via NewMediaWire
– Forian
Inc. (Nasdaq: FORA), a provider of
data science driven information and analytics solutions to the
healthcare and life sciences industries, today announced results
for the quarter ended September 30, 2023.
“Our strong financial quarter highlighted by an increase in
Adjusted EBITDA is a testament to the hard work of the team and the
scalability of our business model. We are committed to continuing
to deliver valuable information products and intelligence to our
customers. We continue to be prudent in cost containment while
opportunistically investing in the business for long term organic
growth,” stated Max Wygod, Chairman and Chief Executive Officer of
Forian.
Third Quarter 2023 Financial Results
- Forian delivered the following results for the third quarter of
2023:
|
|
|
Three Months EndedSeptember
30, |
|
Period-over-Period %
Change |
|
|
|
|
|
|
|
2023Unaudited |
|
2022Unaudited |
|
Total revenue |
|
$ |
5,348,469 |
|
|
$ |
4,310,694 |
|
|
24 |
% |
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations, net of tax |
|
$ |
5,453,643 |
|
|
$ |
(2,966,053 |
) |
|
284 |
% |
Loss from
discontinued operations, net of tax |
|
$ |
(1,111,552 |
) |
|
$ |
(2,161,571 |
) |
|
49 |
% |
Net income
(loss) |
|
$ |
4,342,091 |
|
|
$ |
(5,127,626 |
) |
|
185 |
% |
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations, net of tax per share – diluted |
$ |
0.16 |
|
|
$ |
(0.09 |
) |
|
278 |
% |
Loss from
discontinued operations, net of tax per share – diluted |
$ |
(0.03 |
) |
|
$ |
(0.07 |
) |
|
57 |
% |
Income (loss) per
share – diluted |
|
$ |
0.13 |
|
|
$ |
(0.16 |
) |
|
181 |
% |
|
|
|
|
|
|
|
|
Adjusted EBITDA1 –
continuing operations |
|
$ |
755,327 |
|
|
$ |
(1,230,740 |
) |
|
161 |
% |
- Revenue for the quarter was $5.3 million, an increase of $1.0
million versus the prior year
- Net income from continuing operations for the quarter was $5.5
million, or $0.16 per share, compared to a net loss of $3.0
million, or $0.09 per share, in the prior year
- Adjusted EBITDA1 for the quarter was $0.8 million, compared to
negative $1.2 million in the prior year
- Cash, cash equivalents and marketable securities at September
30, 2023 totaled $49.0 million
Highlights
- Licensed additional strategic healthcare data, further
differentiating Forian’s unique integrated de-identified data
factory
- Repurchased 1,604,676 shares of Forian common stock in a
privately negotiated transaction in October at redemption price of
$2.15 per share
- Launched new data science based information products, including
a referral mapping tool
1 This 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.
Quarterly Conference Call and Webcast
Forian will host a conference call and webcast at 5:00 p.m. ET
on November 9, 2023 to discuss its financial results with the
investment community. To register for the conference call, click
here. The webcast will be available live at
https://edge.media-server.com/mmc/p/uh4whvrn. 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 ForianForian provides a unique suite of
data management capabilities and proprietary information and
analytics solutions to optimize and measure operational, clinical
and financial performance for customers within the traditional and
emerging life sciences and healthcare payer and provider segments.
Forian has industry leading expertise in acquiring, integrating,
normalizing and commercializing large scale healthcare data assets.
Forian’s information products overlay sophisticated data management
and data science capabilities on top of a comprehensive clinical
data lake to identify unique relationships, create distinctive
information assets and generate proprietary insights. For more
information, please visit the Company’s website
at www.forian.com.
Cautionary Statements Regarding Forward-Looking
StatementsThis release contains “forward-looking
statements” within the meaning of the federal securities laws,
including Section 27A of the Securities Act of 1933, as amended,
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,
which may include GAAP and non-GAAP financial measures, 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.
Forward-looking statements by their nature address matters that
involve risks and uncertainties, many of which are beyond our
control and are not guarantees of future results, such as
statements about 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 operations, strategy and goals, our
ability to execute on our strategy 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, 2022, as filed with the SEC on March 30, 2023, and elsewhere in
Forian’s filings and reports with the SEC. Forward-looking
statements contained in this release are made as of the date
hereof, and we undertake 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.
Media and Investor
Contact:forian.com/investorsir@forian.com267-225-6263SOURCE Forian
Inc.
FORIAN
INC. |
|
CONDENSED
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
|
|
|
September
30, |
|
December
31, |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(UNAUDITED) |
|
|
|
ASSETS |
|
|
|
|
Current
assets: |
|
|
|
|
Cash and cash equivalents |
$ |
5,377,079 |
|
|
$ |
2,795,743 |
|
|
Marketable securities |
|
43,585,724 |
|
|
|
17,396,487 |
|
|
Accounts receivable, net |
|
2,918,533 |
|
|
|
1,809,028 |
|
|
Proceeds receivable from sale of discontinued operation, net |
|
4,097,872 |
|
|
|
- |
|
|
Contract assets |
|
870,328 |
|
|
|
2,252,958 |
|
|
Prepaid expenses |
|
1,269,459 |
|
|
|
835,786 |
|
|
Other assets |
|
369,616 |
|
|
|
432,338 |
|
|
Current assets of discontinued operations |
|
- |
|
|
|
1,393,688 |
|
|
Total current assets |
|
58,488,611 |
|
|
|
26,916,028 |
|
|
|
|
|
|
|
Property and
equipment, net |
|
86,238 |
|
|
|
75,030 |
|
|
Right of use
assets, net |
|
15,810 |
|
|
|
32,560 |
|
|
Deposits and
other assets |
|
201,630 |
|
|
|
196,675 |
|
|
Non current
assets of discontinued operations |
|
- |
|
|
|
19,037,874 |
|
|
Total assets |
$ |
58,792,289 |
|
|
$ |
46,258,167 |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
Current
liabilities: |
|
|
|
|
Accounts payable |
$ |
259,792 |
|
|
$ |
316,105 |
|
|
Accrued expenses |
|
4,431,172 |
|
|
|
3,766,789 |
|
|
Short-term operating lease liabilities |
|
15,810 |
|
|
|
21,600 |
|
|
Warrant liability |
|
459 |
|
|
|
4,547 |
|
|
Deferred revenues |
|
2,753,619 |
|
|
|
2,581,287 |
|
|
Current liabilities of discontinued operations |
|
- |
|
|
|
1,662,247 |
|
|
Total current liabilities |
|
7,460,852 |
|
|
|
8,352,575 |
|
|
|
|
|
|
|
Long-term
liabilities: |
|
|
|
|
Long-term operating lease liabilities |
|
- |
|
|
|
10,960 |
|
|
Convertible notes payable, net of debt issuance costs ($6,000,000
in principal is held by a related party) |
|
24,665,944 |
|
|
|
25,106,547 |
|
|
Non current liabilities of discontinued operations |
|
- |
|
|
|
365,609 |
|
|
Total long-term liabilities |
|
24,665,944 |
|
|
|
25,483,116 |
|
|
|
|
|
|
|
Total liabilities |
|
32,126,796 |
|
|
|
33,835,691 |
|
|
|
|
|
|
|
Commitments
and contingencies |
|
|
|
|
Stockholders' equity: |
|
|
|
|
Preferred Stock; par value $0.001; 5,000,000 Shares authorized; 0
issued and outstanding as of September 30, 2023 and December 31,
2022 |
|
- |
|
|
|
- |
|
|
Common Stock; par value $0.001; 95,000,000 Shares authorized;
32,488,811 issued and outstanding as of September 30, 2023 and
32,251,326 issued and outstanding as of December 31, 2022 |
|
32,489 |
|
|
|
32,251 |
|
|
Additional paid-in capital |
|
75,707,361 |
|
|
|
71,182,326 |
|
|
Accumulated deficit |
|
(49,074,357 |
) |
|
|
(58,792,101 |
) |
|
Total stockholders' equity |
|
26,665,493 |
|
|
|
12,422,476 |
|
|
Total liabilities and stockholders' equity |
$ |
58,792,289 |
|
|
$ |
46,258,167 |
|
|
|
|
|
|
|
|
|
|
|
|
FORIAN
INC. |
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
5,348,469 |
|
|
$ |
4,310,694 |
|
|
$ |
15,112,398 |
|
|
$ |
11,448,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and Expenses: |
|
|
|
|
|
|
|
|
|
Cost of
revenue |
|
1,362,555 |
|
|
|
1,339,054 |
|
|
|
3,891,482 |
|
|
|
3,853,486 |
|
|
|
Research and
development |
|
264,781 |
|
|
|
806,108 |
|
|
|
1,100,657 |
|
|
|
3,315,506 |
|
|
|
Sales and
marketing |
|
1,313,212 |
|
|
|
1,080,660 |
|
|
|
3,746,731 |
|
|
|
2,904,358 |
|
|
|
General and
administrative |
|
3,204,591 |
|
|
|
3,908,460 |
|
|
|
10,393,016 |
|
|
|
13,003,158 |
|
|
|
Separation
expenses |
|
- |
|
|
|
- |
|
|
|
599,832 |
|
|
|
5,417,043 |
|
|
|
Depreciation
and amortization |
|
10,598 |
|
|
|
16,916 |
|
|
|
64,285 |
|
|
|
48,599 |
|
|
|
Total costs
and expenses |
|
6,155,737 |
|
|
|
7,151,198 |
|
|
|
19,796,003 |
|
|
|
28,452,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss From Continuing Operations |
|
(807,268 |
) |
|
|
(2,840,504 |
) |
|
|
(4,683,605 |
) |
|
|
(17,093,682 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Change in
fair value of warrant liability |
|
1,594 |
|
|
|
8,539 |
|
|
|
4,088 |
|
|
|
343,155 |
|
|
|
Interest and
investment income |
|
646,832 |
|
|
|
88,972 |
|
|
|
1,666,786 |
|
|
|
111,683 |
|
|
|
Gain on sale
of investment |
|
5,805,858 |
|
|
|
- |
|
|
|
5,805,858 |
|
|
|
|
|
Interest
expense |
|
(211,333 |
) |
|
|
(213,060 |
) |
|
|
(630,547 |
) |
|
|
(633,041 |
) |
|
|
Gain on debt
redemption |
|
111,151 |
|
|
|
- |
|
|
|
111,151 |
|
|
|
|
|
Total other
income (expense), net |
|
6,354,102 |
|
|
|
(115,549 |
) |
|
|
6,957,336 |
|
|
|
(178,203 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) from continuing operations before income taxes |
|
5,546,834 |
|
|
|
(2,956,053 |
) |
|
|
2,273,731 |
|
|
|
(17,271,885 |
) |
|
|
Income tax
expense |
|
(93,191 |
) |
|
|
(10,000 |
) |
|
|
(159,287 |
) |
|
|
(20,000 |
) |
|
|
Income
(loss) from continuing operations, net of tax |
|
5,453,643 |
|
|
|
(2,966,053 |
) |
|
|
2,114,444 |
|
|
|
(17,291,885 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss from
discontinued operations |
|
- |
|
|
|
(2,161,571 |
) |
|
|
(94,427 |
) |
|
|
(5,325,531 |
) |
|
|
Gain on sale
of discontinued operations |
|
- |
|
|
|
- |
|
|
|
11,531,849 |
|
|
|
202,159 |
|
|
|
Income tax
effect on discontinued operations |
|
(1,111,552 |
) |
|
|
- |
|
|
|
(3,834,122 |
) |
|
|
|
|
(Loss)
Income from discontinued operations, net of tax |
|
(1,111,552 |
) |
|
|
(2,161,571 |
) |
|
|
7,603,300 |
|
|
|
(5,123,372 |
) |
|
|
Net
income (loss) |
|
4,342,091 |
|
|
|
(5,127,624 |
) |
|
|
9,717,744 |
|
|
|
(22,415,257 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss) per share |
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.17 |
|
|
$ |
(0.09 |
) |
|
$ |
0.07 |
|
|
$ |
(0.54 |
) |
|
|
Discontinued operations |
$ |
(0.03 |
) |
|
$ |
(0.07 |
) |
|
$ |
0.23 |
|
|
$ |
(0.16 |
) |
|
|
Net income
(loss) per share - basic and diluted |
$ |
0.14 |
|
|
$ |
(0.16 |
) |
|
$ |
0.30 |
|
|
$ |
(0.70 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.16 |
|
|
$ |
(0.09 |
) |
|
$ |
0.07 |
|
|
$ |
(0.54 |
) |
|
|
Discontinued operations |
$ |
(0.03 |
) |
|
$ |
(0.07 |
) |
|
$ |
0.23 |
|
|
$ |
(0.16 |
) |
|
|
Net income
(loss) per share - basic and diluted |
$ |
0.13 |
|
|
$ |
(0.16 |
) |
|
$ |
0.30 |
|
|
$ |
(0.70 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding- basic |
|
32,459,838 |
|
|
|
32,088,358 |
|
|
|
32,397,090 |
|
|
|
31,921,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding- diluted |
|
35,068,716 |
|
|
|
32,088,358 |
|
|
|
32,503,359 |
|
|
|
31,921,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
FORIAN
INC. |
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, |
|
|
|
|
|
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
9,717,744 |
|
|
$ |
(22,415,257 |
) |
|
|
|
|
|
|
Less: Income (loss) from discontinued operations |
|
|
7,603,300 |
|
|
|
(5,123,372 |
) |
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
2,114,444 |
|
|
|
(17,291,885 |
) |
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to net cash used in
operating activities - continuing operations: |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
64,285 |
|
|
|
48,599 |
|
|
|
|
|
|
|
Amortization on right of use asset |
|
|
16,750 |
|
|
|
1,211 |
|
|
|
|
|
|
|
Amortization of debt issuance costs |
|
|
3,999 |
|
|
|
3,999 |
|
|
|
|
|
|
|
Accrued interest on Convertible Notes |
|
|
626,549 |
|
|
|
629,041 |
|
|
|
|
|
|
|
Amortization of discount - proceeds from sale of discontinued
operations |
|
|
(341,205 |
) |
|
|
- |
|
|
|
|
|
|
|
Realized and unrealized gain on marketable securities |
|
|
(1,318,083 |
) |
|
|
(110,914 |
) |
|
|
|
|
|
` |
Gain on sale of investment |
|
|
(5,805,858 |
) |
|
|
|
|
|
|
|
|
Gain on debt redemption |
|
|
(111,151 |
) |
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
4,920,572 |
|
|
|
10,581,020 |
|
|
|
|
|
|
|
Change in fair value of warrant liability |
|
|
(4,088 |
) |
|
|
(343,155 |
) |
|
|
|
|
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(1,109,505 |
) |
|
|
(1,924,218 |
) |
|
|
|
|
|
|
Contract assets |
|
|
983,499 |
|
|
|
(921,290 |
) |
|
|
|
|
|
|
Prepaid expenses |
|
|
(34,542 |
) |
|
|
(183,050 |
) |
|
|
|
|
|
|
Changes in lease liabilities during the period |
|
|
(16,750 |
) |
|
|
34,008 |
|
|
|
|
|
|
|
Deposits and other assets |
|
|
57,767 |
|
|
|
468,833 |
|
|
|
|
|
|
|
Accounts payable |
|
|
(56,313 |
) |
|
|
195,084 |
|
|
|
|
|
|
|
Accrued expenses |
|
|
1,224,648 |
|
|
|
527,583 |
|
|
|
|
|
|
|
Deferred revenues |
|
|
172,332 |
|
|
|
1,509,639 |
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities - continuing
operations |
|
|
1,387,350 |
|
|
|
(6,775,495 |
) |
|
|
|
|
|
|
Net cash used in operating activities - discontinued
operations |
|
|
(59,075 |
) |
|
|
(2,375,789 |
) |
|
|
|
|
|
|
Net cash provided by (used in) operating
activities |
|
|
1,328,275 |
|
|
|
(9,151,284 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
Additions to property and equipment |
|
|
(75,493 |
) |
|
|
(45,367 |
) |
|
|
|
|
|
|
Purchase of marketable securities |
|
|
(103,468,975 |
) |
|
|
(42,929,102 |
) |
|
|
|
|
|
|
Sale of marketable securities |
|
|
78,597,821 |
|
|
|
36,392,416 |
|
|
|
|
|
|
|
Proceeds from sale of investment |
|
|
5,805,858 |
|
|
|
|
|
|
|
|
|
Cash from sale of discontinued operations |
|
|
21,501,841 |
|
|
|
225,575 |
|
|
|
|
|
|
|
Net cash provided by (used in) provided by investing activities -
continuing operations |
|
|
2,361,052 |
|
|
|
(6,356,478 |
) |
|
|
|
|
|
|
Net cash used in investing activities - discontinued
operations |
|
|
- |
|
|
|
(1,650,569 |
) |
|
|
|
|
|
|
Net cash provided by (used in) investing
activities |
|
|
2,361,052 |
|
|
|
(8,007,047 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
Payments on notes payable and financing arrangements |
|
|
- |
|
|
|
(13,122 |
) |
|
|
|
|
|
|
Cash used to redeem convertible notes |
|
|
(960,000 |
) |
|
|
- |
|
|
|
|
|
|
|
Payment of employee withholding tax related to restricted stock
units |
|
|
(147,991 |
) |
|
|
(58,085 |
) |
|
|
|
|
|
|
Net cash used in financing activities- continuing operations |
|
|
(1,107,991 |
) |
|
|
(71,207 |
) |
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(1,107,991 |
) |
|
|
(71,207 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change
in cash |
|
|
2,581,336 |
|
|
|
(17,229,538 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents, beginning of period |
|
|
2,795,743 |
|
|
|
17,938,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents, end of period |
|
$ |
5,377,079 |
|
|
$ |
708,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow
information |
|
|
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
Cash paid for taxes |
|
$ |
3,276,800 |
|
|
$ |
2,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 from continuing
operations:
- 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. Effective February 10, 2023, the Company’s Chief
Executive Officer, President and Class II member of the Board of
Directors resigned. In connection with the resignation, the Company
entered into a separation agreement providing for, among other
things, accelerated vesting of 106,656 unvested restricted shares
of the Company common stock. Stock based compensation expense for
the three months ended March 31, 2023 includes $349,832 related to
the accelerated vesting of stock. 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 continued 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 were 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 vested through 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.
- 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) gain on sale of investment which relates
to the sale of a minority equity interest; and (iii) gain on debt
redemption which relates to a gain on the early retirement of a
portion of our convertible notes. 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.
- Severance expenses. Effective February 10,
2023, the Company’s Chief Executive Officer, President and Class II
member of the Board of Directors resigned. In connection with the
resignation, the Company entered into a separation agreement
providing for, among other things, (i) salary continuation for
twelve months and (ii) accelerated vesting of 106,656 unvested
restricted shares of the Company common stock. Severance expenses
for the nine months ended September 30, 2023 includes $250,000
related to the salary continuation. 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 records normal
course of business severance expenses in the operating expense line
item related to our employees’ activities.
- Income tax expense. 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:
FORIAN
INC. |
RECONCILIATION OF US GAAP TO NON-GAAP FINANCIAL
MEASURES |
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
Total revenues |
$ |
5,348,469 |
|
|
$ |
4,310,694 |
|
|
$ |
15,112,398 |
|
|
$ |
11,448,468 |
|
|
|
|
|
|
|
|
|
Net
Income (loss) from continuing operations |
$ |
5,453,643 |
|
|
$ |
(2,966,053 |
) |
|
$ |
2,114,444 |
|
|
$ |
(17,291,885 |
) |
|
|
|
|
|
|
|
|
Depreciation
and amortization |
|
10,598 |
|
|
|
16,916 |
|
|
|
64,285 |
|
|
|
48,599 |
|
Stock based
compensation expense |
|
1,551,997 |
|
|
|
1,592,848 |
|
|
|
4,920,572 |
|
|
|
10,581,021 |
|
Change in
fair value of warrant liability |
|
(1,594 |
) |
|
|
(8,539 |
) |
|
|
(4,088 |
) |
|
|
(343,155 |
) |
Interest and
investment income |
|
(646,832 |
) |
|
|
(88,972 |
) |
|
|
(1,666,786 |
) |
|
|
(111,683 |
) |
Interest
expense |
|
211,333 |
|
|
|
213,060 |
|
|
|
630,547 |
|
|
|
633,041 |
|
Gain on sale
of investment |
|
(5,805,858 |
) |
|
|
- |
|
|
|
(5,805,858 |
) |
|
|
- |
|
Gain on debt
redemption |
|
(111,151 |
) |
|
|
- |
|
|
|
(111,151 |
) |
|
|
- |
|
Severance
expense |
|
- |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
Income tax
expense |
|
93,191 |
|
|
|
10,000 |
|
|
|
159,287 |
|
|
|
20,000 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA - continuing operations |
$ |
755,327 |
|
|
$ |
(1,230,740 |
) |
|
$ |
551,252 |
|
|
$ |
(6,464,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forian (NASDAQ:FORA)
Graphique Historique de l'Action
De Nov 2024 à Déc 2024
Forian (NASDAQ:FORA)
Graphique Historique de l'Action
De Déc 2023 à Déc 2024