|
| |
|
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
|
| |
HELIX TECHNOLOGIES, INC.
|
|||
|
| |
|
| |
|
|
| |
By:
|
| |
/s/ Zachary L. Venegas
|
|
| |
Name:
|
| |
Zachary L. Venegas
|
|
| |
Title:
|
| |
Chief Executive Officer
|
|
| |
|
| |
|
|
| |
FORIAN INC.
|
|||
|
| |
|
| |
|
|
| |
By:
|
| |
/s/ Max Wygod
|
|
| |
Name:
|
| |
Max Wygod
|
|
| |
Title:
|
| |
Executive Chairman
|
|
| |
|
| ||
|
| |
DNA MERGER SUB INC.
|
|||
|
| |
|
| |
|
|
| |
By:
|
| |
/s/ Max Wygod
|
|
| |
Name:
|
| |
Max Wygod
|
|
| |
Title:
|
| |
Executive Chairman
|
|
| |
|
| ||
|
| |
MEDICAL OUTCOMES RESEARCH ANALYTICS, LLC
|
|||
|
| |
|
| |
|
|
| |
By:
|
| |
/s/ Max Wygod
|
|
| |
Name:
|
| |
Max Wygod
|
|
| |
Title:
|
| |
Manager
|
Acceptable Confidentiality Agreement
|
| |
Section 5.04(f)(iii)
|
Adverse Recommendation Change
|
| |
Section 5.04(a)
|
Agreement
|
| |
Preamble
|
Alternative Proposal
|
| |
Section 5.04(f)
|
Anti-Corruption Laws
|
| |
Section 3.17(a)
|
Blue Sky Laws
|
| |
Section 3.05(b)
|
Book-Entry Shares
|
| |
Section 2.01(d)
|
Certificate
|
| |
Section 2.01(d)
|
Certificate of Merger
|
| |
Section 1.03
|
Class A Preferred Stock
|
| |
Section 4.03(a)
|
Class B Preferred Stock
|
| |
Section 4.03(a)
|
Closing
|
| |
Section 1.02
|
Closing Date.
|
| |
Section 1.02
|
Company
|
| |
Preamble
|
Company Board
|
| |
Section 4.03(a)
|
Company Bringdown Certificate
|
| |
Article IV
|
Company Business Data
|
| |
Section 4.16(h)
|
Company Business Systems
|
| |
Section 4.16(f)
|
Company Capital Stock
|
| |
Section 2.01
|
Company Common Stock
|
| |
Section 2.01
|
Company Data Sources
|
| |
Section 4.16(q)
|
Company Disclosure Letter
|
| |
Article IV
|
Company Employees
|
| |
Section 4.10(a)
|
Company Financial Advisor
|
| |
Section 4.21
|
Company Form 10-Q
|
| |
Section 4.06(c)
|
Company Governmental Contract
|
| |
Section 4.14(b)(xv)
|
Company Inbound IP Contracts
|
| |
Section 4.14(b)(vi)
|
Company Indemnified Parties
|
| |
Section 6.05(a)
|
Company Insurance Policies
|
| |
Section 4.23
|
Company IP Contracts
|
| |
Section 4.14(b)(vii)
|
Company Leased Real Property
|
| |
Section 4.15(b)
|
Company Material Commercial Customers
|
| |
Section 4.20
|
Company Material Contract
|
| |
Section 4.14(b)
|
Company Material Customers
|
| |
Section 4.20
|
Company Material Suppliers
|
| |
Section 4.20
|
Company Outbound IP Contracts
|
| |
Section 4.14(b)(vii)
|
Company Owned Software
|
| |
Section 4.16(k)
|
Company Preferred Stock
|
| |
Section 2.01
|
Company Preferred Stock Conversion Agreement
|
| |
Section 2.01(f)
|
Company Products and Services
|
| |
Section 4.19(a)
|
Company Real Property Leases
|
| |
Section 4.15(b)
|
Company Recommendation
|
| |
Section 6.01(b)
|
Company Registered IP
|
| |
Section 4.16(a)
|
Company Related Party
|
| |
Section 4.24(a)
|
Company Related Party Transaction
|
| |
Section 4.24(a)
|
Company SEC Documents
|
| |
Section 4.06(a)
|
Company Stock Options
|
| |
Section 4.03(a)
|
Company Stockholder Approval
|
| |
Section 4.04
|
Company Stockholders Meeting
|
| |
Section 4.04
|
Company Termination Fee
|
| |
Section 8.03(b)
|
Company Warrants
|
| |
Section 4.03(a)
|
Confidentiality Agreement
|
| |
Section 6.02
|
Continuing Employee
|
| |
Section 6.09(a)
|
DGCL
|
| |
Section 1.01
|
Dispensary Data Sources
|
| |
Section 4.16(p)
|
Dissenter’s Rights
|
| |
Section 2.05(a)
|
Dissenting Shares
|
| |
Section 2.01(c)
|
Effective Time
|
| |
Section 1.03
|
End Date
|
| |
Section 8.01(b)(i)
|
Environmental Law
|
| |
Section 3.13
|
Environmental Permits
|
| |
Section 3.13
|
EU Personal Data
|
| |
Section 3.16(h)
|
Exchange Agent
|
| |
Section 2.02(a)
|
Filed Company Contract
|
| |
Section 4.14(a)
|
GAAP
|
| |
Section 3.06(a)
|
HHS
|
| |
Section 3.16(h)
|
Indemnity Period
|
| |
Section 6.05(b)
|
Inquiry
|
| |
Section 5.04(a)
|
IRS
|
| |
Section 3.09(a)
|
Legal Restraints
|
| |
Section 7.01(e)
|
Licensed Software
|
| |
Section 4.16(k)
|
Malicious Code
|
| |
Section 4.16(k)
|
Material Data Sources
|
| |
Section 4.16(p)
|
Maximum Amount
|
| |
Section 6.05(a)
|
Merger
|
| |
Section 1.01
|
Merger Consideration
|
| |
Section 2.01(c)
|
Merger Sub
|
| |
Preamble
|
Merger Sub Common Stock
|
| |
Section 2.01
|
Misuse
|
| |
Section 3.16(h)
|
MOR
|
| |
Preamble
|
MOR Financial Statements
|
| |
Section 3.06(a)
|
MOR Offering Materials
|
| |
Section 6.15
|
Notice of Superior Proposal
|
| |
Section 5.04(d)
|
Notice Period
|
| |
Section 5.04(d)
|
Owned Data Sources
|
| |
Section 4.16(q)
|
Parent
|
| |
Preamble
|
Parent Board
|
| |
Section 3.03(b)
|
Parent Board Designees
|
| |
Section 1.06(a)(i)
|
Parent Bringdown Certificate
|
| |
Article III
|
Parent Business Data
|
| |
Section 3.16(h)
|
Parent Business Systems
|
| |
Section 3.16(f)
|
Parent Capital Stock
|
| |
Section 3.03(a)
|
Parent Designees
|
| |
Section 1.06(a)(ii)
|
Parent Disclosure Letter
|
| |
Article III
|
Parent Expense Reimbursement Amount
|
| |
Section 8.03(c)
|
Parent Expenses
|
| |
Section 8.03(b)
|
Parent Insurance Policies
|
| |
Section 3.23
|
Parent Leased Real Property
|
| |
Section 3.15(b)
|
Parent Material Contract
|
| |
Section 3.14(a)
|
Parent Material Customers
|
| |
Section 3.19
|
Parent Material Suppliers
|
| |
Section 3.19
|
Parent Officer Designees
|
| |
Section 1.06(a)(ii)
|
Parent Preferred Stock
|
| |
Section 3.03(a)
|
Parent Products and Services
|
| |
Section 3.18(a)
|
Parent Real Property Leases
|
| |
Section 3.15(b)
|
Parent Registered IP
|
| |
Section 3.16(a)
|
Parent Related Party
|
| |
Section 3.24(a)
|
Parent Related Party Transaction
|
| |
Section 3.24(a)
|
Parent Stock Option
|
| |
Section 6.04(a)
|
Pension Plan
|
| |
Section 3.09(e)
|
PPP Loan Audit
|
| |
Section 6.16(c)
|
Processing
|
| |
Section 3.16(g)
|
RC Convertible Notes Conversion Agreement
|
| |
Section 2.01(g)
|
Release
|
| |
Section 3.13
|
Representatives
|
| |
Section 5.04(a)
|
Required Approvals
|
| |
Section 6.03(b)
|
Reverse Termination Fee
|
| |
Section 8.03(d)
|
SBA
|
| |
Section 6.16(a)
|
SDN List
|
| |
Section 3.17(b)
|
SEC Clearance Date
|
| |
Section 6.01(b)
|
Superior Proposal
|
| |
Section 5.04(f)(ii)
|
Surviving Corporation
|
| |
Section 1.01
|
Surviving Corporation Board Designees
|
| |
Section 1.06(b)(i)
|
Surviving Corporation Designees
|
| |
Section 1.06(b)(ii)
|
Surviving Corporation Officer Designees
|
| |
Section 1.06(b)(ii)
|
Third-Party Data Sources
|
| |
Section 4.16(p)
|
Union
|
| |
Section 3.10(c)
|
Voting Agreement
|
| |
Recitals
|
WARN Act
|
| |
Section 3.10(i)
|
|
| |
October 16, 2020
|
i.
|
Reviewed certain governing documents and other corporate organization materials that were deemed pertinent;
|
ii.
|
Reviewed the DRAFT Agreement and Plan of Merger and supporting conversion schedule;
|
iii.
|
Reviewed MOR Letter of Intent;
|
iv.
|
Examined historical and projected financial information provided by management of Helix and MOR;
|
v.
|
Reviewed other documents, and related industry information and statistics we deemed relevant;
|
vi.
|
Interviewed management concerning Helix’s and MOR’s history, operations, services, customer relationships, employees, competition, outlook, strengths, weaknesses, opportunities, and threats, as well as other aspects of the business we considered pertinent;
|
vii.
|
We reviewed publicly available information on selected guideline public companies and guideline precedent transactions;
|
viii.
|
Performed discounted cash flow analyses and sensitized the results based on a range of selected inputs;
|
ix.
|
Performed guideline publicly traded companies' analysis in the analysis of value for MOR;
|
x.
|
Considered such other information regarding the Helix and MOR and their industry deemed relevant by MPI, including the current economic environment, in general, and the specific economic factors bearing on firms competing in the industry;
|
xi.
|
Conducted studies, analyses, and inquiries as MPI deemed appropriate.
|
(a)
|
Any stockholder of a corporation of this State who holds shares of stock on the date of the making of a demand pursuant to subsection (d) of this section with respect to such shares, who continuously holds such shares through the effective date of the merger or consolidation, who has otherwise complied with subsection (d) of this section and who has neither voted in favor of the merger or consolidation nor consented thereto in writing pursuant to § 228 of this title shall be entitled to an appraisal by the Court of Chancery of the fair value of the stockholder’s shares of stock under the circumstances described in subsections (b) and (c) of this section. As used in this section, the word “stockholder” means a holder of record of stock in a corporation; the words “stock” and “share” mean and include what is ordinarily meant by those words; and the words “depository receipt” mean a receipt or other instrument issued by a depository representing an interest in 1 or more shares, or fractions thereof, solely of stock of a corporation, which stock is deposited with the depository.
|
(b)
|
Appraisal rights shall be available for the shares of any class or series of stock of a constituent corporation in a merger or consolidation to be effected pursuant to § 251 (other than a merger effected pursuant to § 251(g) of this title), § 252, § 254, § 255, § 256, § 257, § 258, § 263 or § 264 of this title:
|
(1)
|
Provided, however, that no appraisal rights under this section shall be available for the shares of any class or series of stock, which stock, or depository receipts in respect thereof, at the record date fixed to determine the stockholders entitled to receive notice of the meeting of stockholders to act upon the agreement of merger or consolidation (or, in the case of a merger pursuant to § 251(h), as of immediately prior to the execution of the agreement of merger), were either: (i) listed on a national securities exchange or (ii) held of record by more than 2,000 holders; and further provided that no appraisal rights shall be available for any shares of stock of the constituent corporation surviving a merger if the merger did not require for its approval the vote of the stockholders of the surviving corporation as provided in § 251(f) of this title.
|
(2)
|
Notwithstanding paragraph (b)(1) of this section, appraisal rights under this section shall be available for the shares of any class or series of stock of a constituent corporation if the holders thereof are required by the terms of an agreement of merger or consolidation pursuant to §§ 251, 252, 254, 255, 256, 257, 258, 263 and 264 of this title to accept for such stock anything except:
|
a.
|
Shares of stock of the corporation surviving or resulting from such merger or consolidation, or depository receipts in respect thereof;
|
b.
|
Shares of stock of any other corporation, or depository receipts in respect thereof, which shares of stock (or depository receipts in respect thereof) or depository receipts at the effective date of the merger or consolidation will be either listed on a national securities exchange or held of record by more than 2,000 holders;
|
c.
|
Cash in lieu of fractional shares or fractional depository receipts described in the foregoing paragraphs (b)(2)a. and b. of this section; or
|
d.
|
Any combination of the shares of stock, depository receipts and cash in lieu of fractional shares or fractional depository receipts described in the foregoing paragraphs (b)(2)a., b. and c. of this section.
|
(3)
|
In the event all of the stock of a subsidiary Delaware corporation party to a merger effected under § 253 or § 267 of this title is not owned by the parent immediately prior to the merger, appraisal rights shall be available for the shares of the subsidiary Delaware corporation.
|
(4)
|
[Repealed]
|
(c)
|
Any corporation may provide in its certificate of incorporation that appraisal rights under this section
|
(d)
|
Appraisal rights shall be perfected as follows:
|
(1)
|
If a proposed merger or consolidation for which appraisal rights are provided under this section is to be submitted for approval at a meeting of stockholders, the corporation, not less than 20 days prior to the meeting, shall notify each of its stockholders who was such on the record date for notice of such meeting (or such members who received notice in accordance with § 255(c) of this title) with respect to shares for which appraisal rights are available pursuant to subsection (b) or (c) of this section that appraisal rights are available for any or all of the shares of the constituent corporations, and shall include in such notice a copy of this section and, if 1 of the constituent corporations is a nonstock corporation, a copy of § 114 of this title. Each stockholder electing to demand the appraisal of such stockholder’s shares shall deliver to the corporation, before the taking of the vote on the merger or consolidation, a written demand for appraisal of such stockholder’s shares; provided that a demand may be delivered to the corporation by electronic transmission if directed to an information processing system (if any) expressly designated for that purpose in such notice. Such demand will be sufficient if it reasonably informs the corporation of the identity of the stockholder and that the stockholder intends thereby to demand the appraisal of such stockholder’s shares. A proxy or vote against the merger or consolidation shall not constitute such a demand. A stockholder electing to take such action must do so by a separate written demand as herein provided. Within 10 days after the effective date of such merger or consolidation, the surviving or resulting corporation shall notify each stockholder of each constituent corporation who has complied with this subsection and has not voted in favor of or consented to the merger or consolidation of the date that the merger or consolidation has become effective; or
|
(2)
|
If the merger or consolidation was approved pursuant to § 228, § 251(h), § 253, or § 267 of this title, then either a constituent corporation before the effective date of the merger or consolidation or the surviving or resulting corporation within 10 days thereafter shall notify each of the holders of any class or series of stock of such constituent corporation who are entitled to appraisal rights of the approval of the merger or consolidation and that appraisal rights are available for any or all shares of such class or series of stock of such constituent corporation, and shall include in such notice a copy of this section and, if 1 of the constituent corporations is a nonstock corporation, a copy of § 114 of this title. Such notice may, and, if given on or after the effective date of the merger or consolidation, shall, also notify such stockholders of the effective date of the merger or consolidation. Any stockholder entitled to appraisal rights may, within 20 days after the date of giving such notice or, in the case of a merger approved pursuant to § 251(h) of this title, within the later of the consummation of the offer contemplated by § 251(h) of this title and 20 days after the date of giving such notice, demand in writing from the surviving or resulting corporation the appraisal of such holder’s shares; provided that a demand may be delivered to the corporation by electronic transmission if directed to an information processing system (if any) expressly designated for that purpose in such notice. Such demand will be sufficient if it reasonably informs the corporation of the identity of the stockholder and that the stockholder intends thereby to demand the appraisal of such holder’s shares. If such notice did not notify stockholders of the effective date of the merger or consolidation, either (i) each such constituent corporation shall send a second notice before the effective date of the merger or consolidation notifying each of the holders of any class or series of stock of such constituent corporation that are entitled to appraisal rights of the effective date of the merger or consolidation or (ii) the surviving or resulting corporation shall send such a second notice to all such holders on or within 10 days after such effective date; provided, however, that if such second notice is sent more than 20 days following the sending of the first notice or, in the case of a merger approved pursuant to § 251(h) of this title, later than the later of the consummation of the offer contemplated by § 251(h) of this title and 20 days following the sending of the first notice, such second notice need only be sent to each
|
(e)
|
Within 120 days after the effective date of the merger or consolidation, the surviving or resulting corporation or any stockholder who has complied with subsections (a) and (d) of this section hereof and who is otherwise entitled to appraisal rights, may commence an appraisal proceeding by filing a petition in the Court of Chancery demanding a determination of the value of the stock of all such stockholders. Notwithstanding the foregoing, at any time within 60 days after the effective date of the merger or consolidation, any stockholder who has not commenced an appraisal proceeding or joined that proceeding as a named party shall have the right to withdraw such stockholder’s demand for appraisal and to accept the terms offered upon the merger or consolidation. Within 120 days after the effective date of the merger or consolidation, any stockholder who has complied with the requirements of subsections (a) and (d) of this section hereof, upon request given in writing (or by electronic transmission directed to an information processing system (if any) expressly designated for that purpose in the notice of appraisal), shall be entitled to receive from the corporation surviving the merger or resulting from the consolidation a statement setting forth the aggregate number of shares not voted in favor of the merger or consolidation (or, in the case of a merger approved pursuant to § 251(h) of this title, the aggregate number of shares (other than any excluded stock (as defined in § 251(h)(6)d. of this title)) that were the subject of, and were not tendered into, and accepted for purchase or exchange in, the offer referred to in § 251(h)(2)), and, in either case, with respect to which demands for appraisal have been received and the aggregate number of holders of such shares. Such statement shall be given to the stockholder within 10 days after such stockholder’s request for such a statement is received by the surviving or resulting corporation or within 10 days after expiration of the period for delivery of demands for appraisal under subsection (d) of this section hereof, whichever is later. Notwithstanding subsection (a) of this section, a person who is the beneficial owner of shares of such stock held either in a voting trust or by a nominee on behalf of such person may, in such person’s own name, file a petition or request from the corporation the statement described in this subsection.
|
(f)
|
Upon the filing of any such petition by a stockholder, service of a copy thereof shall be made upon the surviving or resulting corporation, which shall within 20 days after such service file in the office of the Register in Chancery in which the petition was filed a duly verified list containing the names and addresses of all stockholders who have demanded payment for their shares and with whom agreements as to the value of their shares have not been reached by the surviving or resulting corporation. If the petition shall be filed by the surviving or resulting corporation, the petition shall be accompanied by such a duly verified list. The Register in Chancery, if so ordered by the Court, shall give notice of the time and place fixed for the hearing of such petition by registered or certified mail to the surviving or resulting corporation and to the stockholders shown on the list at the addresses therein stated. Such notice shall also be given by 1 or more publications at least 1 week before the day of the hearing, in a newspaper of general circulation published in the City of Wilmington, Delaware or such publication as the Court deems advisable. The forms of the notices by mail and by publication shall be approved by the Court, and the costs thereof shall be borne by the surviving or resulting corporation.
|
(g)
|
At the hearing on such petition, the Court shall determine the stockholders who have complied with this section and who have become entitled to appraisal rights. The Court may require the stockholders who have demanded an appraisal for their shares and who hold stock represented by certificates to submit their certificates of stock to the Register in Chancery for notation thereon of the pendency of the appraisal proceedings; and if any stockholder fails to comply with such direction, the Court may dismiss the proceedings as to such stockholder. If immediately before the merger or consolidation the shares of the class or series of stock of the constituent corporation as to which appraisal rights are available were listed on a national securities exchange, the Court shall dismiss the proceedings as to all holders of such shares who are otherwise entitled to appraisal rights unless (1) the total number of shares entitled to appraisal exceeds 1% of the outstanding shares of the class or series eligible for appraisal, (2) the value of the consideration provided in the merger or consolidation for such total number of shares exceeds $1 million, or (3) the merger was approved pursuant to § 253 or § 267 of this title.
|
(h)
|
After the Court determines the stockholders entitled to an appraisal, the appraisal proceeding shall be conducted in accordance with the rules of the Court of Chancery, including any rules specifically governing appraisal proceedings. Through such proceeding the Court shall determine the fair value of the shares exclusive of any element of value arising from the accomplishment or expectation of the merger or consolidation, together with interest, if any, to be paid upon the amount determined to be the fair value. In determining such fair value, the Court shall take into account all relevant factors. Unless the Court in its discretion determines otherwise for good cause shown, and except as provided in this subsection, interest from the effective date of the merger through the date of payment of the judgment shall be compounded quarterly and shall accrue at 5% over the Federal Reserve discount rate (including any surcharge) as established from time to time during the period between the effective date of the merger and the date of payment of the judgment. At any time before the entry of judgment in the proceedings, the surviving corporation may pay to each stockholder entitled to appraisal an amount in cash, in which case interest shall accrue thereafter as provided herein only upon the sum of (1) the difference, if any, between the amount so paid and the fair value of the shares as determined by the Court, and (2) interest theretofore accrued, unless paid at that time. Upon application by the surviving or resulting corporation or by any stockholder entitled to participate in the appraisal proceeding, the Court may, in its discretion, proceed to trial upon the appraisal prior to the final determination of the stockholders entitled to an appraisal. Any stockholder whose name appears on the list filed by the surviving or resulting corporation pursuant to subsection (f) of this section and who has submitted such stockholder’s certificates of stock to the Register in Chancery, if such is required, may participate fully in all proceedings until it is finally determined that such stockholder is not entitled to appraisal rights under this section.
|
(i)
|
The Court shall direct the payment of the fair value of the shares, together with interest, if any, by the surviving or resulting corporation to the stockholders entitled thereto. Payment shall be so made to each such stockholder, in the case of holders of uncertificated stock forthwith, and the case of holders of shares represented by certificates upon the surrender to the corporation of the certificates representing such stock. The Court’s decree may be enforced as other decrees in the Court of Chancery may be enforced, whether such surviving or resulting corporation be a corporation of this State or of any state.
|
(j)
|
The costs of the proceeding may be determined by the Court and taxed upon the parties as the Court deems equitable in the circumstances. Upon application of a stockholder, the Court may order all or a portion of the expenses incurred by any stockholder in connection with the appraisal proceeding, including, without limitation, reasonable attorney’s fees and the fees and expenses of experts, to be charged pro rata against the value of all the shares entitled to an appraisal.
|
(k)
|
From and after the effective date of the merger or consolidation, no stockholder who has demanded appraisal rights as provided in subsection (d) of this section shall be entitled to vote such stock for any purpose or to receive payment of dividends or other distributions on the stock (except dividends or other distributions payable to stockholders of record at a date which is prior to the effective date of the merger or consolidation); provided, however, that if no petition for an appraisal shall be filed within the time provided in subsection (e) of this section, or if such stockholder shall deliver to the surviving or resulting corporation a written withdrawal of such stockholder’s demand for an appraisal and an
|
(l)
|
The shares of the surviving or resulting corporation to which the shares of such objecting stockholders would have been converted had they assented to the merger or consolidation shall have the status of authorized and unissued shares of the surviving or resulting corporation.
|
Item 20.
|
Indemnification of Directors and Officers
|
•
|
the policies of directors’ and officers’ liability insurance and fiduciary liability insurance maintained by Helix and its subsidiaries as of October 16, 2020; or
|
•
|
provide substitute policies for not less than the existing coverage and having other terms not less favorable to the insured persons, except that in no event will the annual cost to Forian for maintaining those policies exceed 300% of the annual premium paid by Helix, which we refer to as the maximum amount.
|
Item 21.
|
Exhibits and Financial Statement Schedules
|
(a)
|
The following is a list of exhibits to this registration statement:
|
Exhibit
No.
|
| |
Description
|
| |
Agreement and Plan of Merger, dated as of October 16, 2020, by and among Helix Technologies, Inc., Forian Inc., DNA Merger Sub, Inc. and Medical Outcomes Research Analytics, LLC (included as Appendix A to the proxy statement/prospectus forming a part of this Registration Statement).
|
|
2.2*
|
| |
Form of Equity Interest Contribution Agreement (to be included as Appendix B to the proxy statement/prospectus forming a part of this Registration Statement).
|
| |
Certificate of Incorporation of the Registrant
|
|
| |
Bylaws of the Registrant
|
|
4.1+*
|
| |
Forian Inc. 2020 Equity Incentive Plan
|
5.1*
|
| |
Opinion of Duane Morris LLP as to the validity of the securities being registered.
|
8.1*
|
| |
Opinion of Duane Morris LLP regarding certain tax matters.
|
| |
Consent of Marcum LLP, relating to MOR’s financial statements.
|
|
| |
Consent of BF Borgers CPA PC, relating to Helix’s financial statements.
|
|
23.3*
|
| |
Consent of Duane Morris LLP (included in Exhibit 5.1).
|
23.4*
|
| |
Consent of Duane Morris LLP (included in Exhibit 8.1).
|
| |
Power of Attorney (included on the signature page to the Registration Statement).
|
|
| |
Opinion of Management Planning Inc. (included as Appendix C to the proxy statement/prospectus forming a part of this Registration Statement).
|
|
| |
Consent of Management Planning Inc. (included in Exhibit 99.1)
|
|
| |
Consent of Mark J. Adler, M.D.
|
|
| |
Consent of Ian G. Banwell
|
|
| |
Consent of Jennifer Hajj
|
|
| |
Consent of Shahir Kassam-Adams
|
|
| |
Consent of Stanley S. Trotman, Jr.
|
|
| |
Form of Proxy Card for Helix Technologies, Inc.
|
*
|
To be filed by amendment.
|
+
|
Indicates management contract or compensatory plan.
|
Item 22.
|
Undertakings
|
(a)
|
To file, during any period in which offers or sales are being made, a post-effective amendment to this Registration Statement:
|
(1)
|
To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933.
|
(2)
|
To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) that, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement.
|
(3)
|
To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement.
|
(b)
|
That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment will be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time will be deemed to be the initial bona fide offering thereof.
|
(c)
|
To remove from registration by means of a post-effective amendment any of the securities being registered that remain unsold at the termination of the offering.
|
(d)
|
That for purposes of determining any liability under the Securities Act of 1933, each filing of the registrant’s annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (and, where applicable, each filing of an employee benefit plan’s annual report pursuant to Section 15(d) of the Exchange Act) that is incorporated by reference in the registration statement will be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time will be deemed to be the initial bona fide offering thereof.
|
(e)
|
That prior to any public reoffering of the securities registered hereunder through use of a prospectus that is a part of this Registration Statement, by any person or party who is deemed to be an underwriter within the meaning of Rule 145(c), the issuer undertakes that such reoffering prospectus will contain the information called for by the applicable registration form with respect to reofferings by persons who may be deemed underwriters, in addition to the information called for by the other items of the applicable form.
|
(f)
|
That every prospectus (1) that is filed pursuant to paragraph (e) immediately preceding, or (2) that purports to meet the requirements of Section 10(a)(3) of the Securities Act of 1933 and is used in connection with an offering of securities subject to Rule 415, will be filed as a part of an amendment to the registration statement and will not be used until such amendment is effective, and that, for purposes of determining any liability under the Securities Act of 1933, each such post-effective amendment will be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time will be deemed to be the initial bona fide offering thereof.
|
(g)
|
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the provisions described in Item 20 above, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question of whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue.
|
(h)
|
To respond to requests for information that is incorporated by reference into the prospectus pursuant to Item 4, 10(b), 11, or 13 of this Form, within one business day of receipt of such request, and to send the incorporated documents by first-class mail or other equally prompt means. This includes information contained in documents filed subsequent to the effective date of the registration statement through the date of responding to the request.
|
(i)
|
To supply by means of a post-effective amendment all information concerning a transaction, and the company being acquired involved therein, that was not the subject of and included in the registration statement when it became effective.
|
|
| |
FORIAN INC.
|
|||
|
| |
|
| |
|
|
| |
By:
|
| |
/s/ Daniel Barton
|
|
| |
Name:
|
| |
Daniel Barton
|
|
| |
Title:
|
| |
Chief Executive Officer
|
Name
|
| |
Title
|
| |
Date
|
/s/ Daniel Barton
|
| |
Chief Executive Officer
(Principal Executive Officer)
|
| |
November 24, 2020
|
Daniel Barton
|
| |||||
|
| |
|
| |
|
/s/ Clifford Farren
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
| |
November 24, 2020
|
Clifford Farren
|
| |||||
|
| |
|
| |
|
/s/ Adam Dublin
|
| |
Director
|
| |
November 24, 2020
|
Adam Dublin
|
| |||||
|
| |
|
| ||
/s/ Martin Wygod
|
| |
Director
|
| |
November 24, 2020
|
Martin Wygod
|
| |
|
| |
|
|
| |
|
| |
|
/s/ Max Wygod
|
| |
Director
|
| |
November 24, 2020
|
Max Wygod
|
| |
|
| |
|
/s/ Spenser Karr
|
|
Name: Spenser Karr
|
|
Title: Sole Incorporator
|
|
Incorporator Address:
|
|
c/o Duane Morris LLP
|
|
30 S. 17th Street
|
|
Philadelphia, PA 19103
|
Page
|
||
ARTICLE 1
OFFICES
|
||
Section 1.1
|
Registered Office.
|
1
|
Section 1.2
|
Other Offices.
|
1
|
ARTICLE 2
CORPORATE SEAL
|
||
Section 2.1
|
Corporate Seal
|
1
|
ARTICLE 3
STOCKHOLDERS’ MEETINGS
|
||
Section 3.1
|
Place of Meetings
|
1
|
Section 3.2
|
Annual Meetings
|
1
|
Section 3.3
|
Special Meetings
|
5
|
Section 3.4
|
Notice of Meetings
|
6
|
Section 3.5
|
Quorum
|
7
|
Section 3.6
|
Adjournment and Notice of Adjourned Meetings
|
7
|
Section 3.7
|
Voting Rights
|
7
|
Section 3.8
|
Joint Owners of Stock
|
8
|
Section 3.9
|
List of Stockholders
|
8
|
Section 3.10
|
Inspectors of Election
|
8
|
Section 3.11
|
Action Without Meeting
|
8
|
Section 3.12
|
Organization
|
9
|
ARTICLE 4
DIRECTORS
|
||
Section 4.1
|
Number and Term of Office.
|
9
|
Section 4.2
|
Classes of Directors.
|
10
|
Section 4.3
|
Powers.
|
10
|
Section 4.4
|
Vacancies.
|
10
|
Section 4.5
|
Resignation.
|
11
|
Section 4.6
|
Removal.
|
11
|
Section 4.7
|
Meetings.
|
11
|
Section 4.8
|
Quorum and Voting.
|
12
|
Section 4.9
|
Action Without Meeting.
|
12
|
Section 4.10
|
Fees and Compensation.
|
12
|
Section 4.11
|
Committees.
|
12
|
Section 4.12
|
Duties of Chairperson.
|
14
|
Section 4.13
|
Organization.
|
14
|
ARTICLE 5
OFFICERS
|
||
Section 5.1
|
Officers Designated.
|
14
|
Section 5.2
|
Tenure and Duties of Officers.
|
14
|
Section 5.3
|
Delegation of Authority.
|
16
|
Section 5.4
|
Resignations.
|
16
|
Section 5.5
|
Removal.
|
16
|
ARTICLE 6
EXECUTION OF CORPORATE INSTRUMENTS AND VOTING OF SECURITIES OWNED BY THE CORPORATION
|
||
Section 6.1
|
Execution of Corporate Instruments.
|
16
|
Section 6.2
|
Voting Securities Owned by the Corporation.
|
17
|
ARTICLE 7
SHARES OF STOCK
|
||
Section 7.1
|
Form and Execution of Certificates.
|
17
|
Section 7.2
|
Lost Certificates.
|
17
|
Section 7.3
|
Transfers.
|
17
|
Section 7.4
|
Fixing Record Dates.
|
18
|
Section 7.5
|
Registered Stockholders.
|
18
|
ARTICLE 8
OTHER SECURITIES OF THE CORPORATION
|
||
Section 8.1
|
Execution of Other Securities.
|
18
|
ARTICLE 9
DIVIDENDS
|
||
Section 9.1
|
Declaration of Dividends.
|
19
|
Section 9.2
|
Dividend Reserve.
|
19
|
ARTICLE 10
FISCAL YEAR
|
||
Section 10.1
|
Fiscal Year.
|
19
|
ARTICLE 11
INDEMNIFICATION
|
||
Section 11.1
|
Indemnification of Directors, Executive Officers, Other Officers, Employees and Other Agents.
|
19
|
ARTICLE 12
NOTICES
|
||
Section 12.1
|
Notices.
|
23
|
ARTICLE 13
AMENDMENTS
|
||
Section 13.1
|
Amendments
|
24
|
ARTICLE 14
FORUM SELECTION
|
||
Section 14.1
|
Forum
|
25
|
Dated: November 24, 2020
|
/s/ Mark J. Adler M.D.
|
Name: Mark J. Adler, M.D
|
Dated: November 24, 2020
|
/s/ Ian G. Banwell
|
Name: Ian G. Banwell
|
Dated: November 24, 2020
|
/s/ Jennifer Hajj
|
Name: Jennifer Hajj
|
Dated: November 24, 2020
|
/s/ Shahir Kassam-Adams
|
Name: Shahir Kassam-Adams
|
Dated: November 24, 2020
|
/s/ Stanley S. Trotman, Jr.
|
Name Stanley S. Trotman, Jr.
|