via NewMediaWire --
Forian Inc. (Nasdaq:
FORA), a provider of technology, analytics and data science
driven solutions for the healthcare and cannabis industries, today
announced results for the quarter ended June 30, 2022.
“Forian delivered strong financial results in the
second quarter, reflecting growing demand across our offerings,”
said Max Wygod, Forian Executive Chairman. “The second quarter
passed an inflection point in the business where we now see our
growth directly driving towards substantial profitability.”
Forian Chief Executive Officer Dan
Barton continued, “Second quarter 2022 financial results built
upon our momentum of strong sales of our subscription-based
healthcare information offerings coupled with execution on cost
management strategies.”
Second Quarter 2022 Financial Results
- Forian delivered the following results for the second quarter
of 2022:
|
|
Three Months Ended June
30, |
|
Year-over-Year %
Change |
|
|
2022 |
|
|
2021 |
|
|
|
Unaudited |
|
|
Unaudited |
|
Total revenue |
$ |
6,534,258 |
|
$ |
4,547,985 |
|
44% |
Net Loss |
$ |
(5,433,545) |
|
$ |
(6,964,940) |
|
22% |
Basic and diluted net loss per common
share |
$ |
(0.17) |
|
$ |
(0.22) |
|
24% |
|
|
|
|
|
|
|
|
Adjusted EBITDA1 |
$ |
(3,222,235) |
|
$ |
(3,637,915) |
|
11% |
- Revenue for the quarter was $6.5 million, an increase of $2.0
million versus the prior year and 2% sequentially over the first
quarter of 2022.
- Net Loss for the quarter was $5.4 million, or $0.17 per share,
compared to $7.0 million, or $0.22 per share, in the prior
year.
- Adjusted EBITDA for the quarter was negative $3.2 million,
compared to negative $3.6 million in the prior year.
- Cash and Marketable Securities at the end of the quarter was
$23.9 million.
1This release uses non-GAAP financial measures
that are adjusted for the impact of various U.S. GAAP items. See
the section titled “Non-GAAP Financial Measures” and the
table entitled “Reconciliation of U.S. GAAP to Non-GAAP
Financial Measures” below for details.
Second Quarter 2022 Operational
Highlights
- Key new wins across emerging biopharma customers
- Expanded capabilities of Chronos, our healthcare information
product line
- Completed integration of cannabis retail transactional data
within the Forian data factory
- Expanded point of sale footprint in key new markets
Quarterly Conference Call and
Webcast
Forian will host a conference call and webcast at
4:30 p.m. ET today to discuss its financial results with the
investment community. To register for the conference call and
access dial-in information, click here. The webcast will
be available live
at https://edge.media-server.com/mmc/p/kgeukv8d.This
information is also available on our website
at www.forian.com/investors. To be included on the
Company’s email distribution list, please sign up at
www.forian.com/investors.
About Forian
Forian provides a unique suite of SaaS solutions,
data management capabilities and proprietary data and analytics to
optimize and measure operational, clinical and financial
performance for customers within the traditional and emerging life
sciences, healthcare payer and provider segments, as well as
cannabis dispensaries, manufacturers, cultivators and regulators.
For more information, please visit the Company’s website
at www.forian.com.
Media and Investor
Contact:267-225-6263forian.com/investorsir@forian.com
Source: Forian Inc.
Cautionary Statements Regarding Forward-Looking
Statements
This release contains “forward-looking statements”
within the meaning of the federal securities laws, including
Section 27A of the Securities Act and Section 21E of the Securities
Exchange Act of 1934, as amended. In this context, forward-looking
statements often address expected future business and financial
performance and financial condition, and often contain words such
as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,”
“see,” “will,” “would,” “target,” similar expressions and
variations or negatives of these words. In particular, this release
includes an estimate of our full year 2022 revenue outlook as of
August 11, 2022. Estimating financial performance accurately for
future periods is difficult as it involves assumptions and internal
estimates that may prove to be incorrect and is based on plans and
circumstances that may change. There is therefore a significant
risk that actual results could differ materially from the outlook
we have provided in this presentation, and we have no obligation to
update such outlook except as may be required under applicable law.
Forward-looking statements by their nature address matters that
involve risks and uncertainties, many of which are beyond the
control of Forian, and are not guarantees of future results, such
as statements about the anticipated benefits of the business
combination transaction involving Forian, Medical Outcomes Research
Analytics, LLC and Helix Technologies, Inc. (“Helix”), future
financial and operating results, company strategy and intended
product offerings and market positioning. These and other
forward-looking statements are not guarantees of future results and
are subject to risks, uncertainties and assumptions that could
cause actual results to differ materially from those expressed in
any forward-looking statements. Accordingly, there are or will be
important factors that could cause actual results to differ
materially from those indicated in such statements and, therefore,
you should not place undue reliance on any such statements and
caution must be exercised in relying on forward-looking statements.
Factors that could cause actual results to differ include, but are
not limited to, those risks and uncertainties associated with: the
impact of the COVID-19 pandemic on Forian’s business, operations,
strategy and goals; Forian’s ability to execute on its strategy;
the timing of the introduction of new product offerings; and the
additional risks and uncertainties set forth more fully under the
caption “Risk Factors” in Forian's Annual Report on Form 10-K for
the year ended December 31, 2021, as filed with the SEC on March
31, 2022, and elsewhere in Forian’s filings and reports with the
SEC. Forward-looking statements contained in this announcement are
made as of the date hereof, and Forian undertakes no duty to
publicly update or revise any forward-looking statements, whether
as a result of new information, future events or otherwise, except
as may be required under applicable law.
|
FORIAN INC. |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
|
|
2022 |
|
2021 |
|
|
|
Unaudited |
|
|
|
|
ASSETS |
|
|
|
|
|
Current
assets: |
|
|
|
|
|
Cash and cash equivalents |
$12,309,300 |
|
$18,663,805 |
|
|
Marketable securities |
11,581,855 |
|
12,399,361 |
|
|
Accounts receivable, net |
2,045,981 |
|
1,947,540 |
|
|
Contract assets |
1,746,171 |
|
1,056,891 |
|
|
Prepaid expenses |
1,258,238 |
|
1,017,927 |
|
|
Other assets |
384,313 |
|
900,242 |
|
|
Total current assets |
29,325,858 |
|
35,985,766 |
|
|
|
|
|
|
|
|
Property and equipment, net |
3,148,357 |
|
1,531,959 |
|
|
Intangible assets, net |
7,913,513 |
|
9,051,184 |
|
|
Goodwill |
9,099,372 |
|
9,099,372 |
|
|
Right of use assets, net |
735,164 |
|
859,637 |
|
|
Deposits and other assets |
285,801 |
|
314,443 |
|
|
Total assets |
$50,508,065 |
|
$56,842,361 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
Accounts payable |
$876,927 |
|
$1,125,067 |
|
|
Accrued expenses |
3,697,186 |
|
4,068,109 |
|
|
Short-term operating lease liabilities |
246,501 |
|
247,325 |
|
|
Notes payable |
- |
|
13,122 |
|
|
Warrant liability |
34,618 |
|
369,234 |
|
|
Deferred revenues |
2,984,880 |
|
976,268 |
|
|
Total current liabilities |
7,840,112 |
|
6,799,125 |
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
Long-term operating lease liabilities |
491,199 |
|
611,523 |
|
|
Convertible notes payable, net of debt issuance costs ($6,000,000
in principal is held by a related party) |
24,680,429 |
|
24,260,448 |
|
|
Total long-term liabilities |
25,171,628 |
|
24,871,971 |
|
|
|
|
|
|
|
|
Total liabilities |
33,011,740 |
|
31,671,096 |
|
|
|
|
|
|
|
|
Commitments
and contingencies |
|
|
|
|
|
Stockholders'
equity: |
|
|
|
|
|
Common Stock;
par value $0.001; 95,000,000 Shares authorized; 32,045,011 issued
and outstanding as of June 30, 2022 and 31,773,154 issued and
outstanding as of December 31, 2021 |
32,045 |
|
31,773 |
|
|
Preferred
Stock; par value $0.001; 5,000,000 Shares authorized; 0 issued and
outstanding as of June 30, 2022 and December 31, 2021 |
|
|
|
|
|
Additional paid-in capital |
67,572,043 |
|
57,959,622 |
|
|
Accumulated deficit |
(50,107,763) |
|
(32,820,130) |
|
|
Total stockholders' equity |
17,496,325 |
|
25,171,265 |
|
|
Total liabilities and stockholders' equity |
$50,508,065 |
|
$56,842,361 |
|
|
|
|
|
|
|
|
FORIAN INC. |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
For the Six Months Ended June 30, |
|
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Information
and Software |
$6,084,439 |
|
$3,763,671 |
|
$11,893,533 |
|
$5,172,649 |
|
|
Services |
398,155 |
|
492,336 |
|
826,861 |
|
588,647 |
|
|
Other |
51,664 |
|
291,978 |
|
205,143 |
|
407,298 |
|
|
Total
revenues |
6,534,258 |
|
4,547,985 |
|
12,925,537 |
|
6,168,594 |
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
Expenses: |
|
|
|
|
|
|
|
|
|
Cost of
revenues |
1,746,808 |
|
1,232,790 |
|
3,314,357 |
|
1,690,676 |
|
|
Research and
development |
3,387,053 |
|
1,949,926 |
|
6,609,924 |
|
3,447,764 |
|
|
Sales and
marketing |
1,518,669 |
|
1,177,035 |
|
2,929,983 |
|
1,776,010 |
|
|
General and
administrative |
4,870,157 |
|
6,577,696 |
|
10,958,611 |
|
9,362,258 |
|
|
Separation
expenses |
- |
|
- |
|
5,611,857 |
|
- |
|
|
Gain on sale
of assets |
- |
|
- |
|
(202,159) |
|
- |
|
|
Depreciation
and amortization |
604,122 |
|
595,488 |
|
1,209,796 |
|
783,072 |
|
|
Transaction
related expenses |
- |
|
|
|
- |
|
1,210,279 |
|
|
Total costs
and expenses |
12,126,809 |
|
11,532,935 |
|
30,432,369 |
|
18,270,059 |
|
|
|
|
|
|
|
|
|
|
|
|
Loss From
Operations |
(5,592,551) |
|
(6,984,950) |
|
(17,506,832) |
|
(12,101,465) |
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (Expense): |
|
|
|
|
|
|
|
|
|
Change in fair
value of warrant liability |
114,776 |
|
(128,800) |
|
334,616 |
|
494,827 |
|
|
Interest and
investment income |
18,954 |
|
(20,446) |
|
23,442 |
|
(19,205) |
|
|
Interest
expense |
(223,576) |
|
- |
|
(460,687) |
|
- |
|
|
Foreign
currency related gains |
253,852 |
|
169,256 |
|
331,828 |
|
145,250 |
|
|
Total other
income, net |
164,006 |
|
20,010 |
|
229,199 |
|
620,872 |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
before income taxes |
(5,428,545) |
|
(6,964,940) |
|
(17,277,633) |
|
(11,480,593) |
|
|
Income tax
expense |
(5,000) |
|
- |
|
(10,000) |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss |
(5,433,545) |
|
(6,964,940) |
|
(17,287,633) |
|
(11,480,593) |
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
diluted net loss per common share |
$(0.17) |
|
$(0.22) |
|
$(0.54) |
|
$(0.42) |
|
|
Weighted-average shares outstanding: |
31,984,208 |
|
30,996,735 |
|
31,921,761 |
|
27,534,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FORIAN INC. |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|
|
2022 |
|
2021 |
|
|
CASH FLOWS
FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
Net loss |
|
$(17,287,633) |
|
$(11,480,593) |
|
|
Adjustments to reconcile net loss to net cash used in operating
activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
1,209,796 |
|
783,072 |
|
|
Amortization on right of use asset |
|
124,473 |
|
94,010 |
|
|
Gain on sale of assets |
|
(202,159) |
|
- |
|
|
Amortization of debt issuance costs |
|
2,666 |
|
- |
|
|
Accrued interest on Convertible Notes |
|
417,315 |
|
- |
|
|
Realized and unrealized gain on marketable securities |
|
(22,043) |
|
(2,331) |
|
|
Provision for doubtful accounts |
|
73,402 |
|
50,813 |
|
|
Stock-based compensation expense |
|
9,670,778 |
|
3,618,173 |
|
|
Change in fair value of warrant liability |
|
(334,616) |
|
(494,827) |
|
|
Issuance of warrants in connection with transaction expenses |
|
- |
|
389,976 |
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
(184,252) |
|
(929,641) |
|
|
Contract assets |
|
(689,280) |
|
(108,808) |
|
|
Prepaid expenses |
|
(240,311) |
|
(594,129) |
|
|
Changes in lease liabilities during the period |
|
(121,148) |
|
(105,378) |
|
|
Deposits and other assets |
|
544,571 |
|
(344,338) |
|
|
Accounts payable |
|
(248,140) |
|
(1,099,124) |
|
|
Accrued expenses |
|
(370,923) |
|
1,865,826 |
|
|
Deferred revenues |
|
2,008,612 |
|
179,074 |
|
|
Net cash used in operating activities |
|
(5,648,892) |
|
(8,178,225) |
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
Additions to property and equipment |
|
(1,699,530) |
|
(328,303) |
|
|
Proceeds from sale of assets |
|
225,575 |
|
- |
|
|
Purchase of marketable securities |
|
(23,959,558) |
|
(12,504,788) |
|
|
Sale of marketable securities |
|
24,799,107 |
|
11,503,845 |
|
|
Cash acquired as part of business combination |
|
- |
|
1,310,977 |
|
|
Net cash used in investing activities |
|
(634,406) |
|
(18,269) |
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
Proceeds from exercise of MOR Class B options |
|
- |
|
292,830 |
|
|
Payments on notes payable and financing arrangements |
|
(13,122) |
|
(2,747) |
|
|
Payment of employee withholding tax related to restricted stock
units |
|
(58,085) |
|
- |
|
|
Proceeds from exercise of common stock options |
|
- |
|
35,620 |
|
|
Proceeds from sale of common stock |
|
- |
|
11,968,652 |
|
|
Net cash (used in) provided by financing activities |
|
(71,207) |
|
12,294,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in
cash |
|
(6,354,505) |
|
4,097,861 |
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period |
|
18,663,805 |
|
665,463 |
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents, end of period |
|
$12,309,300 |
|
$4,763,324 |
|
|
|
|
|
|
|
|
|
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 |
Non-GAAP Financial Measures
In this press release, we have provided certain
non-GAAP measures, which we define as financial information that
has not been prepared in accordance with U.S. GAAP. The non-GAAP
financial measure provided herein is earnings before interest,
taxes, non-cash and other items (“Adjusted EBITDA”), which should
be viewed as supplemental to, and not as an alternative for, net
income or loss calculated in accordance with U.S. GAAP (referred to
below as “net loss”).
Adjusted EBITDA is used by our management as an
additional measure of our Company’s performance for purposes of
business decision-making, including developing budgets, managing
expenditures and evaluating potential acquisitions or divestitures.
Period-to-period comparisons of Adjusted EBITDA help our management
identify additional trends in our Company’s financial results that
may not be shown solely by period-to-period comparisons of net
income. In addition, we may use Adjusted EBITDA in the incentive
compensation programs applicable to some of our employees in order
to evaluate our Company’s performance. Our management recognizes
that Adjusted EBITDA has inherent limitations because of the
excluded items, particularly those items that are recurring in
nature. In order to compensate for those limitations, management
also reviews the specific items that are excluded from Adjusted
EBITDA, but included in net income, as well as trends in those
items.
We believe that the presentation of Adjusted
EBITDA is useful to investors in their analysis of our results for
reasons similar to the reasons why our management finds it useful
and because it helps facilitate investor understanding of decisions
made by management in light of the performance metrics used in
making those decisions. In addition, as more fully described below,
we believe that providing Adjusted EBITDA, together with a
reconciliation of net loss to Adjusted EBITDA, helps investors make
comparisons between our Company and other companies that may have
different capital structures, different effective income tax rates
and tax attributes, different capitalized asset values and/or
different forms of employee compensation. However, Adjusted EBITDA
is not intended as a substitute for comparisons based on net loss.
In making any comparisons to other companies, investors need to be
aware that companies use different non-GAAP measures to evaluate
their financial performance. Investors should pay close attention
to the specific definition being used and to the reconciliation
between such measures and the corresponding U.S. GAAP measures
provided by each company under applicable SEC rules.
The following is an explanation of the items
excluded by us from Adjusted EBITDA but included in net loss:
- 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 3.5% Convertible Notes due 2025 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 and losses related to Engeni
S.A., a subsidiary of our Company acquired as part of the
acquisition of Helix. 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) 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.
- 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 Engeni S.A.
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 our 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 our
common stock were forfeited. The advisors are not required to
perform services to our 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.Medical Outcomes Research Analytics,
LLC 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.
There are limitations to using non-GAAP financial
measures because non-GAAP financial measures are not prepared in
accordance with U.S. GAAP and may be different from non-GAAP
financial measures provided by other companies.
The non-GAAP financial measures are limited in
value because they exclude certain items that may have a material
impact upon our reported financial results. In addition, they are
subject to inherent limitations as they reflect the exercise of
judgments by management about which items are adjusted to calculate
our non-GAAP financial measures. We compensate for these
limitations by analyzing current and future results on a U.S. GAAP
basis as well as a non-GAAP basis and also by providing U.S. GAAP
measures in our public disclosures.
Non-GAAP financial measures should not be
considered in isolation from, or as a substitute for, financial
information prepared in accordance with U.S. GAAP. We encourage
investors and others to review our financial information in its
entirety, not to rely on any single financial measure to evaluate
our business and to view our non-GAAP financial measures in
conjunction with the most directly comparable U.S. GAAP financial
measures.
The following table reconciles the specific
items excluded from U.S. GAAP metrics in the calculation of
non-GAAP metrics for the periods shown below:
|
|
|
|
Reconciliation of US GAAP to Non-GAAP Financial
Measures |
(UNAUDITED) |
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
2022 |
2021 |
|
2022 |
2021 |
Revenues: |
|
|
|
|
|
Information
and Software |
$6,084,439 |
$3,763,671 |
|
$11,893,533 |
$5,172,649 |
Services |
398,155 |
492,336 |
|
826,861 |
588,647 |
Other |
51,664 |
291,978 |
|
205,143 |
407,298 |
Total
revenues |
$6,534,258 |
$4,547,985 |
|
$12,925,537 |
$6,168,594 |
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss |
$(5,433,545) |
$(6,964,940) |
|
$(17,287,633) |
$(11,480,593) |
|
|
|
|
|
|
Depreciation
& amortization |
604,122 |
595,488 |
|
1,209,796 |
783,072 |
Stock based
compensation expense |
1,766,194 |
2,751,547 |
|
9,670,778 |
3,618,173 |
Change in fair
value of warrant liability |
(114,776) |
128,800 |
|
(334,616) |
(494,827) |
Transaction
related expenses |
- |
- |
|
- |
1,210,279 |
Interest and
investment income (expense) |
204,622 |
20,446 |
|
437,245 |
19,205 |
Foreign
currency related gains |
(253,852) |
(169,256) |
|
(331,828) |
(145,250) |
Gain on sale
of security monitoring assets |
- |
- |
|
(202,159) |
- |
Severance
expense |
- |
- |
|
194,814 |
- |
Income tax
expense |
5,000 |
- |
|
10,000 |
- |
|
|
|
|
|
|
Adjusted
EBITDA |
$(3,222,235) |
$(3,637,915) |
|
$(6,633,603) |
$(6,489,941) |
|
|
|
|
|
|
Forian (NASDAQ:FORA)
Historical Stock Chart
Von Dez 2024 bis Jan 2025
Forian (NASDAQ:FORA)
Historical Stock Chart
Von Jan 2024 bis Jan 2025