BTLN 8-K
Glimpse Group, Inc. (BTLN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported):
(Exact name of registrant as specified in charter)
| (State or other jurisdiction | (Commission | (IRS Employer | ||
| of incorporation) | File Number) | Identification No.) |
(Address of principal executive offices) (Zip Code)
(Registrant’s telephone number, including area code)
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
(The Nasdaq Capital Market) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging
growth company
If
an emerging growth company, indicate by check mart if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
| ITEM 2.02 | Results of Operations and Financial Condition |
On May 15, 2023, The Glimpse Group, Inc. (the “Company”) issued a press release (the “Release”) announcing financial results for its fiscal third quarter ended March 31, 2023. The full text of the press release is furnished herewith as Exhibit 99.1.
The information disclosed under this Item 2.02, including Exhibit 99.1 hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, except as expressly set forth in such filing.
| Item 7.01 | Regulation FD Disclosure. |
As disclosed in the Release, on May 15, 2023, at 4:30 p.m. EDT/1:30 p.m. PDT, the Company will host a conference call to discuss its financial results for its fiscal third quarter ended March 31, 2023.
The information under this Item 7.01 is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of such section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing. The information set forth under this Item 7.01 shall not be deemed an admission as to the materiality of any information in this Current Report on Form 8-K.
| Item 9.01 | Exhibits |
| Exhibit No. | Description | |
| 99.1 | Press Release dated May 15, 2023 | |
| 104 | Cover Page Interactive Data File - The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: May 15, 2023
| THE GLIMPSE GROUP, INC. | ||
| By: | /s/ Lyron Bentovim | |
| Lyron Bentovim | ||
| Chief Executive Officer | ||
Exhibit 99.1
The Glimpse Group Reports Fiscal Third Quarter 2023 Financial Results
Fiscal Third Quarter FY 2023 Revenues Grew by 79% Year-over-Year to Approximately $3.7 Million; Revenue for 9M FY 2023 Grew by 122% Year-over-Year to a Record of Approximately $10.6 Million; Significantly Reduced Cash Operating Expense Base; Launched a Strategic Initiative Focused On Providing Cloud and AI Based Immersive Software Enterprise Solutions
NEW YORK, May 15, 2023 — The Glimpse Group, Inc. (NASDAQ: VRAR, FSE: 9DR) (“Glimpse” or the “Company”), a diversified immersive technology platform company providing enterprise-focused Virtual Reality and Augmented Reality (“VR” and “AR”) software & services, provided financial results for its fiscal third quarter ended March 31, 2023 (“Q3 FY’23”).
Business Commentary by President & CEO Lyron Bentovim
Q3 FY ‘23 (January – March ‘23) and 9M FY ‘23 (July ‘22 -March ‘23) were highlighted by:
| ● | Q3 FY’23 quarterly revenue of approximately $3.7 million, a 79% increase compared to Q3 FY’22 revenue of approximately $2.0 million, representing the second highest quarterly revenue in the Company’s history. | |
| ● | 9M FY ‘23 record revenue of approximately $10.6 million, a 122% increase compared to 9M FY ‘22 revenue of approximately $4.8 million. | |
| ● | Gross Margin was approximately 67% for Q3 FY ‘23 and 69% for 9M FY’23. | |
| ● | Adjusted EBITDA loss for Q3 FY ‘23 was approximately $1.1 million, compared to EBITDA loss of approximately $2.6 million in the prior quarter ended December 31, 2022. Cash flow used in Operating Activities was approximately $1.1 million for Q3 FY ‘23, compared to approximately $3.4 million in the prior quarter ended December 31, 2022 and $3.1 million in the quarter ended September 30, 2022. This significant improvement reflects the cost cutting measures we initiated as we continue to progress toward our goal of achieving cash flow neutrality from existing operations in CY ‘23. | |
| ● | The Company’s cash and equivalent position (including short term investments) as of March 31, 2023 was approximately $8.3 million, including $2 million cash held in escrow for potential future performance payments relating to the S5D acquisition. We do not expect to utilize our current cash balance as part of the purchase price of any acquisition we may make in the foreseeable future. | |
| ● | We continue to maintain a clean capital structure with no debt, no convertible debt and no preferred equity. | |
| ● | As part of a long-term equity incentive plan, during the quarter the Company issued to its three executive founders stock options, the vesting of which shall occur over four years from issuance and is primarily based upon the Company’s achievement of significant annual revenues ($30-100 million) and stock price ($20-60 per share) growth targets with a fixed exercise price of $7.00/share. This strongly demonstrates the executives’ belief in the Company and its potential. |
Other Business Highlights:
| ● | Given the rapid developments in cloud computing and AI, we have started a Glimpse strategic initiative with a core emphasis on developing software products and services that are anchored in scalable cloud computing and AI software platforms. By untethering our solutions from the computing limitations of current immersive technologies hardware (VR headsets, tablets, phones) we can greatly expand the immersive capabilities and solutions we offer to our enterprise customers. |
| ○ | To illustrate one example, utilizing our Digital Twin portal technology, entities in big data segments – such as Government, Defense and Large Enterprise – can effectively create and consistently access and interact with complex immersive environments that accurately digitally replicate their actual facilities and engineering footprint. The potential applications are robust – from corporate training, to military and industrial simulations, to security, to facilities planning, to global collaboration to data analysis and more. | ||
| ○ | Our immersive cloud-based development is powered by, and is being done with the input of, industry leaders such as NVIDIA, Microsoft and AT&T. We intend to release more details on this paradigm shift in the coming weeks. | ||
| ○ | Today, we were selected to support a major immersive technology hardware provider to accelerate their computing interfaces into GPU-enabled cloud, with streaming and visualization capabilities. We expect to collaboratively develop cloud-native tools that will provide enhanced systems of interaction for their user base. |
| ● | Entered into additional contracts and partnerships with leading global companies. Recent examples include: |
| ○ | Brightline Interactive (BLI) entered into a Cooperative Research And Development Agreement (“CRADA”) with the U.S. Naval Surface Warfare Center, Dahlgren Division “NSWCDD”). This collaboration is expected to allow BLI to work alongside NSWCDD to adapt new technologies in end-to-end Immersive Hyperscale Environments and simulator systems to improve the capabilities, effectiveness and safety of the US Military Services in a cost effective, ROI-driven manner. | ||
| ○ | QReal partnered with Denny’s to launch an AR menu to its 1,600+ restaurants, taking guests on a visual journey through Denny’s history and features limited time special items, their ingredient story and more. The AR menu is accessible via a web-based AR platform that runs entirely within a phone’s or tablet’s browser without the need to download an app. | ||
| ○ | Foretell Reality, partnered with The University of Maryland - Robert H. Smith School of Business - to provide immersive learning for undergraduates, with an initial focus on supply change management education. The use of VR technology for hands-on, experiential learning is designed to give students an edge when entering the job market and to better prepare them for a career in supply chain management, especially in the growing field of automated supply chain management. | ||
| ○ | XR Terra entered into a follow-on six figure agreement with one of the largest telecommunication companies for the training in VR skills of several hundred K-12 teachers. |
Summary
During this quarter, we focused on the following key initiatives:
| - | Expanded our substantiated revenue pipeline, which is robust, diverse and may translate into significant revenue growth in the coming months. | |
| - | Facilitated our goal of reaching cash flow neutrality from our existing operations in CY ‘23, we took the following steps: workforce reduction of approximately 10%, cash salary reductions ranging from 20-25% for executives and 10-20% for several higher salaried employees (replaced by Company common stock or stock options), reduction in leased office space and reduction in outsourced services. We will continue to take the steps required to meet our goal for CY ‘23. |
| - | Initiated a Glimpse wide strategic initiative to develop and provide Cloud and AI based immersive technology software enterprise platforms. | |
| - | In parallel, continued to drive key technology initiatives around AI, computer vision and NFT/blockchain integration into our various immersive technology software platforms and solutions. |
Q2 FY ‘23 Financial Summary
| ● | Total revenue for the three months ended March 31, 2023 was approximately $3.67 million compared to approximately $2.05 million for the three months ended March 31, 2022, an increase of 79%. Total revenue for the nine months ended March 31, 2023 was approximately $10.57 million compared to approximately $4.77 million for the nine months ended March 31, 2022, an increase of 122%. The increase for both periods reflect the addition of several subsidiary companies through acquisitions and new customers. | |
| ● | For the three months ended March 31, 2023, Software Services revenue was approximately $3.12 million compared to approximately $1.92 million for the three months ended March 31, 2022, an increase of approximately 63%. For the nine months ended March 31, 2023, Software Services revenue was approximately $9.87 million compared to approximately $4.34 million for the nine months ended March 31, 2022, an increase of approximately 127%. The increase for both periods reflect the addition of several subsidiary companies through acquisitions and new customers. | |
| ● | For the three months ended March 31, 2023, Software License revenue was approximately $0.55 million compared to approximately $0.13 million for the three months ended March 31, 2022, an approximate threefold increase. For the nine months ended March 31, 2023, Software License revenue was approximately $0.70 million compared to approximately $0.43 million for the nine months ended March 31, 2022, an increase of approximately 63%. The increase for both periods reflect the addition of several subsidiary companies through acquisitions and new customers. As the VR and AR industries continue to mature, we expect our Software License revenue to continue to grow on an absolute basis and as an overall percentage of total revenue. | |
| ● | For the three months ended March 31, 2023, non-project revenue (i.e., VR/AR Software and Services revenue only), was approximately $1.04 million compared to approximately $1.19 million for the three months ended March 31, 2022, a decrease of approximately 13%, primarily reflecting a non-returning customer in 2023. For the three months ended March 31, 2023, non-project revenue accounted for approximately 28% of total revenues compared to approximately 58% for the three months ended March 31, 2022. For the nine months ended March 31, 2023, non-project revenue, was approximately $3.25 million compared to approximately $2.89 million for the nine months ended March 31, 2022, an increase of approximately 13%. For the nine months ended March 31, 2023, non-project revenue accounted for approximately 31% of total revenues compared to approximately 61% for the nine months ended March 31, 2022. The decrease in both periods reflects the additions of Brightline Interactive (“BLI”) and Sector 5 Digital (“S5D”), which primarily generate project revenue, representing an increased portion of total revenue. | |
| ● | Gross profit was approximately 67% for the three months ended March 31, 2023 compared to approximately 82% for the three months ended March 31, 2022. Gross profit was approximately 69% for the nine months ended March 31, 2023 compared to approximately 85% for the nine months ended March 31, 2022. The decrease for both periods was driven by the addition of BLI and S5D lower margin project revenue. |
| ● | Operating expenses for the three months ended March 31, 2023 were approximately $7.73 million compared to $4.06 million for the three months ended March 31, 2022, an increase of approximately 90%. The increase is driven by the addition of several new subsidiaries through acquisitions and headcount additions to support growth. Operating expenses for the nine months ended March 31, 2023 were approximately $16.74 million compared to $9.39 million for the nine months ended March 31, 2022, an increase of approximately 78%. The increase is driven by the addition of several new subsidiaries through acquisitions and headcount additions to support growth. | |
| ● | Net loss for the three months ended March 31, 2023 was $5.22 million, as compared to a net loss of $1.75 million for the comparable 2022 period, a $3.47 million increase. The increase is primarily driven by the combined $2.82 million non-cash increase in intangible acquisition asset amortization, impairment of intangible assets and change in the fair value of acquisition contingent consideration. The remaining increase primarily represents an increase in sales and marketing expenses. Net loss for the nine months ended March 31, 2023 was $9.30 million, as compared to a net loss of $4.98 million for the comparable 2022 period, a $4.32 million increase This change is primarily driven by the increase in operating expenses from the acquisition of several subsidiaries (inclusive of significant non-cash charges for stock compensation expense and intangible acquisition asset amortization) outpacing the increase in gross profit. | |
| ● | Adjusted EBITDA loss for the three months ended March 31, 2023 was $1.13 million compared to $1.12 million for the comparable 2022 period. This adjusted EBITDA result occurred notwithstanding the onboarding of several large new subsidiary acquisitions and reflects the more efficient utilization of headcount. Adjusted EBITDA loss for the nine months ended March 31, 2023 was of $4.78 million compared to $2.55 million for the comparable 2022 period. The increase in EBITDA loss for the nine month period was driven by an increase in operating expense outlays in all areas of the Company to propel future growth, including the acquisition of several new subsidiaries. This increase in operating expense outlays was partially offset by non-cash expenses. | |
| ● | Net cash used in operating activities was approximately $1.1 million for the three months ended March 31, 2023, compared to approximately $3.4 million for the quarter ending December 31, 2022, reflecting the various cost cutting measures detailed above. Net cash used in operating activities was $7.60 million for the nine months ended March 31, 2023, compared to $3.68 million during the prior period, an increase of approximately $3.92 million. This is primarily driven by an increase in net loss and a decrease in accounts payable and deferred revenue primarily related to the BLI acquisition. | |
| ● | As of March 31, 2023, the Company had cash, cash equivalents and restricted cash balances of $8.05 million, plus $0.25 million of liquid corporate bond investments. The March 31, 2023 cash balances include $2.0 million cash escrow for potential future contingent consideration of the S5D acquisition, payable upon achievement of S5D and the Company’s performance targets (refundable to Glimpse if targets not achieved). | |
| ● | As of March 31, 2022, the Company has no debt, no convertible debt and no preferred equity. |
Fiscal Third Quarter 2023 Conference Call and Webcast
Date: Monday, May 15, 2023
Time: 4:30 p.m. Eastern time
US Dial In: 1-877-545-0523
International Dial In: 1-973-528-0016
Conference ID: 103183
Webcast: https://www.webcaster4.com/Webcast/Page/2934/48335
Please dial in at least 10 minutes before the start of the call to ensure timely participation.
A playback of the webcast will be available through May 15, 2024. A replay of the teleconference will be available through Monday May 29, 2023. To listen, please call 1-877-545-0523 within the United States or 1-973-528-0016 when calling internationally and enter replay access code 103183. A webcast will also be available on the IR section of The Glimpse Group website (ir.theglimpsegroup.com) or by clicking the webcast link above.
Note about Non-GAAP Financial Measures
A non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States of America, or GAAP. Non-GAAP measures are not in accordance with, nor are they a substitute for, GAAP measures. Other companies may use different non-GAAP measures and presentation of results.
In addition to financial results presented in accordance with GAAP, this press release presents adjusted EBITDA, which is a non-GAAP measure. Adjusted EBITDA is determined by taking net loss and adding interest, taxes, depreciation, amortization and stock-based compensation expenses. The company believes that this non-GAAP measure, viewed in addition to and not in lieu of net loss, provides useful information to investors by providing a more focused measure of operating results. This metric is an integral part of the Company’s internal reporting to evaluate its operations and the performance of senior management. A reconciliation of adjusted EBITDA to net loss, the most comparable GAAP measure, is available in the accompanying financial tables below. The non-GAAP measure presented herein may not be comparable to similarly titled measures presented by other companies.
About The Glimpse Group, Inc.
The Glimpse Group (NASDAQ: VRAR, FSE: 9DR) is a diversified immersive technology platform company, comprised of multiple Virtual and Augmented Reality software & services companies. Glimpse’s unique business model simplifies challenges faced by VR/AR companies and creates a robust ecosystem, while simultaneously providing investors an opportunity to invest directly into the emerging VR/AR industry via a diversified platform; www.theglimpsegroup.com
Safe Harbor Statement
This press release does not constitute an offer to sell or a solicitation of offers to buy any securities of any entity. This press release contains certain forward-looking statements based on our current expectations, forecasts and assumptions that involve risks and uncertainties. Forward-looking statements in this release are based on information available to us as of the date hereof. Our actual results may differ materially from those stated or implied in such forward-looking statements, due to risks and uncertainties associated with our business. Forward-looking statements include statements regarding our expectations, beliefs, intentions or strategies regarding the future and can be identified by forward-looking words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” and “would” or similar words. All forecasts are provided by management in this release are based on information available at this time and management expects that internal projections and expectations may change over time. In addition, the forecasts are entirely on management’s best estimate of our future financial performance given our current contracts, current backlog of opportunities and conversations with new and existing customers about our products and services. We assume no obligation to update the information included in this press release, whether as a result of new information, future events or otherwise.
Company Contact:
Maydan Rothblum
CFO & COO
The Glimpse Group, Inc.
(917) 292-2685
CONSOLIDATED BALANCE SHEETS
As of March 31, 2023 (Unaudited) | As of June 30, 2022 (Audited) | |||||||
| ASSETS | ||||||||
| Cash and cash equivalents | $ | 6,048,001 | $ | 16,249,666 | ||||
| Investments | 247,511 | 239,314 | ||||||
| Accounts receivable | 1,551,355 | 1,332,922 | ||||||
| Deferred costs/contract assets | 72,436 | 39,484 | ||||||
| Prepaid expenses and other current assets | 581,518 | 389,618 | ||||||
| Total current assets | 8,500,821 | 18,251,004 | ||||||
| Equipment, net | 331,591 | 245,970 | ||||||
| Note receivable | - | 250,000 | ||||||
| Right-of-use assets | 936,338 | - | ||||||
| Intangible assets, net | 6,814,271 | 4,063,485 | ||||||
| Goodwill | 22,306,959 | 13,464,760 | ||||||
| Other assets | 71,769 | 121,865 | ||||||
| Restricted cash | 2,000,000 | 2,000,000 | ||||||
| Total assets | $ | 40,961,749 | $ | 38,397,084 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Accounts payable | $ | 349,661 | $ | 340,139 | ||||
| Accrued liabilities | 343,906 | 188,417 | ||||||
| Accrued bonuses | 149,890 | 169,262 | ||||||
| Deferred revenue/contract liabilities | 529,898 | 841,389 | ||||||
| Asset purchase payable | - | 734,037 | ||||||
| Lease liabilities, current portion | 399,424 | - | ||||||
| Contingent consideration for acquisitions, current portion | 4,123,988 | 1,966,171 | ||||||
| Total current liabilities | 5,896,767 | 4,239,415 | ||||||
| Long term liabilities | ||||||||
| Contingent consideration for acquisitions, net of current portion | 6,519,800 | 5,340,800 | ||||||
| Lease liabilities, net of current portion | 521,855 | - | ||||||
| Total liabilities | 12,938,422 | 9,580,215 | ||||||
| Commitments and contingencies | - | |||||||
| Stockholders’ Equity | ||||||||
| Preferred Stock, par value $0.001 per share, 20 million shares authorized; 0 shares issued and outstanding | - | - | ||||||
| Common Stock, par value $0.001 per share, 300 million shares authorized; 14,340,132 and 12,747,624 issued and outstanding | 14,341 | 12,749 | ||||||
| Additional paid-in capital | 65,387,641 | 56,885,815 | ||||||
| Accumulated deficit | (37,378,655 | ) | (28,081,695 | ) | ||||
| Total stockholders’ equity | 28,023,327 | 28,816,869 | ||||||
| Total liabilities and stockholders’ equity | $ | 40,961,749 | $ | 38,397,084 | ||||
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Revenue | ||||||||||||||||
| Software services | $ | 3,119,948 | $ | 1,922,950 | $ | 9,868,920 | $ | 4,340,863 | ||||||||
| Software license/software as a service | 552,442 | 129,378 | 705,041 | 424,000 | ||||||||||||
| Total Revenue | 3,672,390 | 2,052,328 | 10,573,961 | 4,764,863 | ||||||||||||
| Cost of goods sold | 1,223,531 | 370,499 | 3,313,409 | 728,140 | ||||||||||||
| Gross Profit | 2,448,859 | 1,681,829 | 7,260,552 | 4,036,723 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development expenses | 2,157,307 | 1,912,329 | 6,692,332 | 4,092,203 | ||||||||||||
| General and administrative expenses | 1,137,231 | 1,131,241 | 3,773,231 | 3,020,584 | ||||||||||||
| Sales and marketing expenses | 1,456,883 | 854,098 | 4,938,213 | 2,024,462 | ||||||||||||
| Amortization of acquisition intangible assets | 550,786 | 160,663 | 1,536,467 | 248,158 | ||||||||||||
| Intangible asset impairment | 479,182 | - | 479,182 | - | ||||||||||||
| Change in fair value of acquisition contingent consideration | 1,947,989 | - | (677,113 | ) | - | |||||||||||
| Total operating expenses | 7,729,378 | 4,058,331 | 16,742,312 | 9,385,407 | ||||||||||||
| Loss from operations before other income (expense) | (5,280,519 | ) | (2,376,502 | ) | (9,481,760 | ) | (5,348,684 | ) | ||||||||
| Other income (expense) | ||||||||||||||||
| Forgiveness of Paycheck Protection Program loan | - | 623,828 | - | 623,828 | ||||||||||||
| Interest income | 57,921 | 1,061 | 184,800 | 20,818 | ||||||||||||
| Loss on conversion of convertible notes | - | - | - | (279,730 | ) | |||||||||||
| Total other income (expense), net | 57,921 | 624,889 | 184,800 | 364,916 | ||||||||||||
| Net Loss | $ | (5,222,598 | ) | $ | (1,751,613 | ) | $ | (9,296,960 | ) | $ | (4,983,768 | ) | ||||
| Basic and diluted net loss per share | $ | (0.38 | ) | $ | (0.14 | ) | $ | (0.68 | ) | $ | (0.44 | ) | ||||
| Weighted-average shares used to compute basic and diluted net loss per share | 13,783,241 | 12,604,315 | 13,727,595 | 11,386,679 | ||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| For the Nine Months Ended March 31, | ||||||||
| 2023 | 2022 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (9,296,960 | ) | $ | (4,983,768 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Amortization and depreciation | 1,645,846 | 281,641 | ||||||
| Common stock and stock option based compensation for employees and board of directors | 2,784,667 | 2,102,271 | ||||||
| Acquisition contingent consideration fair value adjustment | (677,113 | ) | - | |||||
| Impairment of intangible assets | 479,182 | - | ||||||
| Issuance of common stock to vendors as compensation | 5,238 | 162,895 | ||||||
| Amortization of right-to-use-assets | 342,285 | - | ||||||
| Loss on conversion of convertible notes | - | 279,730 | ||||||
| Forgiveness of Paycheck Protection Program loan | - | (623,828 | ) | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (48,340 | ) | (328,582 | ) | ||||
| Pre-offering costs | - | 470,136 | ||||||
| Deferred costs/contract assets | 519,673 | (5,082 | ) | |||||
| Prepaid expenses and other current assets | (120,436 | ) | (423,010 | ) | ||||
| Other assets | 149,962 | (48,000 | ) | |||||
| Accounts payable | (525,832 | ) | (80,164 | ) | ||||
| Accrued liabilities | 3,987 | (58,014 | ) | |||||
| Accrued bonuses | (153,660 | ) | (440,357 | ) | ||||
| Deferred revenue/contract liabilities | (2,348,561 | ) | 14,418 | |||||
| Lease liabilities | (357,341 | ) | - | |||||
| Net cash used in operating activities | (7,597,403 | ) | (3,679,714 | ) | ||||
| Cash flow from investing activities: | ||||||||
| Purchases of equipment | (139,420 | ) | (166,928 | ) | ||||
| Acquisitions, net of cash acquired | (2,522,756 | ) | (3,815,894 | ) | ||||
| Asset acquisition | - | (300,000 | ) | |||||
| Purchase of investments | (8,197 | ) | (242,160 | ) | ||||
| Net cash used in investing activities | (2,670,373 | ) | (4,524,982 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from initial public offering, net | - | 11,821,364 | ||||||
| Proceeds from securities purchase agreement, net | - | 13,578,400 | ||||||
| Proceeds from exercise of stock options | 66,111 | 1,326,043 | ||||||
| Issuance of note receivable | - | (250,000 | ) | |||||
| Net cash provided by financing activities | 66,111 | 26,475,807 | ||||||
| Net change in cash, cash equivalents and restricted cash | (10,201,665 | ) | 18,271,111 | |||||
| Cash, cash equivalents and restricted cash, beginning of period | 18,249,666 | 1,771,929 | ||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 8,048,001 | $ | 20,043,040 | ||||
| Non-cash Investing and Financing activities: | ||||||||
| Common stock issued for acquisitions | $ | 2,845,430 | $ | 3,347,303 | ||||
| Common stock issued for satisfaction of prior year acquisition lability | $ | 734,036 | $ | - | ||||
| Common stock issued for purchase of intangible asset - technology | $ | 326,436 | $ | - | ||||
| Issuance of common stock for satisfaction of contingent liability, net of note extinguishment | $ | 318,571 | $ | - | ||||
| Extinguishment of note receivable for satisfaction of contingent liability | $ | 250,000 | $ | - | ||||
| Contingent acquisition consideration liability recorded at closing | $ | 6,139,000 | $ | 9,169,200 | ||||
| Issuance of common stock for satisfaction of contingent liability | $ | 1,359,001 | $ | - | ||||
| Lease liabilities arising from right-of-use assets | $ | 1,221,513 | $ | - | ||||
| Issuance of common stock for satisfaction of legacy acquisition liability | $ | - | $ | 1,250,000 | ||||
| Conversion of convertible promissory notes into common stock | $ | - | $ | 1,606,176 | ||||
| Issuance of warrants in connection with initial public offering | $ | - | $ | 522,360 | ||||
| Issuance of warrants in connection with securities purchase agreement | $ | - | $ | 8,797,546 | ||||
The following table presents a reconciliation of net loss to Adjusted EBITDA for the three and nine months ended March 31, 2023 and 2022 (in $million):
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| (in millions) | (in millions) | |||||||||||||||
| Net loss | $ | (5.22 | ) | $ | (1.75 | ) | $ | (9.30 | ) | $ | (4.98 | ) | ||||
| Depreciation and amortization | 0.59 | 0.18 | 1.65 | 0.28 | ||||||||||||
| EBITDA loss | (4.63 | ) | (1.57 | ) | (7.65 | ) | (4.70 | ) | ||||||||
| Stock based compensation expenses | 1.07 | 0.96 | 2.79 | 2.27 | ||||||||||||
| Stock based financing related expenses | - | - | - | 0.28 | ||||||||||||
| Forgiveness of PPP loan | - | (0.63 | ) | - | (0.63 | ) | ||||||||||
| Acquisition related expenses | - | 0.12 | 0.28 | 0.23 | ||||||||||||
| Change in fair value of acquisition contingent consideration | 1.95 | - | (0.68 | ) | - | |||||||||||
| Intangible asset impairment | 0.48 | - | 0.48 | - | ||||||||||||
| Adjusted EBITDA loss | $ | (1.13 | ) | $ | (1.12 | ) | $ | (4.78 | ) | $ | (2.55 | ) | ||||