|
|
|
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
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))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
|
|
|
|
| Item 2.02 |
Results of Operations and Financial Condition
|
| Item 9.01 |
Financial Statements and Exhibits
|
| (d) |
Exhibits.
|
|
Exhibit No.
|
Description
|
|
|
Press Release, dated March 27, 2023 (furnished herewith)
|
||
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
FORIAN INC.
|
||
|
Dated: March 27, 2023
|
By:
|
/s/ Edward Spaniel, Jr.
|
|
Name:
|
Edward Spaniel, Jr.
|
|
|
Title:
|
Executive Vice President, General Counsel and Secretary
|
|
| ● |
Forian delivered the following results for the fourth quarter of 2022:
|
|
Three Months Ended
December 31,
|
Period-over-
|
|||||||||||
|
2022
|
2021
|
Period
|
||||||||||
|
Unaudited
|
Unaudited
|
% Change
|
||||||||||
|
Total revenues
|
$
|
7,903,992
|
$
|
5,749,366
|
37%
|
|
||||||
|
Net loss
|
$
|
(3,556,714
|
)
|
$
|
(8,048,790
|
)
|
56%
|
|
||||
|
Basic and diluted net loss per common share
|
$
|
(0.11
|
)
|
$
|
(0.22
|
)
|
51%
|
|
||||
|
Healthcare Information revenue
|
$
|
4,969,674
|
$
|
3,036,357
|
64%
|
|
||||||
|
Adjusted EBITDA1
|
$
|
(943,934
|
)
|
$
|
(4,506,448
|
)
|
79%
|
|
||||
| ● |
Revenue for the quarter was $7.9 million, an increase of $2.2 million versus the prior year.
|
| ● |
Net loss for the quarter was $3.5 million, or $0.11 per share, compared to $8.0 million, or $0.22
per share, in the prior year.
|
| ● |
Adjusted EBITDA1 for the quarter was negative $0.9 million, compared to negative $4.5 million in the prior year.
|
| ● |
Cash, cash equivalents and marketable securities at December 31, 2022 totaled $20.7 million.
|
| ● |
In February 2023, divested BioTrack for aggregate cash proceeds of $30.0 million.
|
| ● |
Forian delivered the following results for the full year of 2022:
|
|
Twelve Months Ended
December 31,
|
Period-over-
|
|||||||||||
|
2022
|
2021
|
Period
|
||||||||||
|
Unaudited
|
Unaudited
|
% Change
|
||||||||||
|
Total revenues
|
$
|
28,005,857
|
$
|
16,879,715
|
66%
|
|
||||||
|
Net loss
|
$
|
(25,971,971
|
)
|
$
|
(26,551,105
|
)
|
2%
|
|
||||
|
Basic and diluted net loss per common share
|
$
|
(0.81
|
)
|
$
|
(0.90
|
)
|
10%
|
|
||||
|
Healthcare Information revenue
|
$
|
16,418,142
|
$
|
7,138,907
|
130%
|
|
||||||
|
Adjusted EBITDA1
|
$
|
(9,722,717
|
)
|
$
|
(15,119,219
|
)
|
36%
|
|
||||
| ● |
Revenue for the full year was $28.0 million, an increase of $11.1 million versus the prior year.
|
| ● |
Net loss for the full year was $26.0 million, or $0.81 per share, compared to $26.6 million, or $0.90 per share, in the prior year.
|
| ● |
Adjusted EBITDA1 for the full year was negative $9.7 million, compared to negative $15.1 million in the prior year.
|
| • |
Achieved a significant increase in revenue in the healthcare information segment, growing from $7.1 million to $16.4 million
|
| • |
Exceeded revenue outlook for 2022, achieving $28.0 million in revenue compared to our top end guidance of $27.0 million
|
| • |
Effectively executed cost management strategies to reduce operating expenses
|
| • |
Expanded footprint within healthcare across biopharma, medical device, clinical research organizations and related service providers
|
| • |
Healthcare information revenue growth of 25% to 37% resulting in total revenue in the range of $20.5 to $22.5 million
|
| • |
Reaching positive Adjusted EBITDA1 contribution in the second half of 2023
|
|
December 31,
2022
|
December 31,
2021
|
|||||||
|
(UNAUDITED)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
3,319,898
|
$
|
18,663,805
|
||||
|
Marketable securities
|
17,396,487
|
12,399,361
|
||||||
|
Accounts receivable, net
|
2,547,538
|
1,947,540
|
||||||
|
Contract assets
|
2,252,958
|
1,056,891
|
||||||
|
Prepaid expenses
|
966,809
|
1,017,927
|
||||||
|
Other assets
|
432,338
|
900,242
|
||||||
|
Total current assets
|
26,916,028
|
35,985,766
|
||||||
|
Property and equipment, net
|
2,575,406
|
1,531,959
|
||||||
|
Intangible assets, net
|
6,775,841
|
9,051,184
|
||||||
|
Goodwill
|
9,099,372
|
9,099,372
|
||||||
|
Right of use assets, net
|
636,196
|
859,637
|
||||||
|
Deposits and other assets
|
255,324
|
314,443
|
||||||
|
Total assets
|
$
|
46,258,167
|
$
|
56,842,361
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
575,065
|
$
|
1,125,067
|
||||
|
Accrued expenses
|
4,428,769
|
4,068,109
|
||||||
|
Short-term operating lease liabilities
|
265,489
|
247,325
|
||||||
|
Notes payable
|
-
|
13,122
|
||||||
|
Warrant liability
|
4,547
|
369,234
|
||||||
|
Deferred revenues
|
3,078,705
|
976,268
|
||||||
|
Total current liabilities
|
8,352,575
|
6,799,125
|
||||||
|
Long-term liabilities:
|
||||||||
|
Long-term operating lease liabilities
|
376,569
|
611,523
|
||||||
|
Convertible notes payable, net of debt issuance costs ($6,000,000 in principal is held by a related party)
|
25,106,547
|
24,260,448
|
||||||
|
Total long-term liabilities
|
25,483,116
|
24,871,971
|
||||||
|
Total liabilities
|
33,835,691
|
31,671,096
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred Stock; par value $0.001; 5,000,000 Shares authorized; 0 issued and outstanding as of December 31, 2022 and
December 31, 2021
|
-
|
-
|
||||||
|
Common Stock; par value $0.001; 95,000,000 Shares authorized; 32,251,326 issued and outstanding as of December 31,
2022 and 31,773,154 issued and outstanding as of December 31, 2021
|
32,251
|
31,773
|
||||||
|
Additional paid-in capital
|
71,182,326
|
57,959,622
|
||||||
|
Accumulated deficit
|
(58,792,101
|
)
|
(32,820,130
|
)
|
||||
|
Total stockholders' equity
|
12,422,476
|
25,171,265
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
46,258,167
|
$
|
56,842,361
|
||||
|
For the Three Months Ended December 31,
|
For the Twelve Months Ended December 31,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Information and Software
|
$
|
7,511,732
|
$
|
5,290,421
|
$
|
26,185,945
|
$
|
14,952,247
|
||||||||
|
Services
|
377,622
|
264,128
|
1,545,656
|
1,122,528
|
||||||||||||
|
Other
|
14,638
|
194,817
|
274,256
|
804,940
|
||||||||||||
|
Total revenues
|
7,903,992
|
5,749,366
|
28,005,857
|
16,879,715
|
||||||||||||
|
Costs and Expenses:
|
||||||||||||||||
|
Cost of revenues
|
1,719,962
|
1,688,518
|
6,874,315
|
4,717,175
|
||||||||||||
|
Research and development
|
2,478,202
|
2,915,797
|
12,347,637
|
8,975,745
|
||||||||||||
|
Sales and marketing
|
1,415,525
|
1,277,977
|
5,870,794
|
4,142,190
|
||||||||||||
|
General and administrative
|
4,910,803
|
7,428,286
|
20,529,373
|
23,464,267
|
||||||||||||
|
Separation expenses
|
-
|
-
|
5,611,857
|
-
|
||||||||||||
|
Loss (gain) on sale of businesses, net
|
169,228
|
-
|
(32,931
|
)
|
-
|
|||||||||||
|
Depreciation and amortization
|
839,814
|
605,179
|
2,892,543
|
1,986,816
|
||||||||||||
|
Transaction related expenses
|
-
|
-
|
-
|
1,210,279
|
||||||||||||
|
Total costs and expenses
|
11,533,534
|
13,915,757
|
54,093,588
|
44,496,472
|
||||||||||||
|
Loss From Operations
|
(3,629,542
|
)
|
(8,166,391
|
)
|
(26,087,731
|
)
|
(27,616,757
|
)
|
||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Change in fair value of warrant liability
|
21,532
|
131,876
|
364,687
|
878,481
|
||||||||||||
|
Interest and investment income
|
154,531
|
2,208
|
267,133
|
6,809
|
||||||||||||
|
Interest expense
|
(213,911
|
)
|
(221,054
|
)
|
(873,336
|
)
|
(322,379
|
)
|
||||||||
|
Foreign currency related (losses) gains
|
114,656
|
227,082
|
381,256
|
525,252
|
||||||||||||
|
Total other income (expense), net
|
76,808
|
140,112
|
139,740
|
1,088,163
|
||||||||||||
|
Net loss before income taxes
|
(3,552,734
|
)
|
(8,026,279
|
)
|
(25,947,991
|
)
|
(26,528,594
|
)
|
||||||||
|
Income tax expense
|
(3,980
|
)
|
(22,511
|
)
|
(23,980
|
)
|
(22,511
|
)
|
||||||||
|
Net Loss
|
(3,556,714
|
)
|
(8,048,790
|
)
|
(25,971,971
|
)
|
(26,551,105
|
)
|
||||||||
|
Basic and diluted net loss per common share
|
$
|
(0.11
|
)
|
$
|
(0.22
|
)
|
$
|
(0.81
|
)
|
$
|
(0.90
|
)
|
||||
|
Weighted-average shares outstanding
|
32,189,313
|
31,642,724
|
32,031,096
|
29,527,608
|
||||||||||||
|
For the Twelve Months Ended December 31,
|
||||||||
|
2022
|
2021
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
$
|
(25,971,971
|
)
|
$
|
(26,551,105
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
2,892,543
|
1,986,816
|
||||||
|
Amortization on right of use asset
|
263,232
|
223,047
|
||||||
|
Gain on sale of assets
|
(32,931
|
)
|
-
|
|||||
|
Amortization of debt issuance costs
|
5,332
|
1,778
|
||||||
|
Accrued interest on Convertible Notes
|
840,767
|
280,000
|
||||||
|
Realized and unrealized gain on marketable securities
|
(265,443
|
)
|
(4,427
|
)
|
||||
|
Provision for doubtful accounts
|
250,239
|
227,838
|
||||||
|
Stock-based compensation expense
|
13,310,588
|
9,300,443
|
||||||
|
Change in fair value of warrant liability
|
(364,687
|
)
|
(878,481
|
)
|
||||
|
Foreign currency related (gains) losses
|
(47,226
|
)
|
(26,563
|
)
|
||||
|
Issuance of warrants in connection with transaction expenses
|
-
|
389,976
|
||||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(896,677
|
)
|
(1,663,929
|
)
|
||||
|
Contract assets
|
(1,196,067
|
)
|
(840,062
|
)
|
||||
|
Prepaid expenses
|
(41,977
|
)
|
(681,884
|
)
|
||||
|
Changes in lease liabilities during the period
|
(256,581
|
)
|
(248,561
|
)
|
||||
|
Deposits and other assets
|
527,023
|
(705,735
|
)
|
|||||
|
Accounts payable
|
(529,075
|
)
|
(204,413
|
)
|
||||
|
Accrued expenses
|
634,909
|
1,649,552
|
||||||
|
Deferred revenues
|
2,102,437
|
496,448
|
||||||
|
Net cash used in operating activities
|
(8,775,565
|
)
|
(17,249,262
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Additions to property and equipment
|
(1,711,455
|
)
|
(1,443,042
|
)
|
||||
|
Purchase of marketable securities
|
(55,819,346
|
)
|
(34,902,392
|
)
|
||||
|
Sale of marketable securities
|
51,087,663
|
34,009,302
|
||||||
|
Net cash from sale of businesses
|
(17,907
|
)
|
-
|
|||||
|
Cash acquired as part of business combination
|
-
|
1,310,977
|
||||||
|
Net cash used in investing activities
|
(6,461,045
|
)
|
(1,025,155
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from exercise of MOR Class B options
|
-
|
292,830
|
||||||
|
Payments on notes payable and financing arrangements
|
(13,122
|
)
|
(7,679
|
)
|
||||
|
Payment of employee withholding tax related to restricted stock units
|
(87,406
|
)
|
-
|
|||||
|
Proceeds from exercise of common stock options
|
-
|
48,570
|
||||||
|
Proceeds from sale of common stock
|
-
|
11,968,652
|
||||||
|
Proceeds from issuance of convertible notes
|
-
|
23,978,670
|
||||||
|
Net cash (used in) provided by financing activities
|
(100,528
|
)
|
36,281,043
|
|||||
|
Effect of foreign exchange rate changes on cash
|
(6,769
|
)
|
(8,284
|
)
|
||||
|
Net change in cash
|
(15,343,907
|
)
|
17,998,342
|
|||||
|
Cash and cash equivalents, beginning of period
|
18,663,805
|
665,463
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
3,319,898
|
$
|
18,663,805
|
||||
|
Supplemental disclosure of cash flow information
|
||||||||
|
Cash paid for interest
|
$
|
-
|
$
|
724
|
||||
|
Cash paid for taxes
|
$
|
18,444
|
$
|
-
|
||||
|
Non-cash Investing Activities:
|
||||||||
|
Non-cash consideration for Helix acquisition
|
$
|
-
|
$
|
18,454,784
|
||||
|
For the Three Months Ended
December 31,
|
For the Twelve Months Ended
December 31,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Healthcare Information
|
4,969,674
|
3,036,357
|
16,418,142
|
7,138,907
|
||||||||||||
|
Software Subscriptions
|
2,542,058
|
2,254,064
|
9,767,803
|
7,813,340
|
||||||||||||
|
Services
|
377,622
|
264,128
|
1,545,656
|
1,122,528
|
||||||||||||
|
Other
|
14,638
|
194,817
|
274,256
|
804,940
|
||||||||||||
|
Total
|
$
|
7,903,992
|
$
|
5,749,366
|
$
|
28,005,857
|
$
|
16,879,715
|
||||||||
|
For the Three Months Ended
December 31,
|
For the Twelve Months Ended
December 31,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Healthcare Information
|
4,969,674
|
3,036,357
|
16,418,142
|
7,138,907
|
||||||||||||
|
Other Revenue (1)
|
14,638
|
194,817
|
274,256
|
804,940
|
||||||||||||
|
Subtotal
|
4,984,312
|
3,231,174
|
16,692,398
|
7,943,847
|
||||||||||||
|
BioTrack Revenue (2)
|
2,919,680
|
2,518,192
|
11,313,459
|
8,935,868
|
||||||||||||
|
Total
|
$
|
7,903,992
|
$
|
5,749,366
|
$
|
28,005,857
|
$
|
16,879,715
|
||||||||
| • |
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. Stock-based compensation expense includes certain separation expenses related
to the vesting of stock options. 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 during March 2022 related to the options that will vest over the twelve months ending March 2,
2023. 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 convertible notes entered into on September 1, 2021 in the amount of $24,000,000 (the “Notes”). 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, net. Foreign currency related (gains) losses, net result from foreign currency transactions and translation (gains) losses related to our former Engeni SA subsidiary. We exclude foreign currency related (gains) losses, net 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.
|
| • |
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 businesses, net. 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. On October 31, 2022, we sold 100% of our equity interest in Engeni, LLC for a note with payments of up to $100,000 if certain conditions are met. The Company has not recognized any value
in connection with the note consideration because, as of the reporting date, it is not probable that any such conditions will be met. The sale resulted in a loss of $169,228, which is included in operating expenses in the consolidated
statements of operations.
|
| • |
Severance 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 which were recorded as a charge to operating expenses in
2022. We exclude these other items from Adjusted EBITDA because we believe these costs are not recurring and 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. In addition, the Company incurred approximately $206,770 of normal course of business severance expense included in operating expenses as part of its operations.
|
| • |
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
December 31,
|
For the Twelve Months Ended
December 31,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Information and Software
|
$
|
7,511,732
|
$
|
5,290,421
|
$
|
26,185,945
|
$
|
14,952,247
|
||||||||
|
Services
|
377,622
|
264,128
|
1,545,656
|
1,122,528
|
||||||||||||
|
Other
|
14,638
|
194,817
|
274,256
|
804,940
|
||||||||||||
|
Total revenues
|
$
|
7,903,992
|
$
|
5,749,366
|
$
|
28,005,857
|
$
|
16,879,715
|
||||||||
|
Net loss
|
$
|
(3,556,714
|
)
|
$
|
(8,048,790
|
)
|
$
|
(25,971,971
|
)
|
$
|
(26,551,105
|
)
|
||||
|
Depreciation and amortization
|
839,814
|
605,179
|
2,892,543
|
1,986,816
|
||||||||||||
|
Stock based compensation expense
|
1,676,566
|
3,054,764
|
13,310,588
|
9,300,443
|
||||||||||||
|
Change in fair value of warrant liability
|
(21,532
|
)
|
(131,876
|
)
|
(364,687
|
)
|
(878,481
|
)
|
||||||||
|
Transaction related expenses
|
-
|
-
|
-
|
1,210,279
|
||||||||||||
|
Interest and investment income (expense)
|
59,380
|
218,846
|
606,203
|
315,570
|
||||||||||||
|
Foreign currency related (gains) losses
|
(114,656
|
)
|
(227,082
|
)
|
(381,256
|
)
|
(525,252
|
)
|
||||||||
|
Loss (Gain) on sale of businesses, net
|
169,228
|
-
|
(32,931
|
)
|
-
|
|||||||||||
|
Severance expense
|
-
|
-
|
194,814
|
-
|
||||||||||||
|
Income tax expense
|
3,980
|
22,511
|
23,980
|
22,511
|
||||||||||||
|
Adjusted EBITDA
|
$
|
(943,934
|
)
|
$
|
(4,506,448
|
)
|
$
|
(9,722,717
|
)
|
$
|
(15,119,219
|
)
|
||||