|
|
|
(State of Other Jurisdiction of incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
(Address of principal executive offices)
|
(Zip code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Smaller reporting company
|
Emerging growth company
|
PART I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
3 |
|
3 |
||
4 |
||
5 |
||
8 |
||
9 |
||
Item 2.
|
30 |
|
Item 3.
|
41 |
|
Item 4.
|
41 |
|
PART II
|
OTHER INFORMATION
|
|
Item 1.
|
42 |
|
Item 1A.
|
43 |
|
Item 2.
|
43 |
|
Item 3.
|
44 |
|
Item 4.
|
44 |
|
Item 5.
|
44 |
|
Item 6.
|
44 |
|
45 |
June 30,
|
December 31,
|
|||||||
2021
|
2020
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Marketable securities
|
|
|
||||||
Accounts receivable, net
|
|
|
||||||
Contract assets
|
|
|
||||||
Prepaid expenses
|
|
|
||||||
Other assets
|
|
|
||||||
Total current assets
|
|
|
||||||
Property and equipment, net
|
|
|
||||||
Intangible assets, net
|
|
|
||||||
Goodwill
|
|
|
||||||
Right of use assets, net |
||||||||
Deposits and other assets
|
|
|
||||||
Total assets
|
$
|
|
$
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
|
|
||||||
Accrued expenses
|
|
|
||||||
Short-term operating lease liabilities |
||||||||
Notes payable
|
|
|
||||||
Warrant liability
|
|
|
||||||
Deferred revenues
|
|
|
||||||
Total current liabilities
|
|
|
||||||
Long-term liabilities:
|
||||||||
Long-term operating lease liabilities
|
|
|
||||||
Total long-term liabilities
|
|
|
||||||
Total liabilities
|
|
|
||||||
Commitments and contingencies (Note 15)
|
||||||||
Stockholders’ equity:
|
||||||||
Preferred Stock; par value $
|
|
|
||||||
Common Stock; par value $
|
|
|
||||||
Additional paid-in capital
|
|
|
||||||
Accumulated other comprehensive loss
|
|
|
||||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
Total stockholders’ equity
|
|
|
||||||
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021 |
2020 |
|||||||||||||
Revenues:
|
||||||||||||||||
Information and Software
|
$
|
|
$
|
|
$ | $ | ||||||||||
Services
|
|
|
||||||||||||||
Other
|
|
|
||||||||||||||
Total revenues
|
|
|
||||||||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of revenue
|
|
|
||||||||||||||
Research and development
|
|
|
||||||||||||||
Sales and marketing
|
|
|
||||||||||||||
General and administrative
|
|
|
||||||||||||||
Depreciation and amortization
|
|
|
||||||||||||||
Transaction related expenses
|
|
|
||||||||||||||
Total costs and expenses
|
|
|
||||||||||||||
Loss From Operations
|
(
|
)
|
(
|
)
|
( |
) | ( |
) | ||||||||
Other Income (Expense):
|
||||||||||||||||
Change in fair value of warrant liability
|
(
|
)
|
|
|||||||||||||
Interest and investment income, net
|
(
|
)
|
|
( |
) | |||||||||||
Total other income, net
|
(
|
)
|
|
|||||||||||||
Net loss before income taxes
|
(
|
)
|
(
|
)
|
( |
) | ( |
) | ||||||||
Income tax expense
|
|
|
||||||||||||||
Net Loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$ | ( |
) | $ | ( |
) | ||||
Other comprehensive loss:
|
||||||||||||||||
Changes in foreign currency translation adjustment
|
|
|
||||||||||||||
Total other comprehensive loss
|
$
|
|
$
|
|
$ | $ | ||||||||||
Total comprehensive loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$ | ( |
) | $ | ( |
) | ||||
Basic and diluted net loss per common share
|
$
|
(
|
)
|
$
|
(
|
)
|
$ | ( |
) | $ | ( |
) | ||||
Weighted-average shares outstanding:
|
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||
|
Shares |
Par Value
@$0.001
per share
|
Shares
|
Par Value
@$0.001
per share
|
Additional
Paid In
Capital
|
Accumulated
Other
Comprehensive
Loss
|
Accumulated
Deficit
|
Stockholders’
Equity
|
|||||||||||||||||||||
Balance at January 1, 2021
|
$
|
|
|
$
|
|
$
|
|
$ |
|
$
|
(
|
|
$
|
|
|||||||||||||||
Issuance of Forian Common stock in Helix Acquisition
|
|
|
|
|
|
|
|||||||||||||||||||||||
Forian Restricted Stock Vesting from MOR unvested restricted stock
|
|
|
|
|
|
|
|||||||||||||||||||||||
Issuance of common stock warrants
|
|
|
|
|
|
|
|||||||||||||||||||||||
Forian shares issued upon exercise of MOR Class B options
|
|
|
|
|
|
|
|||||||||||||||||||||||
Stock based compensation expense
|
|
|
|
|
|
|
|||||||||||||||||||||||
Issuance of Forian common stock
|
|
|
|
|
|
|
|||||||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
|
|
|
|
|
|
|||||||||||||||||||||||
Foreign currency translation
|
—
|
|
|
|
|
|
|||||||||||||||||||||||
Net loss
|
( |
( |
|||||||||||||||||||||||||||
Balance at June 30, 2021
|
|
$
|
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
|
$
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||
|
Shares |
Par Value
@$0.001
per share
|
Shares
|
Par Value
@$0.001
per share
|
Additional
Paid
In Capital
|
Accumulated
Other
Comprehensive
Income
|
Accumulated
Deficit
|
Stockholders’
Equity
(Deficit)
|
|||||||||||||||||||||
Balance at January 1, 2020
|
$
|
|
|
$
|
|
$
|
|
$ |
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||||||||||
Issuance of MOR Series S Units in March 2020
|
|
|
|
|
|||||||||||||||||||||||||
Conversion of Promissory Notes for MOR Series S Units in March 2020
|
|
|
|
|
|||||||||||||||||||||||||
Vested MOR Class B Profit Interest Units
|
|
|
|
|
|||||||||||||||||||||||||
Net loss
|
$
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||
Balance at June 30, 2020
|
|
$
|
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||
|
Shares |
Par Value
@$0.001
per share
|
Shares
|
Par Value
@$0.001
per share
|
Additional
Paid
In Capital
|
Accumulated
Other
Comprehensive
Loss
|
Accumulated
Deficit
|
Stockholders’
Equity
|
|||||||||||||||||||||
Balance at April 1, 2021
|
$
|
|
|
$
|
|
$
|
|
$ |
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||||||||||
Forian Restricted Stock Vesting from MOR unvested restricted stock
|
|
|
|
|
|||||||||||||||||||||||||
Issuance of Forian common stock
|
|
|
|
|
|||||||||||||||||||||||||
Stock based compensation expense
|
|
|
|||||||||||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
|
|
|
|
|||||||||||||||||||||||||
Foreign currency translation
|
|
|
|||||||||||||||||||||||||||
Net loss
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
Balance at June 30, 2021
|
|
$
|
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||
|
Shares |
Par Value
@$0.001
per share
|
Shares
|
Par Value
@$0.001
per share
|
Additional
Paid
In Capital
|
Accumulated
Other
Comprehensive
Income
|
Accumulated
Deficit
|
Stockholders’
Equity
|
|||||||||||||||||||||
Balance at April 1, 2020
|
$
|
|
|
$
|
|
$
|
|
$ |
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
Vested MOR Class B Profit Interest Units
|
|
|
|
|
|||||||||||||||||||||||||
Net loss
|
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||
Balance at June 30, 2020
|
|
$
|
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
For the Six Months Ended June 30,
|
||||||||
2021
|
2020
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
|
|
||||||
Amortization on right of use asset
|
||||||||
Realized and unrealized gain on marketable securities
|
(
|
)
|
(
|
)
|
||||
Provision for doubtful accounts
|
|
|
||||||
Stock-based compensation expense
|
|
|
||||||
Change in fair value of warrant liability
|
(
|
)
|
|
|||||
Non-cash transaction expenses
|
|
|
||||||
Change in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(
|
)
|
(
|
)
|
||||
Contract assets
|
(
|
)
|
|
|||||
Prepaid expenses
|
(
|
)
|
(
|
)
|
||||
Changes in lease liabilities during the period |
( |
) | ||||||
Deposits and other assets
|
(
|
)
|
|
|||||
Accounts payable
|
(
|
)
|
|
|||||
Accrued expenses |
||||||||
Deferred revenues
|
|
|
||||||
Other long-term liabilities
|
|
|
||||||
Net cash used in operating activities
|
(
|
)
|
(
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Additions to property and equipment
|
(
|
)
|
(
|
)
|
||||
Purchase of marketable securities
|
(
|
)
|
(
|
)
|
||||
Sale of marketable securities
|
|
|
||||||
Cash acquired as part of business combination
|
|
|
||||||
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from issuance of MOR Series S units
|
|
|
||||||
Proceeds from exercise of MOR Class B options
|
|
|
||||||
Payments on notes payable and financing arrangements
|
(
|
)
|
|
|||||
Proceeds from exercise of common
stock options
|
||||||||
Proceeds from sale of common stock
|
||||||||
Net cash provided by financing activities
|
|
|
||||||
Effect of foreign exchange rate changes on cash
|
|
|
||||||
Net change in cash
|
|
|
||||||
Cash and cash equivalents, beginning of period
|
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for interest
|
$
|
|
$
|
|
||||
Cash paid for taxes |
$ | $ | ||||||
Non-cash Investing and Financing Activities: |
||||||||
Conversion of promissory notes to Series S units
|
$
|
|
$
|
|
||||
Non-cash consideration for Helix acquisition
|
$
|
|
$
|
|
Note 1
|
BUSINESS ORGANIZATION AND NATURE OF OPERATIONS
|
Note 2
|
BASIS OF PRESENTATION
|
Note 3
|
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
Contract assets
|
||||
Balance at January 1, 2021
|
$ | |||
Contract assets acquired from Helix
|
||||
Add: Revenue recognized from related contract assets
|
||||
Less: Contract acquisition costs amortized during the six months ended June 30, 2021
|
( |
) | ||
Less: Payments received during the six months ended June 30, 2021
|
( |
) | ||
Balance at June 30, 2021
|
$ | |||
|
||||
Contract liabilities (Deferred
Revenue)
|
||||
Balance at January 1, 2021
|
$ | |||
Contract liabilities assumed from Helix
|
||||
Add: Payments received during the six months ended June 30, 2021
|
||||
Less: Revenue recognized during the six months ended June 30, 2021
|
( |
) | ||
Balance at June 30, 2021
|
$ |
Note 4 |
BUSINESS COMBINATION
|
Total purchase price
|
$
|
|
||
Assets acquired:
|
||||
Cash
|
|
|||
Accounts receivable, net
|
|
|||
Prepaid expenses
|
|
|||
Contract assets
|
|
|||
Other assets
|
|
|||
Property and equipment
|
|
|||
Software Technology
|
|
|||
Trade Names and Trademarks
|
|
|||
Customer Relationships
|
|
|||
Right of use assets
|
||||
Deposits and other assets
|
|
|||
Total assets acquired
|
$
|
|
||
Liabilities assumed:
|
||||
Accounts payable and accrued liabilities
|
$
|
|
||
Short-term lease liabilities
|
||||
Deferred revenues
|
|
|||
Warrant liability
|
|
|||
Notes payable and financing arrangements
|
|
|||
Other long-term liabilities
|
|
|||
Total liabilities assumed
|
$
|
|
||
Estimated fair value of net assets acquired:
|
$
|
|
||
Goodwill
|
$
|
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
Description
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
Revenues
|
|
|
|
|
||||||||||||
Net loss
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Net loss per share:
|
||||||||||||||||
Basic and diluted-as pro forma (unaudited)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
Note 5
|
MARKETABLE SECURITIES
|
Note 6
|
PREPAID EXPENSES
|
Note 7
|
PROPERTY AND EQUIPMENT, NET
|
June 30,
2021
|
December 31,
2020
|
|||||||
Unaudited
|
||||||||
Personal computing equipment
|
$
|
|
$
|
|
||||
Furniture and equipment
|
|
|
||||||
Software development costs
|
|
|
||||||
Vehicles
|
|
|
||||||
Total
|
|
|
||||||
Less: Accumulated depreciation and amortization
|
(
|
)
|
(
|
)
|
||||
Property and equipment, net
|
$
|
|
$
|
|
Note 8
|
INTANGIBLE ASSETS, NET
|
|
Estimated
Useful Life
(Years)
|
Gross Carrying
Amount at
March 2, 2021
|
Accumulated
Amortization
|
Net Book
Value at
6/30/2021
|
||||||||||||
Customer Relationships
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||
Software Technology
|
|
|
(
|
)
|
|
|||||||||||
Software Technology
|
|
|
(
|
)
|
|
|||||||||||
Tradenames and Trademarks
|
|
|
(
|
)
|
|
|||||||||||
|
$
|
|
$
|
(
|
)
|
$
|
|
Years Ending December 31,
|
Future amortization expense
|
|||
2021
|
$
|
|
||
2022
|
|
|||
2023
|
|
|||
2024
|
|
|||
2025
|
|
|||
Thereafter
|
|
|||
Total
|
$
|
|
Note 9
|
ACCRUED EXPENSES
|
June 30,
2021
|
December 31,
2020
|
|||||||
Employee compensation
|
|
|
||||||
Accrued expenses
|
|
|
||||||
Transaction-related
|
|
|
||||||
Total
|
$
|
|
$
|
|
Note 10
|
WARRANT LIABILITY
|
As of June 30, 2021
|
||||
Fair value of company’s common stock
|
$
|
|
||
Dividend yield
|
|
% | ||
Expected volatility
|
|
%
|
||
Risk Free interest rate
|
|
%
|
||
Expected life (years)
|
|
|||
Exercise price
|
|
$
|
||
Fair value of financial instruments - warrants
|
$
|
|
Amount
|
||||
Balance as of January 1, 2021
|
$
|
|
||
Fair value of warrant liability assumed in connection
with Helix Merger
|
|
|||
Change in fair value of warrant liability
|
(
|
)
|
||
Balance as of June 30, 2021
|
$
|
|
Amount
|
||||
Balance as of April 1, 2021
|
$
|
|
||
Change in fair value of warrant liability
|
|
|||
Balance as of June 30, 2021
|
$
|
|
Note 11
|
STOCK-BASED COMPENSATION
|
Number of
Restricted Shares
and Units
|
Weighted Average
Grant Date Fair Value
Per Share
|
|||||||
Unvested at January 1, 2020
|
|
|
$
|
|
||||
Issued
|
|
|
||||||
Vested
|
|
|
||||||
Canceled
|
|
|
||||||
Unvested at December 31, 2020
|
|
|
||||||
Issued
|
|
|
||||||
Vested
|
|
|
||||||
Canceled
|
|
|
||||||
Unvested at June 30, 2021
|
|
|
$
|
|
June 30,
2021
|
||||
Exercise Price
|
$
|
|
||
Fair value of Company common stock
|
$
|
|
||
Dividend yield
|
|
%
|
||
Expected volatility
|
|
% | ||
Risk Free interest rate
|
|
% | ||
Expected life (years) remaining
|
|
Shares Underlying
Options
|
Weighted Average
Exercise Price
|
Weighted Average
Remaining
Contractual Term
(in years)
|
||||||||||
Outstanding at January 1, 2021
|
|
$
|
|
|
||||||||
Options assumed in Helix Merger
|
|
$
|
|
|
||||||||
Granted
|
|
$
|
|
|
||||||||
Exercised
|
(
|
)
|
$
|
|
|
|||||||
Forfeited and expired
|
(
|
)
|
$
|
|
|
|||||||
Outstanding at June 30, 2021
|
|
$
|
|
|
||||||||
Vested options at June 30, 2021
|
|
$
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30, |
|||||||||||||||
2021
|
2020
|
2021 | 2020 | |||||||||||||
Cost of revenue
|
|
|
||||||||||||||
Research and development
|
|
|
||||||||||||||
Sales and marketing
|
|
|
||||||||||||||
General and administrative
|
|
|
||||||||||||||
Total |
Note
12
|
STOCKHOLDERS’
EQUITY
|
Note 13
|
NET LOSS PER SHARE
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Net loss attributable to common shareholders
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Net loss per share attributable to common shareholders:
|
||||||||||||||||
Basic
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Diluted
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
|
|
|
|
||||||||||||
Diluted
|
|
|
|
|
For the Three and Six
Months Ended
June 30,
|
||||||||
2021
|
2020
|
|||||||
Potentially dilutive securities:
|
||||||||
Warrants
|
|
|
||||||
Stock options
|
|
|
||||||
Unvested Restricted Stock Awards and Units
|
|
|
||||||
Total |
Note 14
|
RELATED PARTY TRANSACTIONS
|
Note 15
|
COMMITMENTS AND CONTINGENCIES
|
|
Six Months Ended June 30,
|
|||||||
|
2021
|
2020
|
||||||
Cash used in operating leases
|
$
|
$
|
||||||
ROU assets obtained in exchange for lease obligations
|
$
|
$
|
|
As of June 30,
2021
|
As of December 31,
2020
|
||||||
Right of use assets, net
|
$
|
|
$
|
|
||||
Short-term operating lease liabilities
|
|
|
|
|
||||
Long-term operating lease liabilities
|
$
|
|
$
|
|
||||
Total lease liabilities
|
$
|
|
$
|
|
||||
Weighted average remaining lease term (in years)
|
|
|
||||||
Weighted average discount rate
|
|
%
|
|
% |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
2021
|
2020
|
2021
|
2020
|
||||||||||||
Operating lease expense
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
||||
Short-term lease expense |
$ | $ | $ | $ | |||||||||||
Total operating lease costs
|
$ | $ | $ | $ |
As of June 30,
2021
|
||||
2021
|
$
|
|
||
2022
|
|
|||
2023
|
|
|||
2024
|
|
|||
2025
|
|
|||
Thereafter
|
|
|||
Total future minimum lease payments
|
$
|
|
||
Less imputed interest
|
(
|
)
|
||
Total
|
$
|
|
June 30,
2021
|
December 31,
2020
|
|||||||
Unaudited
|
||||||||
Year ending December 31, 2021
|
$
|
|
$
|
|
||||
Year ending December 31, 2022
|
|
|
||||||
$
|
|
$
|
|
Note
16
|
SEGMENT
RESULTS
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Information and Software
|
||||||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Costs and expenses
|
|
|
|
$
|
|
|||||||||||
Loss from operations
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Total other income/(expense)
|
|
|
|
|
||||||||||||
Net loss before income taxes
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Services
|
||||||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Costs and expenses
|
|
|
|
|
||||||||||||
Loss from operations
|
|
|
|
|
||||||||||||
Total other income/(expense)
|
|
|
|
|
||||||||||||
Net loss before income taxes
|
|
|
|
|
||||||||||||
Other
|
||||||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Costs and expenses
|
|
|
|
|
||||||||||||
Loss from operations
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Total other income/(expense)
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Net income before income taxes
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Centrally Managed Costs
|
||||||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Costs and expenses
|
|
|
|
|
||||||||||||
Loss from operations
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Total other income/(expense)
|
(
|
)
|
|
|
|
|||||||||||
Net loss before income taxes
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Totals
|
||||||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Costs and expenses
|
|
|
|
|
||||||||||||
Loss from operations
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Total other income/(expense)
|
(
|
)
|
|
|
|
|||||||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
Note 17
|
SUBSEQUENT EVENTS
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
For the Three Months Ended,
|
For the Six Months Ended,
|
|||||||||||||||
June 30, 2021
|
June 30, 2020
|
June 30, 2021
|
June 30, 2020
|
|||||||||||||
Revenues
|
$
|
4,547,985
|
$
|
108,750
|
$
|
6,168,594
|
$
|
175,417
|
||||||||
Costs and Expenses
|
||||||||||||||||
Cost of Revenues
|
1,232,790
|
—
|
1,690,676
|
—
|
||||||||||||
Research and development
|
1,949,926
|
426,398
|
3,447,764
|
815,391
|
||||||||||||
Sales and marketing
|
1,177,035
|
55,978
|
1,776,010
|
111,044
|
||||||||||||
General and administrative
|
6,577,696
|
326,832
|
9,362,258
|
629,085
|
||||||||||||
Depreciation and amortization
|
595,488
|
1,419
|
783,072
|
1,873
|
||||||||||||
Transaction related expenses
|
—
|
90,506
|
1,210,279
|
90,506
|
||||||||||||
Loss from operations
|
$
|
(6,984,950
|
)
|
$
|
(792,383
|
)
|
$
|
(12,101,465
|
)
|
$
|
(1,472,482
|
)
|
● |
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 and Investment Income and Expense. Interest and investment income is associated with the level of marketable debt securities and other interest bearing accounts in
which we invest, and interest expense is related to our debt assumed in our acquisition of Helix related to the financing certain of its fixed assets. Interest and investment income and expense 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 and expense 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 and expense will 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.
|
● |
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 expect to incur 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.
|
Historical (Unaudited)
|
Historical (Unaudited)
|
|||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Revenues:
|
||||||||||||||||
Information and Software
|
$
|
3,763,671
|
$
|
108,750
|
$
|
5,172,649
|
$
|
175,417
|
||||||||
Services
|
492,336
|
$
|
—
|
588,647
|
—
|
|||||||||||
Other
|
291,978
|
$
|
—
|
407,298
|
—
|
|||||||||||
Total revenues
|
$
|
4,547,985
|
$
|
108,750
|
$
|
6,168,594
|
$
|
175,417
|
||||||||
Net loss
|
$ |
(7,134,196
|
)
|
$
|
(791,639
|
)
|
$
|
(11,625,843
|
)
|
$
|
(1,466,775
|
)
|
||||
Depreciation & amortization
|
595,488
|
1,419
|
783,072
|
1,873
|
||||||||||||
Stock based compensation expense
|
2,751,547
|
6,542
|
3,618,173
|
11,770
|
||||||||||||
Change in fair value of warrant liability
|
128,800
|
—
|
(494,827
|
)
|
—
|
|||||||||||
Loss on impairment of goodwill
|
—
|
—
|
—
|
—
|
||||||||||||
Transaction related expenses
|
—
|
90,506
|
1,210,279
|
90,506
|
||||||||||||
Interest and investment income, net
|
20,446
|
(744
|
)
|
19,205
|
(5,707
|
)
|
||||||||||
Other income
|
—
|
—
|
—
|
—
|
||||||||||||
Income tax expense
|
—
|
—
|
—
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
(3,637,915
|
)
|
$
|
(693,916
|
)
|
$
|
(6,489,941
|
)
|
$
|
(1,368,333
|
)
|
|
Pro Forma (Unaudited)
|
Pro Forma (Unaudited)
|
||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2021
|
2020
|
2021 (1)
|
2020
|
||||||||||||
Revenues:
|
||||||||||||||||
Information and Software
|
$
|
3,763,671
|
$
|
2,378,605
|
$
|
6,801,326
|
$
|
4,784,373
|
||||||||
Services
|
492,336
|
283,732
|
822,336
|
651,455
|
||||||||||||
Other
|
291,978
|
286,544
|
553,840 |
636,888
|
||||||||||||
Total revenues
|
$
|
4,547,985
|
$
|
2,948,881
|
$
|
8,177,502
|
$
|
6,072,716
|
||||||||
|
||||||||||||||||
Net loss
|
$
|
(7,134,196
|
)
|
$
|
(2,907,056
|
)
|
$
|
(14,388,547
|
)
|
$
|
(6,140,962
|
)
|
||||
|
||||||||||||||||
Depreciation & amortization
|
595,488
|
589,688
|
1,204,300
|
1,184,848
|
||||||||||||
Stock based compensation expense
|
2,751,547
|
322,314
|
3,781,116
|
1,071,604
|
||||||||||||
Change in fair value of warrant liability
|
128,800
|
41,847
|
721,397
|
(615,678
|
)
|
|||||||||||
Loss on impairment of goodwill
|
—
|
—
|
—
|
1,369,978
|
||||||||||||
Transaction related expenses
|
—
|
141,385
|
2,096,054
|
175,810
|
||||||||||||
Interest and investment income, net
|
20,446
|
170,960
|
24,060
|
668,803
|
||||||||||||
Other income
|
—
|
—
|
(55,006
|
)
|
—
|
|||||||||||
Income tax expense
|
—
|
—
|
—
|
—
|
||||||||||||
|
||||||||||||||||
Adjusted EBITDA
|
$
|
(3,637,915
|
)
|
$
|
(1,640,862
|
)
|
$
|
(6,616,626
|
)
|
$
|
(2,285,597
|
)
|
For the Six Months Ended,
|
||||||||
June 30, 2021
|
June 30, 2020
|
|||||||
Net cash used in operating activities
|
$
|
(8,248,764
|
)
|
$
|
(1,518,139
|
)
|
||
Net cash used in investing activities
|
(18,269
|
)
|
(1,144,884
|
)
|
||||
Net cash provided by financing activities
|
12,294,355
|
3,315,700
|
||||||
Effect of foreign exchange rate changes on cash
|
70,539
|
—
|
||||||
Net increase in cash and cash equivalents
|
$
|
4,097,861
|
$
|
652,677
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
Item 4. |
Controls and Procedures
|
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
|
Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as
amended on December 31, 2020, January 19, 2021, February 1, 2021 and February 9, 2021).
|
|
Bylaws of the Registrant (incorporated by reference to Exhibit 3.2 of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as amended on December 31,
2020, January 19, 2021, February 1, 2021 and February 9, 2021).
|
|
Form of Securities Purchase Agreement, dated April 12, 2021, by and between the Registrant and each of the investors and the affiliates (incorporated by reference to Exhibit 10.1 to the
Company’s Current Report on Form 8-K, filed with the SEC on April 13, 2021).
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document ).
|
101.SCH
|
Inline XBRL Taxonomy Extension Schema Document.
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
|
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
|
101.CAL
|
Inline XBRL Taxonomy Calculation Linkbase Document.
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document.
|
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase Document.
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)
|
FORIAN INC.
|
||
By:
|
/s/ Daniel Barton
|
|
Daniel Barton
|
||
Chief Executive Officer
|
||
(Principal Executive Officer)
|
||
By:
|
/s/ Clifford Farren
|
|
Clifford A. Farren
|
||
Chief Financial Officer
|
||
(Principal Financial Officer and Principal Accounting Officer)
|