Delaware
|
85-3467693
|
|
(State of Other Jurisdiction of incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
41 University Drive, Suite 400, Newtown, PA
|
18940
|
|
(Address of principal executive offices)
|
(Zip code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
Common Stock, $0.001 par value per share
|
FORA
|
The Nasdaq Stock Market LLC
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☒
|
Smaller reporting company ☒
|
Emerging growth company ☒
|
PART I
|
FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
1
|
|
|
|
|
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
3
|
|
|
|
|
|
5
|
|
|
|
|
|
6
|
|
|
|
|
Item 2.
|
31
|
|
|
|
|
Item 3.
|
42
|
|
|
|
|
Item 4.
|
43
|
|
|
|
|
PART II
|
OTHER INFORMATION
|
44
|
|
|
|
Item 1.
|
44
|
|
|
|
|
Item 1A.
|
44
|
|
|
|
|
Item 2.
|
44
|
|
|
|
|
Item 3.
|
44
|
|
|
|
|
Item 4.
|
45
|
|
|
|
|
Item 5.
|
45
|
|
|
|
|
Item 6.
|
45
|
|
|
|
|
46
|
Item 1.
|
Financial Statements and Supplementary Unaudited Data
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
2022
|
2021
|
2022 |
2021 |
|||||||||||||
Revenues:
|
||||||||||||||||
Information and Software
|
$
|
6,780,680
|
$
|
4,489,177
|
$ | 18,674,213 | $ | 9,661,826 | ||||||||
Services
|
341,173
|
269,753
|
1,168,034 | 858,400 | ||||||||||||
Other
|
54,475
|
202,825
|
259,618 | 610,123 | ||||||||||||
Total revenues
|
7,176,328
|
4,961,755
|
20,101,865 | 11,130,349 | ||||||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of revenues
|
1,839,996
|
1,337,981
|
5,154,353 |
3,028,657 |
||||||||||||
Research and development
|
3,259,511
|
2,612,184
|
9,869,435 | 6,059,948 | ||||||||||||
Sales and marketing
|
1,525,286
|
1,088,203
|
4,455,269 | 2,864,213 | ||||||||||||
General and administrative
|
4,659,959
|
6,673,723
|
15,618,570 | 16,035,981 | ||||||||||||
Separation expenses | — | — | 5,611,857 | — | ||||||||||||
Gain on sale of assets | — | — | (202,159 | ) | — | |||||||||||
Depreciation and amortization
|
842,933
|
598,565
|
2,052,729 | 1,381,637 | ||||||||||||
Transaction related expenses
|
—
|
—
|
— | 1,210,279 | ||||||||||||
Total costs and expenses
|
12,127,685
|
12,310,656
|
42,560,054 | 30,580,715 | ||||||||||||
Loss From Operations
|
(4,951,357
|
)
|
(7,348,901
|
)
|
(22,458,189 | ) | (19,450,366 | ) | ||||||||
Other Income (Expense):
|
||||||||||||||||
Change in fair value of warrant liability
|
8,539
|
251,778
|
343,155 | 746,605 | ||||||||||||
Interest and investment income
|
89,160
|
1,903
|
112,602 | 4,601 | ||||||||||||
Interest expense
|
(198,738 | ) | (79,422 | ) | (659,425 | ) | (101,325 | ) | ||||||||
Foreign currency related gains (losses)
|
(65,228 | ) | 152,920 |
266,600 |
298,170 |
|||||||||||
Total other income (expense), net
|
(166,267
|
)
|
327,179
|
62,932 | 948,051 | |||||||||||
Net loss before income taxes
|
(5,117,624
|
)
|
(7,021,722
|
)
|
(22,395,257 | ) | (18,502,315 | ) | ||||||||
Income tax expense
|
(10,000
|
)
|
—
|
(20,000 | ) | — | ||||||||||
Net Loss
|
$
|
(5,127,624
|
)
|
$
|
(7,021,722
|
)
|
$ | (22,415,257 | ) | $ | (18,502,315 | ) | ||||
Basic and diluted net loss per common share
|
$
|
(0.16
|
)
|
$
|
(0.22
|
)
|
$ | (0.70 | ) | $ | (0.64 | ) | ||||
Weighted-average shares outstanding:
|
32,088,358
|
31,332,735
|
31,978,719 | 28,814,825 |
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||
|
Shares
|
Par Value @ $0.001 per share
|
Shares
|
Par Value @ $0.001 per share
|
Additional Paid In Capital
|
Accumulated Deficit
|
Stockholders’ Equity
|
|||||||||||||||||||||
Balance at January 1, 2022
|
—
|
$
|
—
|
31,773,154
|
$
|
31,773
|
$
|
57,959,622
|
$
|
(32,820,130
|
)
|
$
|
25,171,265
|
|||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
—
|
—
|
339,742
|
340
|
(58,425
|
)
|
—
|
(58,085
|
)
|
|||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
—
|
—
|
8,114
|
8
|
(8
|
)
|
—
|
—
|
||||||||||||||||||||
Issuance of Forian common stock upon exercise of warrants
|
— | — | 16,990 | 17 | (17 | ) | — | — | ||||||||||||||||||||
Stock based compensation expense
|
—
|
—
|
—
|
—
|
11,634,022
|
—
|
11,634,022
|
|||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(22,415,257
|
)
|
(22,415,257
|
)
|
|||||||||||||||||||
Balance at September 30, 2022
|
—
|
$
|
—
|
32,138,000
|
$
|
32,138
|
$
|
69,535,194
|
$
|
(55,235,387
|
)
|
$
|
14,331,945
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||
|
Shares
|
Par Value @ $0.001 per share
|
Shares
|
Par Value @ $0.001 per share
|
Additional Paid In Capital
|
Accumulated Deficit
|
Stockholders’ Equity
|
|||||||||||||||||||||
Balance at January 1, 2021
|
—
|
$
|
—
|
21,233,039
|
$
|
21,233
|
$
|
17,514,907
|
$
|
(6,269,025
|
)
|
$
|
11,267,115
|
|||||||||||||||
Issuance of Forian Common stock in Helix Acquisition
|
—
|
—
|
8,408,383
|
8,408
|
18,446,376
|
—
|
18,454,784
|
|||||||||||||||||||||
Forian Restricted Stock Vesting from MOR unvested restricted stock
|
—
|
—
|
671,641
|
671
|
9,987
|
—
|
10,658
|
|||||||||||||||||||||
Issuance of common stock warrants
|
—
|
—
|
—
|
—
|
389,976
|
—
|
389,976
|
|||||||||||||||||||||
Forian shares issued upon exercise of MOR Class B options
|
—
|
—
|
10,167
|
10
|
292,820
|
—
|
292,830
|
|||||||||||||||||||||
Stock based compensation expense
|
—
|
—
|
—
|
—
|
6,235,021
|
—
|
6,235,021
|
|||||||||||||||||||||
Issuance of Forian common stock
|
—
|
—
|
1,191,743
|
1,192
|
11,967,460
|
—
|
11,968,652
|
|||||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
—
|
—
|
18,110
|
19
|
48,551
|
—
|
48,570
|
|||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(18,502,315
|
)
|
(18,502,315
|
)
|
|||||||||||||||||||
Balance at September 30, 2021
|
—
|
$
|
—
|
31,533,083
|
$
|
31,533
|
$
|
54,905,098
|
$
|
(24,771,340
|
)
|
$
|
30,165,291
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||
|
Shares
|
Par Value @ $0.001 per share
|
Shares
|
Par Value @ $0.001 per share
|
Additional Paid In Capital
|
Accumulated Deficit
|
Stockholders’ Equity
|
|||||||||||||||||||||
Balance at July 1, 2022
|
—
|
$
|
—
|
32,045,011
|
$
|
32,045
|
$
|
67,572,043
|
$
|
(50,107,763
|
)
|
$
|
17,496,325
|
|||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
—
|
—
|
75,999
|
76
|
(76
|
)
|
—
|
—
|
||||||||||||||||||||
Issuance of Forian common stock upon exercise of warrants
|
—
|
—
|
16,990
|
17
|
(17
|
)
|
—
|
—
|
||||||||||||||||||||
Stock based compensation expense
|
—
|
—
|
—
|
—
|
1,963,244
|
—
|
1,963,244
|
|||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(5,127,624
|
)
|
(5,127,624
|
)
|
|||||||||||||||||||
Balance at September 30, 2022
|
—
|
$
|
—
|
32,138,000
|
$
|
32,138
|
$
|
69,535,194
|
$
|
(55,235,387
|
)
|
$
|
14,331,945
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||
|
Shares
|
Par Value @ $0.001 per share
|
Shares
|
Par Value @ $0.001 per share
|
Additional Paid In Capital
|
Accumulated Deficit
|
Stockholders’ Equity
|
|||||||||||||||||||||
Balance at July 1, 2021
|
—
|
$
|
—
|
31,198,721
|
$
|
31,199
|
$
|
52,264,976
|
$
|
(17,749,618
|
)
|
$
|
34,546,557
|
|||||||||||||||
Forian Restricted Stock Vesting from MOR unvested restricted stock
|
—
|
—
|
328,518
|
328
|
4,885
|
—
|
5,213
|
|||||||||||||||||||||
Stock based compensation expense
|
—
|
—
|
—
|
—
|
2,622,293
|
—
|
2,622,293
|
|||||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
—
|
—
|
5,844
|
6
|
12,944
|
—
|
12,950
|
|||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
—
|
(7,021,722
|
)
|
(7,021,722
|
)
|
|||||||||||||||||||
Balance at September 30, 2021
|
—
|
$
|
—
|
31,533,083
|
$
|
31,533
|
$
|
54,905,098
|
$
|
(24,771,340
|
)
|
$
|
30,165,291
|
For the Nine Months Ended September 30,
|
||||||||
2022
|
2021
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(22,415,257
|
)
|
$
|
(18,502,315
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
2,052,729
|
1,381,637
|
||||||
Amortization on right of use asset
|
153,365 | 166,489 |
||||||
Gain on sale of assets
|
(202,159 | ) | — | |||||
Amortization of debt issuance costs
|
3,999 | 444 |
||||||
Accrued interest on Convertible Notes
|
629,041 | 70,000 |
||||||
Realized and unrealized gain on marketable securities
|
(110,914
|
)
|
(3,295
|
)
|
||||
Provision for doubtful accounts
|
142,846
|
89,130
|
||||||
Stock-based compensation expense
|
11,634,022
|
6,245,679
|
||||||
Change in fair value of warrant liability
|
(343,155
|
)
|
(746,605
|
)
|
||||
Unrealized foreign currency related (gains) and losses
|
14,803 | (15,030 | ) | |||||
Issuance of warrants in connection with transaction expenses
|
—
|
389,976
|
||||||
Change in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(1,761,038
|
)
|
(1,757,660
|
)
|
||||
Contract assets
|
(921,290
|
)
|
(147,651
|
)
|
||||
Prepaid expenses
|
(187,703
|
)
|
(576,836
|
)
|
||||
Changes in lease liabilities during the period |
(148,378 | ) | (186,383 | ) | ||||
Deposits and other assets
|
504,052
|
(120,732
|
)
|
|||||
Accounts payable
|
(228,151
|
)
|
(234,152
|
)
|
||||
Accrued expenses |
481,159 | 559,770 |
||||||
Deferred revenues
|
1,708,759
|
202,337
|
||||||
Net cash used in operating activities
|
(8,993,270
|
)
|
(13,185,197
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Additions to property and equipment
|
(1,695,937
|
)
|
(640,080
|
)
|
||||
Proceeds from sale of assets
|
225,575 | — | ||||||
Purchase of marketable securities
|
(42,929,102
|
)
|
(24,903,107
|
)
|
||||
Sale of marketable securities
|
36,392,416
|
24,009,003
|
||||||
Cash acquired as part of business combination
|
—
|
1,310,977
|
||||||
Net cash used in investing activities
|
(8,007,048
|
)
|
(223,207
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from exercise of MOR Class B options
|
—
|
292,830
|
||||||
Payments on notes payable and financing arrangements
|
(13,122
|
)
|
(5,551
|
)
|
||||
Payment of employee withholding tax related to restricted stock units
|
(58,085 | ) | — | |||||
Proceeds from exercise of common stock options
|
— | 48,570 | ||||||
Proceeds from sale of common stock
|
— | 11,968,652 | ||||||
Proceeds from the issuance of convertible notes payable
|
— | 23,978,670 | ||||||
Net cash (used in) provided by financing activities
|
(71,207
|
)
|
36,283,171
|
|||||
Effect of foreign exchange rate changes on cash
|
(6,686 | ) | (5,132 | ) | ||||
Net change in cash
|
(17,078,211
|
)
|
22,869,635
|
|||||
Cash and cash equivalents, beginning of period
|
18,663,805
|
665,463
|
||||||
Cash and cash equivalents, end of period
|
$
|
1,585,594
|
$
|
23,535,098
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for interest
|
$ | — | $ | 724 | ||||
Cash paid for taxes
|
$ | 2,550 | $ | — | ||||
Non-cash Investing Activities:
|
||||||||
Non-cash consideration for Helix acquisition
|
$ | — | $ | 18,454,784 |
Note 1
|
BUSINESS ORGANIZATION AND NATURE OF OPERATIONS
|
Note 2
|
BASIS OF PRESENTATION
|
Note 3
|
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
|
Contract Assets
|
Contract Liability
|
||||||||||||||
|
Costs of obtaining contracts
|
Unbilled revenue
|
Total
|
Deferred Revenue
|
||||||||||||
Balance at January 1, 2021
|
$
|
53,784
|
$
|
142,917
|
$
|
196,701
|
$
|
158,884
|
||||||||
Acquired from Helix
|
—
|
20,128
|
20,128
|
320,936
|
||||||||||||
Acquired balances recognized during period
|
—
|
(20,128
|
)
|
(20,128
|
)
|
(263,787
|
)
|
|||||||||
Beginning deferred revenue balance recognized during the period
|
—
|
—
|
—
|
(158,884
|
)
|
|||||||||||
Net change due to timing of billings, payments and recognition
|
16,494
|
843,696
|
860,190
|
919,119
|
||||||||||||
Balance at December 31, 2021
|
70,278
|
986,613
|
1,056,891
|
976,268
|
||||||||||||
Beginning deferred revenue balance recognized during the period
|
—
|
—
|
—
|
(887,798
|
)
|
|||||||||||
Net change due to timing of billings, payments and recognition
|
105,358
|
815,932
|
921,290
|
2,596,557
|
||||||||||||
Balance at September 30, 2022
|
$
|
175,636
|
$
|
1,802,545
|
$
|
1,978,181
|
$
|
2,685,027
|
|
September 30,
2022
|
December 31, 2021
|
||||||
Estimated next
|
$
|
14,657,461
|
$
|
8,525,736
|
||||
|
14,597,945
|
11,424,934
|
||||||
Total
|
$
|
29,255,406
|
$
|
19,950,670
|
|
For the Three Months Ended
September 30,
|
For the Nine
Months Ended
September 30,
|
||||||||||||||
|
2022
|
2021
|
2022 | 2021 | ||||||||||||
Healthcare Information
|
$
|
4,310,694
|
$
|
2,146,203
|
$ | 11,448,468 | $ | 4,102,550 | ||||||||
Software Subscriptions
|
2,469,986
|
2,342,974
|
7,225,745 | 5,559,276 | ||||||||||||
Services
|
341,173
|
269,753
|
1,168,034 | 858,400 | ||||||||||||
Other
|
54,475
|
202,825
|
259,618 | 610,123 | ||||||||||||
Total
|
$
|
7,176,328
|
$
|
4,961,755
|
$ | 20,101,865 | $ | 11,130,349 |
Note 4
|
BUSINESS COMBINATION
|
Total purchase price
|
$
|
18,454,784
|
||
Assets acquired:
|
||||
Cash
|
1,310,977
|
|||
Accounts receivable, net
|
488,453
|
|||
Prepaid expenses
|
215,064
|
|||
Contract assets
|
20,128
|
|||
Other assets
|
450,000
|
|||
Property and equipment
|
146,559
|
|||
Software Technology
|
5,279,000
|
|||
Trade Names and Trademarks
|
386,000
|
|||
Customer Relationships
|
5,269,000
|
|||
Right of use assets
|
1,082,684 | |||
Deposits and other assets
|
58,950
|
|||
Total assets acquired
|
$
|
14,706,815
|
||
Liabilities assumed:
|
||||
Accounts payable
|
$
|
681,879
|
||
Accrued expenses
|
1,972,663 | |||
Short-term lease liabilities
|
295,364 | |||
Deferred revenues
|
320,936
|
|||
Warrant liability
|
1,247,715
|
|||
Notes payable and financing arrangements
|
20,801
|
|||
Other long-term liabilities
|
812,045
|
|||
Total liabilities assumed
|
$
|
5,351,403
|
||
Estimated fair value of net assets acquired:
|
$
|
9,355,412
|
||
Goodwill
|
$
|
9,099,372
|
|
For the Nine Months
Ended September 30,
|
|||
Description
|
2021
|
|||
Revenues
|
$
|
13,139,261
|
||
Net loss
|
$
|
(21,246,168
|
)
|
|
Net loss per share:
|
||||
Basic and diluted-as pro forma (unaudited)
|
$
|
(0.69
|
)
|
Note 5
|
MARKETABLE SECURITIES
|
Note 6
|
PREPAID EXPENSES AND OTHER CURRENT ASSETS
|
Note 7
|
PROPERTY AND EQUIPMENT, NET
|
September 30,
2022
|
December 31, 2021
|
|||||||
Personal computing equipment
|
$
|
195,089
|
$
|
131,137
|
||||
Furniture and equipment
|
123,309
|
119,381
|
||||||
Software development costs
|
2,985,827
|
1,338,044
|
||||||
Vehicles
|
—
|
25,876
|
||||||
Total
|
3,304,225
|
1,614,438
|
||||||
Less: Accumulated depreciation
|
(433,558
|
)
|
(82,479
|
)
|
||||
Property and equipment, net
|
$
|
2,870,667
|
$
|
1,531,959
|
Note 8
|
INTANGIBLE ASSETS, NET
|
Estimated
Useful Life
(Years)
|
Gross Carrying
Amount at
December 31,
2021
|
Accumulated
Amortization
|
Net Book
Value at
September 30,
2022 |
|||||||||||||
Customer Relationships
|
5
|
$
|
5,269,000
|
$
|
(1,663,834
|
)
|
$
|
3,605,166
|
||||||||
Software Technology
|
2
|
1,170,000
|
(923,060
|
)
|
246,940
|
|||||||||||
Software Technology
|
7
|
4,109,000
|
(926,273
|
)
|
3,182,727
|
|||||||||||
Tradenames and Trademarks
|
8
|
386,000
|
(76,156
|
)
|
309,844
|
|||||||||||
$
|
10,934,000
|
$
|
(3,589,323
|
)
|
$
|
7,344,677
|
Estimated
Useful Life
(Years)
|
Gross Carrying
Amount at
March 2,
2021
|
Accumulated
Amortization
|
Net Book
Value at
December 31,
2021
|
|||||||||||||
Customer Relationships
|
5
|
$
|
5,269,000
|
$
|
(872,501
|
)
|
$
|
4,396,499
|
||||||||
Software Technology
|
2
|
1,170,000
|
(484,355
|
)
|
685,645
|
|||||||||||
Software Technology
|
7
|
4,109,000
|
(486,011
|
)
|
3,622,989
|
|||||||||||
Tradenames and Trademarks
|
8
|
386,000
|
(39,949
|
)
|
346,051
|
|||||||||||
$
|
10,934,000
|
$
|
(1,882,816
|
)
|
$
|
9,051,184
|
Years Ending December 31,
|
Future amortization expense
|
|||
2022 (Remaining)
|
$
|
567,543
|
||
2023
|
1,789,695
|
|||
2024
|
1,689,050
|
|||
2025
|
1,689,050
|
|||
2026
|
816,549
|
|||
Thereafter
|
792,790
|
|||
Total
|
$
|
7,344,677
|
Note 9
|
ACCRUED EXPENSES
|
September 30,
2022
|
December 31,
2021
|
|||||||
Accrued salary, commission and bonus
|
$ |
2,487,667 |
$ |
2,046,584 |
||||
Accrued expenses
|
2,069,718
|
2,021,525
|
||||||
Total
|
$
|
4,557,385
|
$
|
4,068,109
|
Note 10
|
WARRANT LIABILITY
|
As of September 30, 2022
|
As of December 31, 2021 | |||||||
Fair value of company's common stock
|
$
|
3.35
|
$ | 9.02 |
||||
Dividend yield
|
0%
|
0% |
|
|||||
Expected volatility
|
104%
- 134%
|
|
118% - 149% | |
||||
Risk Free interest rate
|
3.81%
- 4.23%
|
|
0.06% - 0.97% | |
||||
Expected life (years)
|
1.16
|
1.82 |
||||||
Exercise price
|
$
|
8.00
- $28.00
|
$ |
8.00 - $28.00 | ||||
Fair value of financial instruments - warrants
|
$
|
26,079
|
$ |
369,234 |
Amount
|
||||
Balance as of January 1, 2022
|
$
|
369,234
|
||
Change in fair value of warrant liability
|
(343,155
|
)
|
||
Balance as of September 30, 2022
|
$
|
26,079
|
Amount
|
||||
Balance as of January 1, 2021
|
$
|
—
|
||
Fair value of warrant liability assumed in connection
with Helix Merger
|
1,247,715 | |||
Change in fair value of warrant liability
|
(746,605
|
)
|
||
Balance as of September 30, 2021
|
$
|
501,110
|
Amount
|
||||
Balance as of July 1, 2022
|
$
|
34,618
|
||
Change in fair value of warrant liability
|
(8,539
|
)
|
||
Balance as of September 30, 2022
|
$
|
26,079
|
Amount
|
||||
Balance as of July 1, 2021
|
$
|
752,888
|
||
Change in fair value of warrant liability
|
(251,778
|
)
|
||
Balance as of September 30, 2021
|
$
|
501,110
|
Note 11
|
CONVERTIBLE NOTES
|
September 30, 2022
|
December 31, 2021
|
|||||||
Principal outstanding
|
$
|
24,000,000
|
$
|
24,000,000
|
||||
Add: accrued interest
|
909,041
|
280,000
|
||||||
Less: unamortized debt issuance costs
|
(15,553
|
)
|
(19,552
|
)
|
||||
Convertible note payable, net of debt issuance costs
|
$
|
24,893,488
|
$
|
24,260,448
|
Note 12
|
STOCK-BASED COMPENSATION
|
Number of
Restricted Shares
and Units
|
Weighted Average
Grant Date Fair
Value Per Share
|
|||||||
Unvested at January 1, 2021
|
1,699,676
|
$
|
1.28
|
|||||
Issued
|
454,000
|
11.71
|
||||||
Vested
|
(907,545
|
)
|
0.03
|
|||||
Canceled
|
(100,000
|
)
|
12.18
|
|||||
Unvested at December 31, 2021
|
1,146,131
|
3.28
|
||||||
Issued
|
—
|
—
|
||||||
Vested
|
(349,478
|
)
|
2.05
|
|||||
Canceled
|
(115,105
|
)
|
0.21
|
|||||
Unvested at September 30, 2022
|
681,548
|
$
|
4.45
|
September 30,
2022
|
December 31,
2021
|
|||||||
Exercise Price
|
$
|
2.00 to $51.80
|
$ | 2.00 to $51.80 | ||||
Fair value of Company common stock
|
$
|
2.98 - $15.61
|
$ | 7.85 to $22.90 | ||||
Dividend yield
|
0%
|
0% |
|
|||||
Expected volatility
|
117% to 188%
|
117% to 188% | ||||||
Risk Free interest rate
|
0.27% to 2.96%
|
0.27% to 1.59% | ||||||
Expected life (years) remaining
|
0.09 to 9.87
|
0.84 to 10.00 |
Shares
Underlying
Options
|
Weighted Average
Exercise Price
|
Weighted Average
Remaining
Contractual Term
(in years)
|
||||||||||
Outstanding at January 1, 2021
|
—
|
$
|
—
|
—
|
||||||||
Options assumed in Helix Merger
|
455,089
|
$
|
15.13
|
3.24
|
||||||||
Granted
|
3,893,714
|
$
|
12.73
|
9.31
|
||||||||
Exercised
|
(29,937
|
)
|
$
|
6.03
|
1.02
|
|||||||
Forfeited and expired
|
(271,893
|
)
|
$
|
7.31
|
6.65
|
|||||||
Outstanding at December 31, 2021
|
4,046,973
|
$
|
14.25
|
8.75
|
||||||||
Granted | 1,203,250 | $ | 4.02 | 9.58 | ||||||||
Exercised | (33,334 | ) | $ | 2.47 | 2.80 | |||||||
Forfeited and expired | (1,027,181 | ) | $ | 14.69 | 8.28 | |||||||
Outstanding at September 30, 2022 | 4,189,708 | $ | 10.49 | 8.54 | ||||||||
Vested options at September 30, 2022
|
1,475,670
|
$
|
11.36
|
7.58
|
For the Three Months Ended September 30,
|
For the Nine Months Ended September 30, |
|||||||||||||||
2022
|
2021
|
2022 | 2021 | |||||||||||||
Services
|
$
|
42,768
|
$
|
14,823
|
$ | 107,928 | $ | 19,479 | ||||||||
Research and development
|
118,822
|
(131,774
|
)
|
348,788 | 6,215 | |||||||||||
Sales and marketing
|
196,724
|
108,477
|
439,343 | 315,140 | ||||||||||||
General and administrative
|
1,604,930
|
2,635,980
|
5,320,920 | 5,904,845 | ||||||||||||
Separation expenses |
— | — | 5,417,043 | — | ||||||||||||
Total | $ | 1,963,244 | $ | 2,627,506 | $ | 11,634,022 | $ | 6,245,679 |
Note
13
|
STOCKHOLDERS’
EQUITY
|
Note 14
|
NET LOSS PER SHARE
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Net loss attributable to common shareholders
|
$
|
(5,127,624
|
)
|
$
|
(7,021,722
|
)
|
$
|
(22,415,257
|
)
|
$
|
(18,502,315
|
)
|
||||
Net loss per share attributable to common shareholders:
|
||||||||||||||||
Basic
|
$
|
(0.16
|
)
|
$
|
(0.22
|
)
|
$
|
(0.70
|
)
|
$
|
(0.64
|
)
|
||||
Diluted
|
$
|
(0.16
|
)
|
$
|
(0.22
|
)
|
$
|
(0.70
|
)
|
$
|
(0.64
|
)
|
||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
32,088,358
|
31,332,735
|
31,978,719
|
28,814,825
|
||||||||||||
Diluted
|
32,088,358
|
31,332,735
|
31,978,719
|
28,814,825
|
As of September 30,
|
||||||||
2022
|
2021
|
|||||||
Potentially dilutive securities:
|
||||||||
Warrants
|
102,056
|
124,087
|
||||||
Stock options
|
4,189,708
|
4,085,973
|
||||||
Convertible notes
|
2,479,887 | 2,411,018 | ||||||
Unvested Restricted Stock Awards and Units
|
681,548
|
1,422,034
|
||||||
Total
|
7,453,199 | 8,043,112 |
Note 15
|
RELATED PARTY TRANSACTIONS
|
Note
16
|
SEGMENT
RESULTS
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Information and Software
|
||||||||||||||||
Revenue
|
$
|
6,780,680
|
$
|
4,489,177
|
$
|
18,674,213
|
$
|
9,661,826
|
||||||||
Costs and expenses
|
7,229,791
|
7,661,631
|
22,035,166
|
17,813,947
|
||||||||||||
Loss from operations
|
$
|
(449,111
|
)
|
$
|
(3,172,454
|
)
|
$
|
(3,360,953
|
)
|
$
|
(8,152,121
|
)
|
||||
Total other income/(expense)
|
—
|
—
|
—
|
—
|
||||||||||||
Loss before income taxes
|
$
|
(449,111
|
)
|
$
|
(3,172,454
|
)
|
$
|
(3,360,953
|
)
|
$
|
(8,152,121
|
)
|
||||
Services
|
||||||||||||||||
Revenue
|
$
|
341,173
|
$
|
269,753
|
$
|
1,168,034
|
$
|
858,400
|
||||||||
Costs and expenses
|
270,172
|
369,507
|
869,525
|
755,627
|
||||||||||||
Income (loss) from operations
|
$
|
71,001
|
$
|
(99,754
|
)
|
$
|
298,509
|
$
|
102,773
|
|||||||
Total other income/(expense)
|
—
|
—
|
—
|
—
|
||||||||||||
Income (loss) before income taxes
|
$
|
71,001
|
$
|
(99,754
|
)
|
$
|
298,509
|
$
|
102,773
|
|||||||
Other
|
||||||||||||||||
Revenue
|
$
|
54,475
|
$
|
202,825
|
$
|
259,618
|
$
|
610,123
|
||||||||
Costs and expenses
|
137,465
|
228,014
|
559,342
|
698,001
|
||||||||||||
Loss from operations
|
$
|
(82,990
|
)
|
$
|
(25,189
|
)
|
$
|
(299,724
|
)
|
$
|
(87,878
|
)
|
||||
Total other income/(expense)
|
—
|
(275
|
)
|
50
|
(607
|
)
|
||||||||||
Loss before income taxes
|
$
|
(82,990
|
)
|
$
|
(25,464
|
)
|
$
|
(299,674
|
)
|
$
|
(88,485
|
)
|
||||
Centrally Managed Costs
|
||||||||||||||||
Revenue
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
Costs and expenses
|
4,490,257
|
4,051,504
|
19,096,021
|
11,313,140
|
||||||||||||
Loss from operations
|
$
|
(4,490,257
|
)
|
$
|
(4,051,504
|
)
|
$
|
(19,096,021
|
)
|
$
|
(11,313,140
|
)
|
||||
Total other income/(expense)
|
(166,267
|
)
|
327,454
|
62,882
|
948,658
|
|||||||||||
Loss before income taxes
|
$
|
(4,656,524
|
)
|
$
|
(3,724,050
|
)
|
$
|
(19,033,139
|
)
|
$
|
(10,364,482
|
)
|
||||
Income tax expense |
(10,000 | ) | — | (20,000 | ) | — | ||||||||||
Net loss |
$ | (4,666,524 | ) | $ | (3,724,050 | ) | $ | (19,053,139 | ) | $ | (10,364,482 | ) | ||||
Totals
|
||||||||||||||||
Revenue
|
$
|
7,176,328
|
$
|
4,961,755
|
$
|
20,101,865
|
$
|
11,130,349
|
||||||||
Costs and expenses
|
12,127,685
|
12,310,656
|
42,560,054
|
30,580,715
|
||||||||||||
Loss from operations
|
$
|
(4,951,357
|
)
|
$
|
(7,348,901
|
)
|
$
|
(22,458,189
|
)
|
$
|
(19,450,366
|
)
|
||||
Total other income/(expense)
|
(166,267
|
)
|
327,179
|
62,932
|
948,051
|
|||||||||||
Loss before income taxes |
$ | (5,117,624 | ) | $ | (7,021,722 | ) | $ | (22,395,257 | ) | $ | (18,502,315 | ) | ||||
Income tax expense |
(10,000 | ) | — | (20,000 | ) | — | ||||||||||
Net loss
|
$
|
(5,127,624
|
)
|
$
|
(7,021,722
|
)
|
$
|
(22,415,257
|
)
|
$
|
(18,502,315
|
)
|
Note 17
|
LEASES
|
|
For the Nine
Months Ended September 30,
|
|||||||
|
2022
|
2021
|
||||||
Cash used in operating leases
|
$ | 236,832 | $ | 211,077 | ||||
ROU assets obtained in exchange for new operating lease liabilities
|
$ | 39,791 | $ | 1,082,684 |
|
September 30,
2022
|
December 31,
2021
|
||||||
Right of use assets, net
|
$
|
706,272
|
$
|
859,637
|
||||
Short-term operating lease liabilities
|
$
|
265,474
|
$
|
247,325
|
||||
Long-term operating lease liabilities
|
444,996
|
611,523
|
||||||
Total lease liabilities
|
$
|
710,470
|
$
|
858,848
|
||||
Weighted average remaining lease term (in years)
|
2.60
|
3.32
|
||||||
Weighted average discount rate
|
8.5%
|
|
8.5%
|
|
For the Three Months
Ended September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
2022
|
2021
|
2022 |
2021 |
|||||||||||||
Operating lease expense
|
$
|
84,262
|
$
|
81,936
|
$ | 241,824 | $ | 191,182 | ||||||||
Short-term lease expense |
$ | 55,965 | $ | 19,393 | $ | 174,374 | $ | 62,916 | ||||||||
Total operating lease costs
|
$ | 140,227 | $ | 101,329 | $ | 416,198 | $ | 254,098 |
September 30, 2022
|
||||
2022 (Remaining)
|
$
|
82,598
|
||
2023
|
308,594
|
|||
2024
|
302,123
|
|||
2025
|
85,726
|
|||
2026
|
14,287
|
|||
Total future minimum lease payments
|
$
|
793,328
|
||
Less imputed interest
|
(82,858
|
)
|
||
Total
|
$
|
710,470
|
Note 18 |
COMMITMENTS AND CONTINGENCIES
|
September 30,
2022
|
||||
Year ending December 31, 2022
|
$
|
—
|
||
Year ending December 31, 2023
|
1,741,439
|
|||
Year ending December 31, 2024 | 1,887,595 | |||
Year ending December 31, 2025 | 1,600,000 | |||
Year ending December 31, 2026 | 400,000 | |||
$
|
5,629,034
|
Note 19
|
SUBSEQUENT EVENTS
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
For the Three Months Ended,
|
For the Nine Months Ended,
|
|||||||||||||||
September 30,
2022
|
September 30,
2021
|
September 30,
2022
|
September 30,
2021
|
|||||||||||||
Revenues
|
$
|
7,176,328
|
$
|
4,961,755
|
$
|
20,101,865
|
$
|
11,130,349
|
||||||||
Costs and Expenses
|
||||||||||||||||
Cost of Revenues
|
1,839,996
|
1,337,981
|
5,154,353
|
3,028,657
|
||||||||||||
Research and development
|
3,259,511
|
2,612,184
|
9,869,435
|
6,059,948
|
||||||||||||
Sales and marketing
|
1,525,286
|
1,088,203
|
4,455,269
|
2,864,213
|
||||||||||||
General and administrative
|
4,659,959
|
6,673,723
|
15,618,570
|
16,035,981
|
||||||||||||
Separation expenses
|
—
|
—
|
5,611,857
|
—
|
||||||||||||
Gain on sale of assets
|
—
|
—
|
(202,159
|
)
|
—
|
|||||||||||
Depreciation and amortization
|
842,933
|
598,565
|
2,052,729
|
1,381,637
|
||||||||||||
Transaction related expenses
|
—
|
—
|
—
|
1,210,279
|
||||||||||||
Loss from operations
|
$
|
(4,951,357
|
)
|
$
|
(7,348,901
|
)
|
$
|
(22,458,189
|
)
|
$
|
(19,450,366
|
)
|
• |
Depreciation and Amortization. Depreciation and amortization expense is a non-cash expense relating to
capital expenditures and intangible assets arising from acquisitions that are expensed on a straight-line basis over the estimated useful life of the related assets. We exclude depreciation and amortization expense from Adjusted EBITDA
because we believe that (i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations and (ii) such expenses can vary significantly between periods as a result of
new acquisitions and full amortization of previously acquired tangible and intangible assets. Accordingly, we believe that this exclusion assists management and investors in making period-to-period comparisons of operating performance.
Investors should note that the use of tangible and intangible assets contributed to revenue in the periods presented and will contribute to future revenue generation and should also note that such expense will recur in future periods.
|
• |
Stock-Based Compensation Expense. Stock-based compensation expense is a non-cash expense arising from the
grant of stock-based awards to employees. We believe that excluding the effect of stock-based compensation from Adjusted EBITDA assists management and investors in making period-to-period comparisons in our Company’s operating performance
because (i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations and (ii) such expenses can vary significantly between periods as a result of the timing of
grants of new stock-based awards, including grants in connection with acquisitions. Additionally, we believe that excluding stock-based compensation from Adjusted EBITDA assists management and investors in making meaningful comparisons
between our Company’s operating performance and the operating performance of other companies that may use different forms of employee compensation or different valuation methodologies for their stock-based compensation. Investors should
note that stock-based compensation is a key incentive offered to employees whose efforts contributed to the operating results in the periods presented and are expected to contribute to operating results in future periods. Investors should
also note that such expenses will recur in the future.
|
• |
Interest Expense. Interest expense is associated with the Notes entered into on September 1, 2021 in the amount of $24,000,000. The Notes are due on September 1, 2025 and accrue
interest at an annual rate of 3.5%. We exclude interest expense from Adjusted EBITDA (i) because it is not directly attributable to the performance of our business operations and, accordingly, its exclusion assists management and investors in
making period-to-period comparisons of operating performance and (ii) to assist management and investors in making comparisons to companies with different capital structures. Investors should note that interest expense associated with the
Notes will recur in future periods.
|
• |
Investment Income. Investment income is associated with the level of marketable debt securities and other interest-bearing accounts in which we invest. Interest and investment
income can vary over time due to a variety of financing transactions, changes in interest rates, cash used to fund operations and capital expenditures and acquisitions that we have entered into or may enter into in the future. We exclude
interest and investment income from Adjusted EBITDA (i) because these items are not directly attributable to the performance of our business operations and, accordingly, their exclusion assists management and investors in making
period-to-period comparisons of operating performance and (ii) to assist management and investors in making comparisons to companies with different capital structures. Investors should note that interest income will recur in future periods.
|
• |
Foreign Currency Related Gains (Losses). Foreign currency related gains (losses) result from foreign currency transactions and translation gains (losses) related to our former
Engeni SA subsidiary. We exclude foreign currency related gains (losses) from Adjusted EBITDA (i) because these items are not directly attributable to the performance of our business operations and, accordingly, their exclusion assists
management and investors in making period-to-period comparisons of operating performance and (ii) to assist management and investors in making comparisons to companies with different capital structures. Investors should note that foreign
currency related gains (losses) may recur in future periods.
|
• |
Other Items. We engage in other activities and transactions that can impact our net loss. In the periods
being reported, these other items included (i) change in fair value of warrant liability which related to warrants assumed in the acquisition of Helix; (ii) transaction related expenses which consist of professional fees and other expenses
incurred in connection with the acquisition of Helix; and (iii) other income which consists of profits on marketable security investments. We exclude these other items from Adjusted EBITDA because we believe these activities or transactions
are not directly attributable to the performance of our business operations and, accordingly, their exclusion assists management and investors in making period-to-period comparisons of operating performance. Investors should note that some
of these other items may recur in future periods.
|
• |
Gain on sale of assets. On March 3, 2022, we sold certain assets, consisting of customer contracts, accounts receivable, and other property related to our security monitoring
services for $225,575 resulting in a gain of $202,159, which is included in operating expenses in the condensed consolidated statements of operations.
|
• |
Separation expenses. During March 2022, we transferred certain development activities from our former Engeni SA subsidiary to outsourced development facilities. As a result, we
incurred $194,814 in severance and related costs to be recorded as a charge to operating expenses in 2022. Additionally, on March 2, 2022, we and the former chief executive officer and the former chief financial officer of Helix mutually
agreed not to renew special advisor agreements. Per the terms of the agreements, options to purchase 366,166 shares of common stock will continue to vest according to their original terms through March 2, 2023, and unvested stock options to
purchase 732,332 shares of common stock were forfeited. The advisors are not required to perform services to the Company beyond the non-renewal date of March 2, 2022. As a result, we recorded $5,417,043 of stock compensation expenses related
to the options that will vest over the twelve months ending March 2, 2023 during March 2022. We exclude these other items from Adjusted EBITDA because we believe these costs are not directly attributable to the performance of our business
operations and, accordingly, their exclusion assists management and investors in making period-to-period comparisons of operating performance. Investors should note that separation expenses are non-recurring.
|
• |
Income tax expense. MOR was organized as a limited liability company until the completion of the Helix
acquisition. As a result, we were treated as a partnership for federal and state income tax purposes through March 2, 2021, and our taxable income and losses are reported by our members on their individual tax returns for such period.
Therefore, we did not record any income tax expense or benefit through March 2, 2021. We incurred a net loss for financial reporting and income tax reporting purposes for this year. Accordingly, any benefit for federal and state income
taxes benefit has been entirely offset by a valuation allowance against the related deferred tax net assets. We exclude the income tax expense from Adjusted EBITDA (i) because we believe that the income tax expense is not directly
attributable to the underlying performance of our business operations and, accordingly, its exclusion assists management and investors in making period-to-period comparisons of operating performance and (ii) to assist management and
investors in making comparisons to companies with different tax attributes.
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Revenues:
|
||||||||||||||||
Information and Software
|
$
|
6,780,680
|
$
|
4,489,177
|
$
|
18,674,213
|
$
|
9,661,826
|
||||||||
Services
|
341,173
|
269,753
|
1,168,034
|
858,400
|
||||||||||||
Other
|
54,475
|
202,825
|
259,618
|
610,123
|
||||||||||||
Total revenues
|
$
|
7,176,328
|
$
|
4,961,755
|
$
|
20,101,865
|
$
|
11,130,349
|
||||||||
Net loss
|
$
|
(5,127,624
|
)
|
$
|
(7,021,722
|
)
|
$
|
(22,415,257
|
)
|
$
|
(18,502,315
|
)
|
||||
Depreciation and amortization
|
842,933
|
598,565
|
2,052,729
|
1,381,637
|
||||||||||||
Stock based compensation expense
|
1,963,244
|
2,627,506
|
11,634,022
|
6,245,679
|
||||||||||||
Change in fair value of warrant liability
|
(8,539
|
)
|
(251,778
|
)
|
(343,155
|
)
|
(746,605
|
)
|
||||||||
Transaction related expenses
|
—
|
—
|
—
|
1,210,279
|
||||||||||||
Interest and investment (income) expense
|
109,578
|
77,519
|
546,823
|
96,724
|
||||||||||||
Foreign currency related (gains) losses
|
65,228
|
(152,920
|
)
|
(266,600
|
)
|
(298,170
|
)
|
|||||||||
Gain on sale of security monitoring assets
|
—
|
—
|
(202,159
|
)
|
—
|
|||||||||||
Severance expense |
— | — | 194,814 |
— | ||||||||||||
Income tax expense
|
10,000
|
—
|
20,000
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
(2,145,180
|
)
|
$
|
(4,122,830
|
)
|
$
|
(8,778,783
|
)
|
$
|
(10,612,771
|
)
|
For the Nine Months Ended,
|
||||||||
September 30,
2022
|
September 30,
2021
|
|||||||
Net cash used in operating activities
|
$
|
(8,993,270
|
)
|
$
|
(13,185,197
|
)
|
||
Net cash used in investing activities
|
(8,007,048
|
)
|
(223,207
|
)
|
||||
Net cash (used in) provided by financing activities
|
(71,207
|
)
|
36,283,171
|
|||||
Effect of foreign exchange rate changes on cash
|
(6,686
|
)
|
(5,132
|
)
|
||||
Net (decrease) increase in cash and cash equivalents
|
$
|
(17,078,211
|
)
|
$
|
22,869,635
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
Item 1. |
Legal Proceedings
|
Item 1A. |
Risk Factors
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
Item 3. |
Defaults Upon Senior Securities
|
Item 4. |
Mine Safety Disclosures
|
Item 5. |
Other Information
|
Item 6. |
Exhibits
|
*
|
Filed with this Quarterly Report on Form 10‑Q.
|
FORIAN INC.
|
||
By:
|
/s/ Daniel Barton
|
|
Daniel Barton
|
||
Chief Executive Officer
|
||
(Principal Executive Officer)
|
||
By:
|
/s/ Michael Vesey
|
|
Michael Vesey
|
||
Chief Financial Officer
|
||
(Principal Financial Officer and Principal Accounting Officer)
|
Date: November 14, 2022
|
|
By: /s/ Daniel Barton
|
|
Name: Daniel Barton
|
|
Title: Chief Executive Officer
|
|
(Principal Executive Officer)
|
Date: November 14, 2022
|
By: /s/ Michael Vesey
|
Name: Michael Vesey
|
|
Title: Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|
Date: November 14, 2022
|
By: /s/ Daniel Barton
|
Name: Daniel Barton
|
|
Title: Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
Date: November 14, 2022
|
|
By: /s/ Michael Vesey
|
|
Name: Michael Vesey
|
|
Title: Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|