|
(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 24, 2022 (furnished herewith).
|
||
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document).
|
|
FORIAN INC.
|
||
|
Dated: March 24, 2022
|
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 2021:
|
|
Three Months Ended
December 31,
|
Year-over-
Year
% Change
|
|||||||||||
|
2021
Unaudited |
2020
Unaudited |
|||||||||||
|
Total revenue
|
$
|
5,749,366
|
$
|
209,950
|
N/M
|
|
||||||
|
Net Loss
|
$ |
(8,048,790
|
)
|
$ |
(2,351,493
|
)
|
(242.3
|
)%
|
||||
|
Basic and diluted net loss per common share
|
$
|
(0.25
|
)
|
$
|
(0.14
|
)
|
(78.6
|
)%
|
||||
|
Pro Forma Revenue
|
$
|
5,749,366
|
$
|
3,187,981
|
80.3
|
%
|
||||||
|
Adjusted EBITDA1
|
$
|
(4,509,769
|
)
|
$
|
(1,669,875
|
)
|
(169.9
|
)%
|
||||
| ● |
Revenue for the quarter was $5.7 million, an increase of $5.5 million versus the prior year. On a pro forma basis, revenue grew 80% year-over-year and 16%
sequentially over the third quarter of 2021.
|
| ● |
Net Loss for the quarter was $8.0 million, or $0.25 per share, compared to $2.4 million, or $0.14 per share, in the prior year and $6.9 million, or $0.22 per share, in the third quarter of 2021.
|
| ● |
Adjusted EBITDA1 for the quarter was negative $4.5 million compared to negative $1.7 million for the prior year and negative $4.1 million for the
third quarter of 2021.
|
| ● |
Cash and Marketable Securities at the end of the quarter was $31.1 million.
|
| ● |
Forian delivered the following results for the full year of 2021:
|
|
Year Ended
December 31,
|
Year-over-
Year
% Change
|
|||||||||||
|
2021
|
2020
|
|||||||||||
|
Total revenue
|
$
|
16,879,715
|
$
|
544,871
|
N/
|
M
|
||||||
|
Net Loss
|
$ |
(26,551,105
|
)
|
$ |
(4,980,183
|
)
|
(433.1
|
)%
|
||||
|
Basic and diluted net loss per common share
|
$
|
(0.90
|
)
|
$
|
(0.38
|
)
|
(136.8
|
)%
|
||||
|
Pro Forma Revenue
|
$
|
18,889,025
|
$
|
12,323,333
|
53.3
|
%
|
||||||
|
Adjusted EBITDA1
|
$ |
(15,119,219
|
)
|
$ |
(4,083,464
|
)
|
(270.3
|
)%
|
||||
| ● |
Revenue for the full year was $16.9 million, an increase of $16.3 million versus the prior year. On a pro forma basis, revenue grew 53% year-over-year.
|
| ● |
Net Loss for the full year was $26.6 million, or $0.90 per share, compared to $5.0 million, or $0.38 per share, in the prior year.
|
| ● |
Adjusted EBITDA1 for the full year was negative $15.1 million, compared to negative
$4.1 million for the prior year.
|
| ● |
Healthcare revenue surpassed cannabis revenue in the fourth quarter
|
| ● |
Launched new SaaS analytical offering, Cannalytics®, to dispensary clients
|
| ● |
Expanded our data assets to cover 4.9 million annual U.S. cannabis consumers
|
| ● |
Invested in additional product, engineering, data science and sales talent
|
| ● |
Merged with Helix Technologies, Inc. and completed the listing of Forian on the Nasdaq in conjunction with the merger
|
| ● |
Achieved meaningful growth in information services backlog
|
| ● |
Added data assets representing over $3.4B in cannabis gross merchandise value
|
| ● |
Acquired a market leading position in cannabis point of sale market
|
| ● |
Awarded new states and services to secure leading position in cannabis track and trace regulatory market
|
| • |
Revenue growth of 51% to 60% resulting in total revenue in the range of $25.5 to $27 million
|
| • |
Improvement in Adjusted EBITDA loss beginning in the second half of 2022 reaching positive Adjusted EBITDA contribution in the second half of 2023
|
|
December 31,
2021 |
December 31,
2020 |
|||||||
|
ASSETS
|
(Unaudited)
|
|||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
18,663,805
|
$
|
665,463
|
||||
|
Marketable securities
|
12,399,361
|
11,501,844
|
||||||
|
Accounts receivable, net
|
1,947,540
|
22,996
|
||||||
|
Contract assets
|
1,056,891
|
196,701
|
||||||
|
Prepaid expenses
|
1,017,927
|
120,979
|
||||||
|
Other assets
|
900,242
|
—
|
||||||
|
Total current assets
|
35,985,766
|
12,507,983
|
||||||
|
|
||||||||
|
Property and equipment, net
|
1,531,959
|
46,358
|
||||||
|
Intangible assets, net
|
9,051,184
|
—
|
||||||
|
Goodwill
|
9,099,372
|
—
|
||||||
|
Right of use assets, net
|
859,637
|
—
|
||||||
|
Deposits and other assets
|
314,443
|
—
|
||||||
|
Total assets
|
$
|
56,842,361
|
$
|
12,554,341
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
1,125,067
|
647,601
|
||||||
|
Accrued expenses
|
4,068,109
|
480,741
|
||||||
|
Short-term operating lease liabilities
|
247,325
|
-
|
||||||
|
Notes payable
|
13,122
|
-
|
||||||
|
Warrant liability
|
369,234
|
-
|
||||||
|
Deferred revenues
|
976,268
|
158,884
|
||||||
|
Total current liabilities
|
6,799,125
|
1,287,226
|
||||||
|
|
||||||||
|
Long-term liabilities:
|
||||||||
|
Long-term operating lease liabilities
|
611,523
|
-
|
||||||
|
Convertible notes payable, net of debt issuance costs ($6,000,000 in principal is held by a related
party.)
|
24,260,448
|
-
|
||||||
|
Total long-term liabilities
|
24,871,971
|
-
|
||||||
|
Total liabilities
|
31,671,096
|
1,287,226
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred Stock; par value $0.001; 5,000,000 Shares authorized; 0 issued and outstanding as of December 31, 2021 and December
31, 2020
|
-
|
-
|
||||||
|
Common Stock; par value $0.001; 95,000,000 Shares authorized; 31,773,154 issued and outstanding as of December 31, 2021 and
21,233,039 issued and outstanding as of December 31, 2020.
|
31,773
|
21,233
|
||||||
|
Additional paid-in capital
|
57,959,622
|
17,514,907
|
||||||
|
Accumulated other comprehensive loss
|
-
|
-
|
||||||
|
Accumulated deficit
|
(32,820,130
|
)
|
(6,269,025
|
)
|
||||
|
Total stockholders' equity
|
25,171,265
|
11,267,115
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
56,842,361
|
$
|
12,554,341
|
||||
|
Three months ended December 31
|
Year ended December 31
|
|||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Information and Software
|
$
|
5,290,421
|
$
|
209,950
|
$
|
14,952,247
|
$
|
544,871
|
||||||||
|
Services
|
264,128
|
-
|
1,122,528
|
$
|
-
|
|||||||||||
|
Other
|
194,817
|
-
|
804,940
|
$
|
-
|
|||||||||||
|
Total revenues
|
5,749,366
|
209,950
|
16,879,715
|
544,871
|
||||||||||||
|
Costs and Expenses:
|
||||||||||||||||
|
Cost of revenues
|
1,688,518
|
38,293
|
4,717,175
|
38,293
|
||||||||||||
|
Research and development
|
2,915,797
|
1,035,451
|
8,975,745
|
2,509,666
|
||||||||||||
|
Sales and marketing
|
1,277,977
|
422,590
|
4,142,190
|
573,851
|
||||||||||||
|
General and administrative
|
7,428,286
|
391,489
|
23,464,267
|
1,534,854
|
||||||||||||
|
Depreciation and amortization
|
605,179
|
3,623
|
1,986,816
|
8,555
|
||||||||||||
|
Transaction related expenses
|
-
|
667,775
|
1,210,279
|
863,409
|
||||||||||||
|
Total costs and expenses
|
13,915,757
|
2,559,221
|
44,496,472
|
5,528,628
|
||||||||||||
|
Loss From Operations
|
(8,166,391
|
)
|
(2,349,271
|
)
|
(27,616,757
|
)
|
(4,983,757
|
)
|
||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Change in fair value of warrant liability
|
131,876
|
-
|
878,481
|
-
|
||||||||||||
|
Interest and investment income
|
2,208
|
(2,222
|
)
|
6,809
|
3,574
|
|||||||||||
|
Interest expense
|
(221,054
|
)
|
-
|
(322,379
|
)
|
-
|
||||||||||
|
Foreign currency related gains
|
227,082
|
-
|
525,252
|
-
|
||||||||||||
|
Total other income, net
|
140,112
|
|
(2,222
|
)
|
1,088,163
|
3,574
|
||||||||||
|
Net loss before income taxes
|
(8,026,279
|
)
|
(2,351,493
|
)
|
(26,528,594
|
)
|
(4,980,183
|
)
|
||||||||
|
Income tax expense
|
(22,511
|
)
|
-
|
(22,511
|
)
|
-
|
||||||||||
|
Net Loss
|
(8,048,790
|
)
|
(2,351,493
|
)
|
(26,551,105
|
)
|
(4,980,183
|
)
|
||||||||
|
Other comprehensive loss:
|
||||||||||||||||
|
Changes in foreign currency translation adjustment
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total other comprehensive loss
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total comprehensive loss
|
$
|
(8,048,790
|
)
|
$
|
(2,351,493
|
)
|
$
|
(26,551,105
|
)
|
$
|
(4,980,183
|
)
|
||||
|
Basic and diluted net loss per common share
|
$
|
(0.25
|
)
|
$
|
(0.14
|
)
|
$
|
(0.90
|
)
|
$
|
(0.38
|
)
|
||||
|
Weighted-average shares outstanding:
|
31,642,724
|
16,765,572
|
29,527,608
|
13,189,623
|
||||||||||||
|
For the Years Ended December 31,
|
||||||||
|
2021
(Unaudited) |
2020
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
$
|
(26,551,105
|
)
|
$
|
(4,980,183
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
1,986,816
|
8,555
|
||||||
|
Amortization on right of use asset
|
223,047
|
-
|
||||||
|
Amortization of debt issuance costs
|
1,778
|
-
|
||||||
|
Accrued interest on Convertible Notes
|
280,000
|
-
|
||||||
|
Realized and unrealized gain on marketable securities
|
(4,427
|
)
|
(3,574
|
)
|
||||
|
Provision for doubtful accounts
|
(350,991
|
)
|
-
|
|||||
|
Stock-based compensation expense
|
9,300,443
|
28,329
|
||||||
|
Change in fair value of warrant liability
|
(878,481
|
)
|
-
|
|||||
|
Non-cash transaction expenses
|
389,976
|
-
|
||||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(1,085,100
|
)
|
(22,996
|
)
|
||||
|
Contract assets
|
(840,062
|
)
|
(196,701
|
)
|
||||
|
Prepaid expenses
|
(681,884
|
)
|
(95,614
|
)
|
||||
|
Changes in lease liabilities during the year
|
(248,561
|
)
|
-
|
|||||
|
Deposits and other assets
|
(705,735
|
)
|
-
|
|||||
|
Accounts payable
|
(204,413
|
)
|
641,201
|
|||||
|
Accrued expenses
|
1,614,705
|
211,365
|
||||||
|
Deferred revenues
|
496,448
|
158,884
|
||||||
|
Net cash used in operating activities
|
(17,257,546
|
)
|
(4,250,734
|
)
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Additions to property and equipment
|
(1,443,042
|
)
|
(51,494
|
)
|
||||
|
Purchase of marketable securities
|
(34,902,392
|
)
|
(11,348,503
|
)
|
||||
|
Sale of marketable securities
|
34,009,302
|
-
|
||||||
|
Cash acquired as part of business combination
|
1,310,977
|
-
|
||||||
|
Net cash used in investing activities
|
(1,025,155
|
)
|
(11,399,997
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from Stockholders' contributions
|
-
|
16,315,700
|
||||||
|
Proceeds from exercise of MOR Class B options
|
292,830
|
-
|
||||||
|
Payments on notes payable and financing arrangements
|
(7,679
|
)
|
-
|
|||||
|
Proceeds from exercise of common stock options
|
48,570
|
-
|
||||||
|
Proceeds from sale of common stock
|
11,968,652
|
-
|
||||||
|
Proceeds from the issuance of convertible notes payable
|
23,978,670
|
-
|
||||||
|
Net cash provided by financing activities
|
36,281,043
|
16,315,700
|
||||||
|
Net change in cash
|
17,998,342
|
664,969
|
||||||
|
Cash and cash equivalents, beginning of year
|
665,463
|
494
|
||||||
|
Cash and cash equivalents, end of year
|
$
|
18,663,805
|
$
|
665,463
|
||||
|
Supplemental disclosure of cash flow information
|
||||||||
|
Cash paid for interest
|
$
|
724
|
$
|
-
|
||||
|
Cash paid for taxes
|
$
|
-
|
$
|
-
|
||||
|
Non-cash Investing and Financing Activities:
|
||||||||
|
Conversion of promissory notes to Series S units
|
$
|
-
|
$
|
184,300
|
||||
|
Non-cash consideration for Helix acquisition
|
$
|
18,454,784
|
$
|
-
|
||||
| • |
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 accrued 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. Foreign currency related gains result from foreign currency transactions and translation gains and losses related to Engeni SA, a subsidiary of our Company acquired as part of the acquisition of Helix. We
exclude foreign currency related gains 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.
|
| • |
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; (iii) other income which consists of profits on marketable security investments; and (iv)
loss on impairment of goodwill. 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. 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 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.
|
|
Reconciliation of US GAAP to Non-GAAP Financial Measures
Historical (Unaudited) |
||||||||||||||||
|
Quarter Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Information and Software
|
$
|
5,290,421
|
$
|
209,950
|
$
|
14,952,247
|
$
|
544,871
|
||||||||
|
Services
|
264,128
|
-
|
1,122,528
|
-
|
||||||||||||
|
Other
|
194,817
|
-
|
804,940
|
-
|
||||||||||||
|
Total revenues
|
$
|
5,749,366
|
$
|
209,950
|
$
|
16,879,715
|
$
|
544,871
|
||||||||
|
Net loss
|
$
|
(8,048,790
|
)
|
$
|
(2,351,493
|
)
|
$
|
(26,551,105
|
)
|
$
|
(4,980,183
|
)
|
||||
|
Depreciation & amortization
|
605,179
|
3,623
|
1,986,816
|
8,555
|
||||||||||||
|
Stock based compensation expense
|
3,051,443
|
7,998
|
9,300,443
|
28,329
|
||||||||||||
|
Change in fair value of warrant liability
|
(131,876
|
)
|
-
|
(878,481
|
)
|
-
|
||||||||||
|
Transaction related expenses
|
-
|
667,775
|
1,210,279
|
863,409
|
||||||||||||
|
Interest and investment income (expense)
|
218,846
|
2,222
|
315,570
|
(3,574
|
)
|
|||||||||||
|
Foreign currency related gains
|
(227,082
|
)
|
-
|
(525,252
|
)
|
-
|
||||||||||
|
Income tax expense
|
22,511
|
-
|
22,511
|
-
|
||||||||||||
|
|
||||||||||||||||
|
Adjusted EBITDA
|
$
|
(4,509,769
|
)
|
$
|
(1,669,875
|
)
|
$
|
(15,119,219
|
)
|
$
|
(4,083,464
|
)
|
||||
|
Reconciliation of US GAAP to Non-GAAP Financial Measures
Pro Forma (Unaudited) |
||||||||||||||||
|
Quarter Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Information and Software
|
$
|
5,290,421
|
$
|
2,610,146
|
$
|
16,581,325
|
$
|
9,953,647
|
||||||||
|
Services
|
264,128
|
363,369
|
1,356,218
|
1,344,824
|
||||||||||||
|
Other
|
194,817
|
214,466
|
951,482
|
1,024,862
|
||||||||||||
|
Total revenues
|
$
|
5,749,366
|
$
|
3,187,981
|
$
|
18,889,025
|
$
|
12,323,333
|
||||||||
|
Net loss
|
$
|
(8,048,790
|
)
|
$
|
(3,353,007
|
)
|
$
|
(28,980,168
|
)
|
$
|
(50,001,000
|
)
|
||||
|
Depreciation & amortization
|
605,179
|
2,050,781
|
2,547,585
|
3,821,000
|
||||||||||||
|
Stock based compensation expense
|
3,051,443
|
137,797
|
9,463,386
|
1,773,000
|
||||||||||||
|
Change in fair value of warrant liability
|
(131,876
|
)
|
550,717
|
(270,369
|
)
|
(132,000
|
)
|
|||||||||
|
Gain on asset disposal
|
-
|
(240,000
|
)
|
-
|
(240,000
|
)
|
||||||||||
|
Loss on impairment of goodwill
|
-
|
-
|
-
|
41,333,000
|
||||||||||||
|
Transaction related expenses
|
-
|
(375,507
|
)
|
2,096,054
|
-
|
|||||||||||
|
Interest and investment income (expense)
|
218,846
|
25,323
|
325,712
|
218,000
|
||||||||||||
|
Foreign currency related gains
|
(227,082
|
)
|
-
|
(525,252
|
)
|
-
|
||||||||||
|
Other income
|
-
|
(31,000
|
)
|
(55,006
|
)
|
(31,000
|
)
|
|||||||||
|
Income tax expense
|
22,511
|
-
|
22,511
|
-
|
||||||||||||
|
|
||||||||||||||||
|
Adjusted EBITDA
|
$
|
(4,509,769
|
)
|
$
|
(1,234,896
|
)
|
$
|
(15,375,547
|
)
|
$
|
(3,259,000
|
)
|
||||