ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
||
(State of Other Jurisdiction of incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
||
(Address of principal executive offices)
|
(Zip code)
|
Title of Each Class
|
Trading Symbol(s)
|
Name Of Each Exchange
On Which Registered
|
||
|
|
The
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Smaller reporting company
|
Emerging growth company
|
• |
Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operation
|
• |
Part II, Item 8. Financial Statements and Supplementary Data
|
• |
Part IV, Item 15. Exhibits and Financial Statement Schedules
|
Page
|
||
PART I
|
||
Item 1.
|
4 |
|
Item 1A.
|
10 |
|
Item 1B.
|
21 |
|
Item 1C.
|
22 |
|
Item 2.
|
23 |
|
Item 3.
|
24 |
|
Item 4.
|
24 |
|
PART II
|
||
Item 5.
|
24 |
|
Item 6.
|
25 |
|
Item 7.
|
25 |
|
Item 7A.
|
46 |
|
Item 8.
|
47 |
|
Item 9.
|
94 |
|
Item 9A.
|
94 | |
Item 9B.
|
96 | |
Item 9C.
|
97 |
|
PART III
|
||
Item 10.
|
97 | |
Item 11.
|
97 | |
Item 12.
|
97 | |
Item 13.
|
97 | |
Item 14.
|
97 | |
PART IV
|
||
Item 15.
|
98 | |
Item 16.
|
99 |
• |
the delivery of evidence-based insight into the safety and efficacy of ethical pharmaceuticals and emerging therapies to pharmaceutical manufacturers, physicians, caregivers, payers and
patients with credible evidence to improve patient care and health outcomes;
|
• |
the empowerment of regulators to more-granularly assess the safety, health, social and economic outcomes associated with all therapeutic options as emerging therapies are adopted as
mainstream therapeutic alternatives; and
|
• |
the creation of new standards for product and treatment classification in emerging therapeutic markets where no existing or widely adopted standards exist today.
|
• |
Flexible and scalable approach to privacy-focused analytics software and solutions. Our solutions are purpose-built and delivered in an
analytics-ready form to address the needs of stakeholders across the patient journey. We can provide client-centric deliverables that address a specific need that may be satisfied with linked healthcare data, SDoH data and other
permutations of integrated offerings. The ability to offer a unified data asset due to our linkage and data factory capabilities allows for a deeper analysis with less human and processing costs, human agency, and time in precuring the
disparate data sources. Our technology and processes allow quick, flexible and accurate delivery, which differentiates our offerings larger incumbents that have longer contracting, pricing, and rigid delivery systems.
|
• |
Deep domain expertise. Our knowledge base in large transactional database platforms, commercial analytics, consumer and physician marketing,
market access and healthcare economics and pharmacoeconomics in healthcare enables us to develop solutions that address the unique demands of the industries we serve. Through the incorporation of industry best practices into solutions
that are curated for our stakeholders, our customers enjoy enhanced analytical solutions to drive their informed business decisions. Across various disciplines, our team has deep industry expertise in life sciences that translates into
solutions by design that enable our clients to solve problems unique to their sector.
|
• |
Diverse customer base. Our customer base extends across to a broad range of stakeholders within the healthcare and financial services
industries carrying the mission to better understand and improve the patient journey. This diverse customer set offers us a uniquely informed point of view from each customer vantage point of how our solutions can best assist in
optimizing performance. While we serve the continuum of healthcare ecosystem as clients, we have only recently started to penetrate pharmaceuticals and, as a result of the acquisition of Kyber in October 2024, to include the financial
services industry among our customer base. We believe there our products are uniquely suited for large pharma service and other companies servicing the life sciences market today and will be increasingly attractive to pharmaceutical
clients as our product offerings continues to evolve. Our information services team is defined by the innovative spirit of allowing the problems our healthcare customers face to shape the solutions that are best for our customers.
|
• |
Large integrated longitudinal database and technology. Our data factory processes, integrates,
deidentifies and standardizes medical, hospital and pharmacy claims datasets along with point of sale data, consumer behavior and demographic-level data and other datasets to produce a longitudinal database that encompass the vast
majority of the U.S. population. We will continue to invest in and integrate unique data sources to further strengthen and differentiate our solutions.
|
• |
Innovate and advance our platform and services. We have a history of technological innovation, and plan
to release new features and upgrades on a regular basis. We intend to continue making significant investments in all information products, reporting and analytics solutions, database architecture and data science talent to further
differentiate our products and increase sales. In improving our ability to integrate with partners, we enable ourselves to capitalize on new data and services that add value to our customers and create further differentiation of our data
assets and proprietary offerings.
|
• |
Drive growth by acquiring new customers. We believe that nearly all organizations that discover, develop, produce and market healthcare
products or services must embrace data driven analytics to compete effectively. As such, the opportunity to continue growing our customer base is significant.
|
• |
Increase usage and upsell within our existing customer base. We plan to continue investing in sales and marketing, with a focus on cross selling
additional information solutions to deliver more value to and expand our relationships with our customers, leading to scale and operating leverage for our business. Many of our customers buy data or information products from different
sources, and have an ability to buy more from us as we bring new offerings to market.
|
• |
Leverage our products into new markets. Our information solutions provide innovative benefits to life
sciences, payer and provider customers as well as consulting and service providers to these customers. We believe there is significant opportunity to deploy the use of linked proprietary solutions in adjacent industries, such as media,
government as well as the financial services markets.
|
• |
Expand our data and strategic partner network. Our information products are derived partly from data
acquired from strategic data partners. As part of our growth strategy, we may seek to acquire assets, data-driven products or companies that are synergistic with our business and add value to our data assets and offering sets.
|
• |
Grow offerings through selective investments and acquisitions. We may seek out companies and
opportunities that complement our core strengths and can help us expand our capabilities, reach and impact. Our approach is deliberate and strategic, ensuring that each investment or acquisition is thoroughly vetted and aligned with our
long-term goals.
|
• |
the failure to predict market demand accurately in terms of product functionality and to supply offerings that meet this demand in a timely fashion;
|
• |
product defects, errors or failures or our inability to satisfy customer service level requirements;
|
• |
negative publicity or negative private statements about the security, performance or effectiveness of our platforms or product enhancements;
|
• |
delays in releasing to the market new offerings or enhancements to existing offerings;
|
• |
the introduction or anticipated introduction of competing platforms or functionalities by competitors;
|
• |
the inability of our platforms or product enhancements to scale and perform to meet customer demands; and
|
• |
receiving qualified or adverse opinions in connection with security or penetration testing, certifications or audits, such as those related to IT controls and security standards and
frameworks or compliance.
|
• |
changes in stock market analyst recommendations or earnings estimates regarding our common stock, other companies comparable to us or companies in the industries we serve;
|
• |
actual or anticipated fluctuations in our operating results or future prospects;
|
• |
reaction to our public announcements;
|
• |
strategic actions taken by us or our competitors, such as any contemplated business separation, acquisitions or restructurings;
|
• |
adverse conditions in the financial market or general U.S. or international economic conditions, including those resulting from war, incidents of terrorism and responses to such events;
and
|
• |
sales of common stock by us, members of our management team or significant stockholders.
|
Item 1C. |
Cybersecurity
|
Item 5. |
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
Period
|
(a) Total Number of Shares (or Unit) Purchased
|
(b) Average Price Paid per Share (or Unit)
|
(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs
|
(d) Maximum Number (for Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or
Programs
|
October 1, 2024 through October 31, 2024
|
100,000
|
$2.185
|
-
|
-
|
November 1, 2024 through November 30, 2024
|
-
|
-
|
-
|
-
|
December 1, 2024 through December 31, 2024
|
-
|
-
|
-
|
-
|
Item 6. |
[Reserved]
|
Item 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
For the Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated)
|
||||||||
Revenues
|
$
|
20,153,263
|
$
|
21,216,984
|
||||
Costs and Expenses
|
||||||||
Cost of revenues
|
7,334,163
|
5,477,032
|
||||||
Research and development
|
1,444,745
|
1,407,580
|
||||||
Sales and marketing
|
4,334,289
|
4,957,833
|
||||||
General and administrative
|
12,536,940
|
12,600,208
|
||||||
Separation expenses
|
—
|
599,832
|
||||||
Litigation settlements and related expenses
|
669,955
|
1,032,985
|
||||||
Strategic review and transaction related expenses
|
756,743
|
—
|
||||||
Depreciation and amortization
|
63,389
|
74,438
|
||||||
Operating loss from continuing operations
|
$
|
(6,986,961
|
)
|
$
|
(4,932,924
|
)
|
• |
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. The Company excludes depreciation and amortization expense from Adjusted EBITDA because management believes that
(i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of the 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, management believes 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. Management believes that excluding the effect of stock-based compensation from Adjusted EBITDA assists management and investors in making period-to-period comparisons in the Company’s operating performance because (i) the
amount of such expenses in any specific period may not directly correlate to the underlying performance of 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 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 2023 includes $349,832 related to the accelerated vesting of stock, which is recognized in separation expenses in the consolidated statements of
operations. These expenses were incurred during the three months ended March 31, 2023, and there were no additional related expenses incurred during the year ended December 31, 2023. Management believes that excluding stock-based
compensation from Adjusted EBITDA assists management and investors in making meaningful comparisons between the 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%. Management excludes interest expense from Adjusted EBITDA (i) because it is not directly attributable to the performance of 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.
|
• |
Interest and Investment Income. Interest and Investment income is associated with the
level of marketable debt securities and other interest-bearing accounts in which the Company invests. Interest and investment income can vary over time due to changes in interest rates and level of investments. Management excludes
interest and investment income from Adjusted EBITDA (i) because these items are not directly attributable to the performance of 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. The Company engages in other activities and transactions that can impact net income (loss). In the periods reported, these other
items included (i) change in fair value of warrant liability relating to warrants assumed in the acquisition of Helix; (ii) gain on sale of investment relating to the sale of a minority equity interest; (iii) gain on debt redemption which
relates to a gain on the early retirement of a portion of the Notes (for further discussion, refer to “Note 12 – Warrant Liability” and “Note 13 – Convertible Notes” to the financial statements) and (iv) gain on bargain purchase (for
further discussion refer to Note 5 - Acquisition). Management excludes these other items from Adjusted EBITDA because management believes these activities or transactions are not directly attributable to the performance of 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 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 year ended December 31, 2023 includes $250,000 related to the salary continuation, included in separation expenses in the Consolidated Statements of Operations. Managements excludes these
other items from Adjusted EBITDA because management believes these costs are not recurring and not directly attributable to the performance of 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 its employees’ activities.
|
• |
Litigation related expenses. Management excludes litigation expenses that are extraordinary in nature
and are unrelated to the Company’s day-to-day business operations. The nature of these expenses is primarily related to direct and incremental third-party legal expenses and settlement expenses, net of any insurance recoveries, associated
with such litigation, which pertains to entities acquired in the Helix merger, see “Item 3. Legal Proceedings” and “Note 19 – Commitments and Contingencies” in “Item 8. Financial Statements and
Supplementary Data” for further information.
|
• |
Strategic review and acquisition related expenses. Management excludes certain professional expenses that are extraordinary in nature and are
unrelated to the Company’s day-to-day business operations. The nature of these expenses is primarily related to a strategic review of the Company’s operations and acquisition of Kyber.
|
• |
Contract termination impacts. Management excludes certain expenses that are extraordinary in nature and are unrelated to the Company’s day-to-day
business operations. The nature of these expenses is primarily related to the impact of an adjustment related to the cancellation of an inbound information contract. On September 23, 2024, the Company was informed by one of its
information vendors that it was exercising the right to terminate the agreement with the Company effective September 25, 2024, based on restrictions imposed by the supplier’s upstream licensor. As a result, the Company recorded an
adjustment of $542,389, to reduce cost of revenues, during the year ended December 31, 2024, representing previously recorded charges under the contract that will not be paid.
|
• |
Income tax (benefit) expense. Management excludes the income tax (benefit) expense from Adjusted EBITDA (i) because management believes that the
income tax (benefit) expense is not directly attributable to the underlying performance of 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 Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated)
|
||||||||
Revenue
|
$
|
20,153,263
|
$
|
21,216,984
|
||||
|
||||||||
Net (loss) income from continuing operations
|
(3,771,070
|
)
|
2,395,518
|
|||||
|
||||||||
Depreciation and amortization
|
63,389
|
74,438
|
||||||
Stock based compensation expense
|
6,528,397
|
6,573,969
|
||||||
Change in fair value of warrant liability
|
(563
|
)
|
(3,984
|
)
|
||||
Interest and investment income
|
(2,422,261
|
)
|
(2,327,974
|
)
|
||||
Interest expense
|
708,933
|
834,785
|
||||||
Gain on sale of investment
|
(80,694
|
)
|
(5,805,858
|
)
|
||||
Gain on debt redemption
|
(283,059
|
)
|
(111,151
|
)
|
||||
Gain on bargain purchase
|
(1,204,830
|
)
|
—
|
|||||
Severance expense
|
—
|
250,000
|
||||||
Litigation related expenses
|
669,955
|
1,032,985
|
||||||
Strategic review and transaction related expenses
|
756,743
|
—
|
||||||
Contract termination impacts
|
(542,389
|
)
|
—
|
|||||
Income tax expense
|
66,583
|
85,740
|
||||||
Adjusted EBITDA - continuing operations
|
$
|
489,134
|
$
|
2,998,468
|
For the Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated)
|
||||||||
Net cash provided by operating activities - continuing operations
|
$
|
282,827
|
$
|
787,893
|
||||
Net cash provided by investing activities - continuing operations
|
17,288,745
|
7,119,943
|
||||||
Net cash used in financing activities - continuing operations
|
(19,023,897
|
)
|
(4,601,518
|
)
|
||||
Net (decrease) increase in cash and cash equivalents - continuing operations
|
$
|
(1,452,325
|
)
|
$
|
3,306,318
|
• |
future expected cash flows from sales, maintenance agreements, and acquired developed technologies;
|
• |
the acquired company’s trade name and customer relationships as well as assumptions about the period of time the acquired trade name and customer relationships will continue to be used
in our product portfolio;
|
• |
expected costs to develop the in-process research and development into commercially viable software and estimated cash flows from the projects when completed; and
|
• |
discount rates used to determine the present value of estimated future cash flows.
|
For the Three Months Ended March 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated)
|
||||||||
Revenues
|
$
|
4,877,378
|
$
|
5,075,804
|
||||
|
||||||||
Costs and Expenses
|
||||||||
Cost of revenues
|
1,703,357
|
1,252,215
|
||||||
Research and development
|
389,889
|
531,689
|
||||||
Sales and marketing
|
1,055,141
|
1,216,734
|
||||||
General and administrative
|
3,283,489
|
3,555,475
|
||||||
Separation expenses
|
—
|
599,832
|
||||||
Litigation settlements and related expenses
|
208,965
|
84,351
|
||||||
Depreciation and amortization
|
8,887
|
38,430
|
||||||
Operating loss from continuing operations
|
$
|
(1,772,350
|
)
|
$
|
(2,202,922
|
)
|
For the Three Months Ended March 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated)
|
||||||||
Revenue
|
$
|
4,877,378
|
$
|
5,075,804
|
||||
|
||||||||
Net loss from continuing operations
|
(1,212,615
|
)
|
(2,063,924
|
)
|
||||
|
||||||||
Depreciation and amortization
|
8,887
|
38,430
|
||||||
Stock based compensation expense
|
1,658,915
|
1,828,233
|
||||||
Change in fair value of warrant liability
|
(113
|
)
|
5,559
|
|||||
Interest and investment income
|
(675,157
|
)
|
(382,922
|
)
|
||||
Interest expense
|
198,963
|
208,456
|
||||||
Gain on sale of investment
|
(48,612
|
)
|
—
|
|||||
Gain on debt redemption
|
(137,356
|
)
|
—
|
|||||
Severance expense
|
—
|
250,000
|
||||||
Litigation related expenses
|
208,965
|
84,351
|
||||||
Income tax expense
|
102,540
|
29,909
|
||||||
Adjusted EBITDA - continuing operations
|
$
|
104,417
|
$
|
(1,908
|
)
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(as restated)
|
(as restated)
|
|||||||||||||||
Revenues
|
$
|
4,777,101
|
$
|
5,098,959
|
$
|
9,654,479
|
$
|
10,174,763
|
||||||||
|
||||||||||||||||
Costs and Expenses
|
||||||||||||||||
Cost of revenues
|
1,806,918
|
1,276,712
|
3,510,275
|
2,528,927
|
||||||||||||
Research and development
|
307,201
|
304,187
|
697,090
|
835,876
|
||||||||||||
Sales and marketing
|
1,017,659
|
1,257,869
|
2,072,800
|
2,474,603
|
||||||||||||
General and administrative
|
3,229,757
|
3,198,290
|
6,513,246
|
6,753,765
|
||||||||||||
Separation expenses
|
—
|
—
|
—
|
599,832
|
||||||||||||
Litigation settlements and related expenses
|
942,311
|
350,309
|
1,151,276
|
434,660
|
||||||||||||
Depreciation and amortization
|
7,889
|
15,257
|
16,776
|
53,687
|
||||||||||||
Strategic review and transaction related expenses
|
435,844
|
—
|
435,844
|
—
|
||||||||||||
Operating loss from continuing operations
|
$
|
(2,970,478
|
)
|
$
|
(1,303,665
|
)
|
$
|
(4,742,828
|
)
|
$
|
(3,506,587
|
)
|
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(as restated)
|
(as restated)
|
|||||||||||||||
Revenue
|
$
|
4,777,101
|
$
|
5,098,959
|
$
|
9,654,479
|
$
|
10,174,763
|
||||||||
Net loss from continuing operations
|
(2,553,259
|
)
|
(905,525
|
)
|
(3,765,874
|
)
|
(2,969,449
|
)
|
||||||||
|
||||||||||||||||
Depreciation and amortization
|
7,889
|
15,257
|
16,776
|
53,687
|
||||||||||||
Stock based compensation expense
|
1,662,636
|
1,540,342
|
3,321,551
|
3,368,575
|
||||||||||||
Change in fair value of warrant liability
|
(430
|
)
|
(8,053
|
)
|
(543
|
)
|
(2,494
|
)
|
||||||||
Interest and investment income
|
(618,316
|
)
|
(637,032
|
)
|
(1,293,473
|
)
|
(1,019,954
|
)
|
||||||||
Interest expense
|
193,306
|
210,758
|
392,269
|
419,214
|
||||||||||||
Gain on sale of investment
|
—
|
—
|
(48,612
|
)
|
—
|
|||||||||||
Gain on debt redemption
|
—
|
—
|
(137,356
|
)
|
—
|
|||||||||||
Severance expense
|
—
|
—
|
—
|
250,000
|
||||||||||||
Litigation related expenses
|
942,311
|
350,309
|
1,151,276
|
434,660
|
||||||||||||
Strategic review related expenses
|
435,844
|
—
|
435,844
|
—
|
||||||||||||
Income tax expense
|
8,221
|
36,187
|
110,761
|
66,096
|
||||||||||||
Adjusted EBITDA - continuing operations
|
$
|
78,202
|
$
|
602,243
|
$
|
182,619
|
$
|
600,335
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(as restated)
|
(as restated)
|
||||||||||||||
Revenues
|
$
|
4,686,312
|
$
|
5,531,802
|
$
|
14,340,791
|
$
|
15,706,565
|
||||||||
|
||||||||||||||||
Costs and Expenses
|
||||||||||||||||
Cost of revenues
|
1,402,920
|
1,362,555
|
4,913,195
|
3,891,482
|
||||||||||||
Research and development
|
291,962
|
264,781
|
989,052
|
1,100,657
|
||||||||||||
Sales and marketing
|
956,983
|
1,331,545
|
3,029,783
|
3,806,148
|
||||||||||||
General and administrative
|
2,858,184
|
2,887,771
|
9,371,430
|
9,641,536
|
||||||||||||
Separation expenses
|
—
|
—
|
—
|
599,832
|
||||||||||||
Litigation settlements and related expenses
|
1,394
|
316,820
|
1,152,670
|
751,480
|
||||||||||||
Depreciation and amortization
|
6,629
|
10,598
|
23,405
|
64,285
|
||||||||||||
Strategic review and transaction related expenses
|
(35,931
|
)
|
—
|
399,913
|
—
|
|||||||||||
Operating loss from continuing operations
|
$
|
(795,829
|
)
|
$
|
(642,268
|
)
|
$
|
(5,538,657
|
)
|
$
|
(4,148,855
|
)
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(as restated)
|
(as restated)
|
|||||||||||||||
Revenue
|
$
|
4,686,312
|
$
|
5,531,802
|
$
|
14,340,791
|
$
|
15,706,565
|
||||||||
|
||||||||||||||||
Net (loss) income from continuing operations
|
(204,907
|
)
|
5,618,643
|
(3,970,781
|
)
|
2,649,194
|
||||||||||
|
||||||||||||||||
Depreciation and amortization
|
6,629
|
10,598
|
23,405
|
64,285
|
||||||||||||
Stock based compensation expense
|
1,552,042
|
1,551,997
|
4,873,593
|
4,920,572
|
||||||||||||
Change in fair value of warrant liability
|
(20
|
)
|
(1,594
|
)
|
(563
|
)
|
(4,088
|
)
|
||||||||
Interest and investment income
|
(658,339
|
)
|
(646,832
|
)
|
(1,951,812
|
)
|
(1,666,786
|
)
|
||||||||
Interest expense
|
195,415
|
211,333
|
587,684
|
630,547
|
||||||||||||
Gain on sale of investment
|
(32,082
|
)
|
(5,805,858
|
)
|
(80,694
|
)
|
(5,805,858
|
)
|
||||||||
Gain on debt redemption
|
—
|
(111,151
|
)
|
(137,356
|
)
|
(111,151
|
)
|
|||||||||
Severance expense
|
—
|
—
|
—
|
250,000
|
||||||||||||
Litigation related expenses
|
1,394
|
316,820
|
1,152,670
|
751,480
|
||||||||||||
Strategic review related expenses
|
(35,931
|
)
|
—
|
399,913
|
—
|
|||||||||||
Contract termination impacts
|
(542,389
|
)
|
—
|
(542,389
|
)
|
—
|
||||||||||
Income tax (benefit) expense
|
(95,896
|
)
|
93,191
|
14,865
|
159,287
|
|||||||||||
Adjusted EBITDA - continuing operations
|
$
|
185,916
|
$
|
1,237,147
|
$
|
368,535
|
$
|
1,837,482
|
Report of Independent Registered Accounting Firm (PCAOB ID# )
|
48 |
49 |
|
50 |
|
51 |
|
52 |
|
53 |
December 31,
|
December 31,
|
|||||||
2024 |
2023 |
|||||||
ASSETS
|
(as restated) |
|||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Marketable securities
|
|
|
||||||
Accounts receivable, net
|
|
|
||||||
Proceeds receivable from sale of discontinued operations, net
|
||||||||
Contract assets
|
|
|
||||||
Prepaid expenses
|
|
|
||||||
Other current assets
|
||||||||
Total current assets
|
|
|
||||||
Property and equipment, net
|
||||||||
Intangible assets, net
|
||||||||
Right of use assets, net | ||||||||
Deposits and other assets
|
|
|
||||||
Total assets
|
$
|
|
$
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ |
|
$ |
|
||||
Accrued expenses and other current liabilities
|
|
|
||||||
Short-term operating lease liabilities
|
||||||||
Warrant liability
|
||||||||
Deferred revenues
|
|
|
||||||
Convertible notes payable, net of debt issuance costs (Note 13) ($
|
||||||||
Total current liabilities
|
|
|
||||||
Long-term liabilities:
|
||||||||
Other long-term liabilities
|
||||||||
Convertible notes payable, net of debt issuance costs (Note 13) ($
|
||||||||
Total long-term liabilities
|
||||||||
Total liabilities
|
||||||||
Commitments and contingencies (Note 19)
|
||||||||
Stockholders’ equity:
|
||||||||
Preferred Stock; par value $
|
|
|
||||||
Common Stock; par value $
|
|
|
||||||
Additional paid-in capital
|
|
|
||||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
Total stockholders’ equity
|
|
|
||||||
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
For the Years Ended December 31, |
||||||||
|
2024
|
2023
|
||||||
(as restated) |
||||||||
Revenue
|
$ | $ | ||||||
|
||||||||
Costs and Expenses:
|
||||||||
Cost of revenues
|
|
|
||||||
Research and development
|
|
|
||||||
Sales and marketing
|
|
|
||||||
General and administrative | ||||||||
Separation expenses
|
||||||||
Litigation settlements and related expenses
|
||||||||
Depreciation and amortization | ||||||||
Strategic review and transaction related expenses
|
||||||||
Total costs and expenses
|
||||||||
Operating Loss From Continuing Operations |
(
|
)
|
(
|
)
|
||||
|
||||||||
Other Income (Expense):
|
||||||||
Change in fair value of warrant liability
|
|
|
||||||
Interest and investment income
|
|
|
||||||
Gain on sale of investment
|
||||||||
Interest expense | ( |
) | ( |
) | ||||
Gain on bargain purchase
|
||||||||
Gain on debt redemption
|
||||||||
Total other income, net | ||||||||
Net (loss) income from continuing operations before income taxes
|
(
|
)
|
|
|||||
Income tax expense
|
( |
) | ( |
) | ||||
Net (loss) income from continuing operations, net of tax
|
( |
) | ||||||
Net loss from discontinued operations
|
( |
) | ||||||
Gain on sale of discontinued operations
|
||||||||
Income tax effect on discontinued operations
|
( |
) | ||||||
Net income from discontinued operations, net of tax
|
||||||||
Net (Loss) Income | $ | ( |
) | $ | ||||
Net (loss) income per share:
|
||||||||
Basic
|
||||||||
Continuing operations
|
$ | ( |
) | $ | ||||
Discontinued operations
|
$ | $ | ||||||
Net (loss) income per share - basic
|
$ | ( |
) | $ | ||||
|
||||||||
Diluted
|
||||||||
Continuing operations
|
$ | ( |
) | $ | ||||
Discontinued operations
|
$ | $ | ||||||
Net (loss) income per share - diluted
|
$ | ( |
) | $ | ||||
Weighted-average shares outstanding - basic
|
|
|
||||||
Weighted-average shares outstanding - diluted
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||
Shares
|
Par Value @
$0.001 per
share
|
Shares
|
Par Value @
$0.001 per
share
|
Additional
Paid In
Capital
|
Accumulated
Deficit
|
Stockholders’
Equity
|
||||||||||||||||||||||
Balance at January 1, 2024 (as restated)
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||
Repurchase and retirement of common stock
|
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
|
|
|
|
(
|
)
|
|
|
||||||||||||||||||||
Stock-based compensation expense
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net loss
|
—
|
|
—
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
Balance at December 31, 2024
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||
Shares
|
Par Value @
$0.001 per
share
|
Shares
|
Par Value @
$0.001 per
share
|
Additional
Paid In
Capital
|
Accumulated
Deficit
|
Stockholders’
Equity
|
||||||||||||||||||||||
Balance at January 1, 2023 (as restated)
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
( |
) | ( |
) | ||||||||||||||||||||||||
Repurchase and retirement of common stock
|
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
|
|
|
|
(
|
)
|
|
|
||||||||||||||||||||
Stock-based compensation expense
|
||||||||||||||||||||||||||||
Net income
|
—
|
|
—
|
|
|
|
|
|||||||||||||||||||||
Balance at December 31, 2023 (as restated)
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
For the Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated) |
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net (loss) income
|
$
|
(
|
)
|
$
|
|
|||
Less: Income from discontinued operations
|
||||||||
(Loss) Income from continuing operations
|
( |
) | ||||||
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
|
|
||||||
Amortization on right of use asset
|
|
|
||||||
Gain on bargain purchase
|
( |
) | ||||||
Amortization of debt issuance costs
|
|
|
||||||
Amortization of discount - proceeds from sale of discontinued operations
|
( |
) | ( |
) | ||||
Accrued interest on convertible notes
|
|
|
||||||
Accretion of discounts on marketable securities
|
(
|
)
|
(
|
)
|
||||
Gain on sale of investment
|
(
|
)
|
(
|
)
|
||||
Gain on debt redemption
|
( |
) | ( |
) | ||||
Allowance for credit losses
|
||||||||
Stock-based compensation expense
|
|
|
||||||
Change in fair value of warrant liability
|
(
|
)
|
(
|
)
|
||||
Change in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(
|
)
|
(
|
)
|
||||
Contract assets
|
|
|
||||||
Prepaid expenses
|
|
(
|
)
|
|||||
Lease liabilities
|
(
|
)
|
(
|
)
|
||||
Deposits and other assets
|
|
(
|
)
|
|||||
Accounts payable
|
|
(
|
)
|
|||||
Accrued expenses
|
(
|
)
|
|
|||||
Deferred revenues
|
|
(
|
)
|
|||||
Other liabilities
|
( |
) | ||||||
Net cash provided by operating activities - continuing operations
|
||||||||
Net cash used in operating activities - discontinued operations
|
( |
) | ||||||
Net cash provided by operating activities
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Additions to property and equipment
|
|
(
|
)
|
|||||
Purchase of marketable securities
|
(
|
)
|
(
|
)
|
||||
Sale and maturity of marketable securities
|
|
|
||||||
Proceeds from sale of investment
|
||||||||
Cash from acquisition
|
||||||||
Net cash from sale of discontinued operations
|
|
|
||||||
Net cash provided by investing activities - continuing operations
|
||||||||
Net cash provided by investing activities
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Tax payments related to shares withheld for vested restricted stock units
|
( |
) | ( |
) | ||||
Stock repurchase
|
(
|
)
|
(
|
)
|
||||
Cash used to redeem convertible notes
|
(
|
)
|
(
|
)
|
||||
Net cash used in financing activities - continuing operations
|
(
|
)
|
(
|
)
|
||||
Net cash used in financing activities
|
(
|
)
|
(
|
)
|
||||
Net change in cash
|
(
|
)
|
|
|||||
|
||||||||
Cash and cash equivalents, beginning of period
|
|
|
||||||
|
||||||||
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
||||
|
||||||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash (received) paid for taxes
|
$
|
(
|
)
|
$
|
|
Note 1 |
BUSINESS ORGANIZATION AND NATURE OF OPERATIONS
|
Note 2 |
BASIS OF PRESENTATION
|
Note 3 |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
Contract Assets
|
Contract
Liability
|
|||||||||||||||
|
Costs of
obtaining
contracts
|
Unbilled
revenue, net
|
Total
|
Deferred
Revenue
|
||||||||||||
Balance at January 1, 2023 (as
restated)
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Beginning deferred revenue balance recognized during the period
|
|
|
|
(
|
)
|
|||||||||||
Net change due to timing of billings, payments and recognition
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
Balance at December 31, 2023 (as
restated)
|
|
|
|
|
||||||||||||
Beginning deferred revenue balance recognized during the period
|
( |
) | ||||||||||||||
Net change due to acquisition
|
||||||||||||||||
Net change due to timing of billings, payments and recognition
|
( |
) | ( |
) | ( |
) | ||||||||||
Balance at December 31, 2024
|
$ | $ | $ | $ |
December 31, 2024
|
December 31, 2023
|
|||||||
(as restated) |
||||||||
Estimated next
|
$ |
|
$ |
|
||||
|
|
|||||||
Total
|
$ |
|
$ |
|
Note 4 |
DISCONTINUED
OPERATIONS
|
For the Year Ended
December 31,
|
||||
2023
|
||||
Income and expense line items related to Helix Businesses:
|
||||
Revenues:
|
||||
Information and Software
|
$
|
|
||
Services
|
|
|||
Total revenues
|
|
|||
Costs and Expenses:
|
||||
Cost of revenues
|
|
|||
Research and development
|
|
|||
Sales and marketing
|
|
|||
General and administrative
|
|
|||
Depreciation and amortization
|
|
|||
Total costs and expenses
|
|
|||
Net loss from discontinued operations for Helix Businesses before income taxes
|
(
|
)
|
||
Gain on sale of discontinued operations
|
|
|||
Income tax expense
|
(
|
)
|
||
Net gain from discontinued operations, net of tax for Helix Businesses
|
$
|
|
Description
|
Purchase Price
|
|||
Purchase price
|
$
|
|
||
Total consideration transferred
|
$
|
|
As of October 31,
2024
|
Estimated Useful Life
(Years)
|
|||||||
Assets acquired
|
||||||||
Cash
|
$
|
|
||||||
Accounts receivables from customers, net
|
|
|||||||
Prepaid expenses and other assets
|
|
|||||||
Due from seller
|
|
|||||||
Customer relationship intangible
|
|
|
||||||
Trademarks
|
|
|
||||||
Total assets acquired
|
|
|||||||
Liabilities assumed
|
||||||||
Accrued expenses
|
|
|||||||
Deferred revenue
|
|
|||||||
Total liabilities assumed
|
|
|||||||
Gain on bargain purchase
|
|
|||||||
Total consideration transferred
|
$
|
|
Year Ended
December 31, 2024
|
Year Ended
December 31, 2023
|
|||||||
Revenues
|
$
|
|
$
|
|
||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
||
Basic and diluted net loss per share – on a pro forma basis
|
$
|
(
|
)
|
$
|
(
|
)
|
Note 6 |
MARKETABLE SECURITIES
|
December 31, 2024
|
December 31, 2023
|
|||||||
United States Treasury Bills
|
||||||||
Amortized Cost
|
$
|
|
$
|
|
||||
Fair Market Value
|
$
|
|
$
|
|
Note 7 |
PREPAID EXPENSES AND OTHER CURRENT ASSETS
|
Note 8 |
PROPERTY AND EQUIPMENT, NET
|
|
December 31, 2024
|
December 31, 2023
|
||||||
Personal computing equipment
|
$
|
|
$
|
|
||||
Office equipment and
capitalized software
|
||||||||
Total
|
||||||||
Less: Accumulated depreciation
|
(
|
)
|
(
|
)
|
||||
Property and equipment, net
|
$
|
|
$
|
|
Estimated Useful Life (Years)
|
Gross
Carrying
Amount at
December 31,
2024
|
Accumulated Amortization
|
Net Book
Value at
December 31,
2024
|
|||||||||||||
Customer relationships
|
|
$
|
|
|
$
|
|
||||||||||
Tradenames and trademarks
|
|
|
|
|
||||||||||||
$
|
|
$
|
|
$
|
|
Years ending December 31,
|
Future Amortization Expense
|
|||
2025
|
$
|
|
||
2026
|
|
|||
2027
|
|
|||
2028
|
|
|||
2029
|
|
|||
Thereafter
|
|
|||
Total
|
$
|
|
Note 10
|
DEPOSITS AND OTHER ASSETS |
Note 11 |
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
|
December 31, 2024
|
December 31, 2023
|
|||||||
(as restated) |
||||||||
Employee compensation |
$ |
$ |
||||||
Information Contracts (see “Note 3 - Vendors and Licensors”)
|
|
|
|
|
||||
Accrued expenses
|
|
|
||||||
Total
|
$
|
|
$
|
|
Note 12 |
WARRANT LIABILITY |
As of December 31, 2023 | ||||
Fair value of Company’s common stock
|
$ | |||
Dividend yield
|
||||
Expected volatility
|
||||
Risk free interest rate
|
||||
Expected life (years)
|
||||
Exercise price
|
$ | |||
Fair value of financial instruments - warrants
|
$ |
Amount
|
||||
Balance as of January 1, 2024
|
$
|
|
||
Change in fair value of warrant liability | ( |
) | ||
Balance as of December 31, 2024 |
$ |
|
Amount |
|||
Balance as of January 1, 2023 |
$ | |||
Change in fair value of warrant liability
|
(
|
)
|
||
Balance as of December 31, 2023
|
$
|
|
Note 13 |
CONVERTIBLE NOTES
|
December 31, 2024
|
December 31, 2023
|
|||||||
Principal outstanding
|
$
|
|
$
|
|
||||
Add: accrued interest
|
|
|
||||||
Less: unamortized debt issuance costs
|
(
|
)
|
(
|
)
|
||||
Convertible note payable, net of debt issuance costs
|
$
|
|
$
|
|
December 31, 2024 | December 31, 2023 | |||||||
Fair value of company’s common stock
|
$
|
|
$
|
|
||||
Dividend yield
|
|
|
|
|
||||
Expected volatility
|
|
|
|
|
||||
Risk Free interest rate
|
|
|
|
|
||||
Expected life (years) remaining
|
|
|
||||||
Exercise price
|
$
|
|
$
|
|
Note 14 |
STOCK-BASED COMPENSATION
|
Number of Restricted
Shares and Units |
Weighted Average
Grant Date Fair Value
Per Share
|
|||||||
Unvested at January 1, 2023 |
$ | |||||||
Issued
|
|
|
||||||
Vested
|
(
|
)
|
|
|||||
Canceled
|
( |
) | ||||||
Unvested at December 31, 2023
|
|
|
||||||
Issued
|
|
|
||||||
Vested
|
(
|
)
|
|
|||||
Canceled
|
( |
) | ||||||
Unvested at December 31, 2024
|
|
$
|
|
2024 |
2023
|
|||||||
Exercise Price
|
$ |
$
|
|
|||||
Fair value of Company common stock
|
$ |
$
|
|
|||||
Dividend yield
|
||||||||
Expected volatility
|
|
|||||||
Risk Free interest rate
|
|
|||||||
Expected life (years) remaining
|
|
Shares Underlying
Options
|
Weighted Average
Exercise Price
|
|||||||
Outstanding at January 1, 2023
|
|
$
|
|
|||||
Granted
|
|
$
|
|
|||||
Exercised
|
(
|
)
|
$
|
|
||||
Forfeited and expired
|
(
|
)
|
$
|
|
||||
Outstanding at December 31, 2023
|
|
$
|
|
|||||
Granted | $ | |||||||
Exercised | ( |
) | $ | |||||
Forfeited and expired | ( |
) | $ | |||||
Outstanding at December 31, 2024 | $ | |||||||
Vested options at December 31, 2024
|
|
$
|
|
For the Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Services
|
$
|
|
$
|
|
||||
Research and development
|
|
|
||||||
Sales and marketing
|
|
|
||||||
General and administrative
|
|
|
||||||
Separation expenses |
||||||||
Subtotal | ||||||||
Discontinued operations | ( |
) | ||||||
Total
|
$
|
|
$
|
|
Note 15 |
NET INCOME (LOSS) PER SHARE
|
For the Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
(as restated) |
||||||||
Net (Loss) Income:
|
||||||||
Net (loss) income from continuing operations
|
$
|
(
|
)
|
$
|
|
|||
Net (loss) income from discontinued operations
|
|
|
||||||
Net (Loss) Income
|
$
|
(
|
)
|
$
|
|
|||
Basic net (loss) income from continuing operations per share attributable to common
shareholders:
|
$
|
(
|
)
|
$
|
|
|||
Basic net (loss) income from discontinued operations per share:
|
|
|
||||||
Net (loss) income per common share
|
$
|
(
|
)
|
$
|
|
|||
Diluted net (loss) income per share:
|
||||||||
Net (loss) income from continuing operations
|
$ |
(
|
)
|
$ |
|
|||
Effect of assumed conversions:
|
||||||||
Add back: net expenses related to convertible notes |
||||||||
Net (loss) income from continuing operation after the effect of assumed conversions
|
$
|
(
|
)
|
$
|
|
|||
Net (loss) income from discontinued operations
|
$
|
|
$
|
|
||||
Weighted average common shares outstanding - basic and diluted
|
|
|
||||||
Plus: Dilutive effect of convertible notes - as if converted method
|
|
|
||||||
Plus: Dilutive effect of restricted stock awards and stock options – treasury stock method
|
||||||||
Weighted average common shares outstanding assuming dilution
|
|
|
||||||
Diluted net (loss) income from continuing operations per common share
|
(
|
)
|
|
|||||
Diluted net (loss) income from discontinued operations per common share
|
|
|
||||||
Net (loss) income per common share
|
$
|
(
|
)
|
$
|
|
For the Years Ended December 31,
|
||||||||
2024 |
2023 |
|||||||
Potentially dilutive securities: |
||||||||
Warrants
|
||||||||
Stock options
|
||||||||
Convertible notes
|
||||||||
Unvested restricted stock awards and units
|
|
|
||||||
Total
|
Note 16
|
RELATED
PARTY TRANSACTIONS
|
Note 17 | LEASES |
For the Years Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Cash used in operating leases
|
$
|
|
$
|
|
||||
ROU assets obtained in exchange for new lease obligations
|
$ |
$ |
December 31, 2024 | December 31, 2023 | |||||||
Right of use assets, net
|
$
|
|
$
|
|
||||
Short-term operating lease liabilities
|
$
|
|
$
|
|
||||
Long-term operating lease liabilities
|
|
|
||||||
Total lease liabilities
|
$
|
|
$
|
|
||||
Weighted average remaining lease term (in years)
|
|
|
||||||
Weighted average discount rate
|
|
|
|
|
For the Year Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Operating lease expense
|
$
|
|
$
|
|
||||
Short-term lease expense
|
|
|
|
|
||||
Total operating lease costs
|
$
|
|
$
|
|
December 31, 2024
|
||||
2025
|
|
|
||
2026 |
||||
Total future minimum lease payments
|
||||
Less imputed interest
|
(
|
)
|
||
Total
|
$
|
|
Note 18
|
INCOME TAXES
|
For the Year Ended December 31,
|
||||||||
2024 | 2023 | |||||||
United States
|
$ | ( |
) |
$
|
|
|||
Foreign
|
|
|||||||
Total loss before provision for income taxes
|
$ | ( |
) |
$
|
|
For the Year Ended December 31,
|
||||||||
2024 |
2023
|
|||||||
Current:
|
||||||||
Federal
|
$ |
$ |
|
|||||
State
|
|
|||||||
Foreign
|
|
|||||||
$ |
$
|
|
||||||
Deferred:
|
||||||||
Federal
|
||||||||
State
|
||||||||
Foreign
|
||||||||
Total
|
$ |
$
|
|
For the Year Ended December 31,
|
||||||||
2024 |
2023
|
|||||||
Income tax expense at federal statutory rate
|
|
|
||||||
Nondeductible/nontaxable items
|
( |
|||||||
Stock-based compensation
|
( |
|
|
|||||
State taxes
|
|
|
||||||
Rate change
|
(
|
|
||||||
True-up and other
|
(
|
|
||||||
Credits |
||||||||
Valuation
allowance |
( |
|||||||
Income tax (benefit) expense
|
( |
|
|
As of December 31,
|
||||||||
2024
|
2023
|
|||||||
Deferred tax assets
|
||||||||
Allowance for credit losses
|
$
|
|
$
|
|
||||
Reserves
|
|
|
||||||
Accrued expenses
|
|
|
||||||
Lease liability
|
|
|
||||||
Stock compensation
|
|
|
||||||
Depreciation
|
|
|
||||||
Amortization
|
|
|
||||||
Capitalized Sec. 174 expenses
|
|
|
||||||
Net operating loss carry forwards
|
|
|
||||||
Credits |
||||||||
Deferred income tax assets
|
|
|
|
|
||||
Valuation allowance
|
(
|
)
|
(
|
)
|
||||
Total net deferred income tax assets
|
$
|
|
$
|
|
||||
Prepaid expenses
|
(
|
)
|
(
|
)
|
||||
Unrealized FX gain/ loss
|
(
|
)
|
(
|
)
|
||||
Depreciation |
( |
) | ||||||
Amortization |
( |
) | ||||||
Installment sale receivable
|
|
(
|
)
|
|||||
Right-of-use asset
|
(
|
)
|
(
|
)
|
||||
Deferred income tax liability
|
|
(
|
)
|
|
(
|
)
|
||
Net deferred taxes
|
$
|
|
$
|
|
Note 19 |
COMMITMENTS AND CONTINGENCIES
|
December 31, 2024
|
||||
Year ending December 31, 2025
|
$ |
|
||
Year ending December 31, 2026
|
|
|||
Year ending December 31, 2027
|
|
|||
Thereafter
|
|
|||
$
|
|
Note 20
|
RESTATEMENT OF PREVIOUSLY ISSUED AUDITED FINANCIAL STATEMENTS |
As of December 31, 2023
|
||||||||||||
As Previously
Reported
|
Adjustments
|
As Restated
|
||||||||||
Balance Sheet
|
||||||||||||
Contract assets
|
$
|
|
$
|
|
$
|
|
||||||
Total current assets
|
$
|
|
$
|
|
$
|
|
||||||
Total assets
|
$
|
|
$
|
|
$
|
|
||||||
Accrued expenses
|
$
|
|
$
|
|
$
|
|
||||||
Deferred revenues
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Total current liabilities
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Total liabilities
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Accumulated deficit
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Total stockholders' equity
|
$
|
|
$
|
|
$
|
|
||||||
Total liabilities and stockholders' equity
|
$
|
|
$
|
|
$
|
|
Twelve Months Ended December 31, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Statement of Operations for the year ended December 31, 2023
|
||||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Sales and marketing
|
$
|
|
$
|
|
$
|
|
||||||
Total costs and expenses
|
$
|
|
$
|
|
$
|
|
||||||
Operating loss From Continuing Operations
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Income from continuing operations before income taxes
|
$
|
|
$
|
|
$
|
|
||||||
Income from continuing operations, net of tax
|
$
|
|
$
|
|
$
|
|
||||||
Net Income
|
$
|
|
$
|
|
$
|
|
||||||
Continuing operations - basic
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share - basic
|
$
|
|
$
|
|
$
|
|
||||||
Continuing operations - diluted
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share - diluted
|
$
|
|
$
|
|
$
|
|
Accumulated Deficit
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Balance at January 1, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net income
|
|
|
|
|||||||||
Balance at December 31, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
For the Years Ended December 31, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net income
|
$
|
|
$
|
|
$
|
|
||||||
Contract assets
|
|
(
|
)
|
|
||||||||
Accrued expenses
|
|
|
|
|||||||||
Deferred revenues
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Net cash provided by operating activities
|
|
|
|
Note 21 |
RESTATEMENT OF PREVIOUSLY ISSUED INTERIM FINANCIAL STATEMENTS - UNAUDITED
|
As of March 31, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
||||||
Marketable securities
|
|
|
|
|||||||||
Accounts receivable, net
|
|
|
|
|||||||||
Contract assets
|
|
|
|
|||||||||
Prepaid expenses
|
|
|
|
|||||||||
Proceeds receivable from sale of discontinued operations, net
|
|
|
|
|||||||||
Other assets
|
|
|
|
|||||||||
Total current assets
|
|
|
|
|||||||||
Property and equipment, net
|
|
|
|
|||||||||
Right of use assets, net
|
|
|
|
|||||||||
Deposits and other assets
|
|
|
|
|||||||||
Total assets
|
$
|
|
$
|
|
$
|
|
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
|
|
|
|||||||||
Accrued expenses
|
|
|
|
|||||||||
Short-term operating lease liabilities
|
|
|
|
|||||||||
Warrant liability
|
|
|
|
|||||||||
Deferred revenues
|
|
(
|
)
|
|
||||||||
Total current liabilities
|
|
(
|
)
|
|
||||||||
Long-term liabilities:
|
||||||||||||
Long-term operating lease liabilities
|
|
|
|
|||||||||
Convertible notes payable, net of debt issuance costs ($
|
|
|
|
|||||||||
Total long-term liabilities
|
|
|
|
|||||||||
Total liabilities
|
|
(
|
)
|
|
||||||||
Commitments and contingencies
|
||||||||||||
Stockholders’ equity:
|
||||||||||||
Common Stock; par value $
|
|
|
|
|||||||||
Additional paid-in capital
|
|
|
|
|||||||||
Accumulated deficit
|
(
|
)
|
|
(
|
)
|
|||||||
Total stockholders’ equity
|
|
|
|
|||||||||
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
$
|
|
As of June 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
||||||
Marketable securities
|
|
|
|
|||||||||
Accounts receivable, net
|
|
|
|
|||||||||
Proceeds receivable from sale of discontinued operations, net
|
|
|
|
|||||||||
Contract assets
|
|
|
|
|||||||||
Prepaid expenses
|
|
|
|
|||||||||
Other assets
|
|
|
|
|||||||||
Total current assets
|
|
|
|
|||||||||
Property and equipment, net
|
|
|
|
|||||||||
Right of use assets, net
|
|
|
|
|||||||||
Deposits and other assets
|
|
|
|
|||||||||
Total assets
|
$
|
|
$
|
|
$
|
|
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
|
|
|
|||||||||
Accrued expenses
|
|
|
|
|||||||||
Short-term operating lease liabilities
|
|
|
|
|||||||||
Warrant liability
|
|
|
|
|||||||||
Deferred revenues
|
|
(
|
)
|
|
||||||||
Total current liabilities
|
|
(
|
)
|
|
||||||||
Long-term liabilities:
|
||||||||||||
Convertible notes payable, net of debt issuance costs ($
|
|
|
|
|||||||||
Total long-term liabilities
|
|
|
|
|||||||||
Total liabilities
|
|
(
|
)
|
|
||||||||
Commitments and contingencies
|
||||||||||||
Stockholders’ equity:
|
||||||||||||
Common Stock; par value $
|
|
|
|
|||||||||
Additional paid-in capital
|
|
|
|
|||||||||
Accumulated deficit
|
(
|
)
|
|
(
|
)
|
|||||||
Total stockholders’ equity
|
|
|
|
|||||||||
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
$
|
|
As of September 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
||||||
Marketable securities
|
|
|
|
|||||||||
Accounts receivable, net
|
|
|
|
|||||||||
Proceeds receivable from sale of discontinued operations, net
|
|
|
|
|||||||||
Contract assets
|
|
|
|
|||||||||
Prepaid expenses
|
|
|
|
|||||||||
Other assets
|
|
|
|
|||||||||
Total current assets
|
|
|
|
|||||||||
Property and equipment, net
|
|
|
|
|||||||||
Right of use assets, net
|
|
|
|
|||||||||
Deposits and other assets
|
|
|
|
|||||||||
Total assets
|
$
|
|
$
|
|
$
|
|
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
|
|
|
|||||||||
Accrued expenses
|
|
|
|
|||||||||
Short-term operating lease liabilities
|
|
|
|
|||||||||
Warrant liability
|
|
|
|
|||||||||
Deferred revenues
|
|
(
|
)
|
|
||||||||
Total current liabilities
|
|
(
|
)
|
|
||||||||
Long-term liabilities:
|
||||||||||||
Convertible notes payable, net of debt issuance costs ($
|
|
|
|
|||||||||
Total long-term liabilities
|
|
|
|
|||||||||
Total liabilities
|
|
(
|
)
|
|
||||||||
Commitments and contingencies
|
||||||||||||
Stockholders’ equity:
|
||||||||||||
Common Stock; par value $
|
|
|
|
|||||||||
Additional paid-in capital
|
|
|
|
|||||||||
Accumulated deficit
|
(
|
)
|
|
(
|
)
|
|||||||
Total stockholders’ equity
|
|
|
|
|||||||||
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
$
|
|
Three Months Ended March 31, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Costs and Expenses:
|
||||||||||||
Cost of revenues
|
|
|
|
|||||||||
Research and development
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Separation expenses
|
|
|
|
|||||||||
Litigation settlements and related expenses
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Total costs and expenses
|
|
|
|
|||||||||
Loss From Continuing Operations
|
(
|
)
|
|
(
|
)
|
|||||||
Other Income (Expense):
|
||||||||||||
Change in fair value of warrant liability
|
(
|
)
|
|
(
|
)
|
|||||||
Interest and investment income
|
|
|
|
|||||||||
Interest expense
|
(
|
)
|
|
(
|
)
|
|||||||
Total other income, net
|
|
|
|
|||||||||
Loss from continuing operations before income taxes
|
(
|
)
|
|
(
|
)
|
|||||||
Income tax expense
|
(
|
)
|
|
(
|
)
|
|||||||
Loss from continuing operations, net of tax
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Loss from discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Gain on sale of discontinued operations
|
|
|
|
|||||||||
Income tax effect on discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Income from discontinued operations, net of tax
|
$
|
|
$
|
|
$
|
|
||||||
Net Income
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share:
|
||||||||||||
Basic and diluted
|
||||||||||||
Continuing operations - basic and diluted
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Discontinued operations
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share - basic and diluted
|
$
|
|
$
|
|
$
|
|
||||||
Weighted-average shares outstanding:
|
|
|
Three Months Ended June 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Costs and Expenses:
|
||||||||||||
Cost of revenues
|
|
|
|
|||||||||
Research and development
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Litigation settlements and related expenses
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Total costs and expenses
|
|
|
|
|||||||||
Loss From Continuing Operations
|
(
|
)
|
|
(
|
)
|
|||||||
Other Income (Expense):
|
||||||||||||
Change in fair value of warrant liability
|
|
|
|
|||||||||
Interest and investment income
|
|
|
|
|||||||||
Interest expense
|
(
|
)
|
|
(
|
)
|
|||||||
Total other income, net
|
|
|
|
|||||||||
Loss from continuing operations before income taxes
|
(
|
)
|
|
(
|
)
|
|||||||
Income tax expense
|
(
|
)
|
|
(
|
)
|
|||||||
Loss from continuing operations, net of tax
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Income tax effect on discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Loss from discontinued operations, net of tax
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net Loss
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net loss per share:
|
||||||||||||
Basic and diluted
|
||||||||||||
Continuing operations
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net loss per share - basic and diluted
|
$
|
(
|
)
|
$ |
$
|
(
|
)
|
|||||
Weighted-average shares outstanding - basic and diluted
|
|
|
Six Months Ended June 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Costs and Expenses:
|
||||||||||||
Cost of revenues
|
|
|
|
|||||||||
Research and development
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Separation expenses
|
|
|
|
|||||||||
Litigation settlements and related expenses
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Total costs and expenses
|
|
|
|
|||||||||
Loss From Continuing Operations
|
(
|
)
|
|
(
|
)
|
|||||||
Other Income (Expense):
|
||||||||||||
Change in fair value of warrant liability
|
|
|
|
|||||||||
Interest and investment income
|
|
|
|
|||||||||
Interest expense
|
(
|
)
|
|
(
|
)
|
|||||||
Total other income, net
|
|
|
|
|||||||||
Loss from continuing operations before income taxes
|
(
|
)
|
|
(
|
)
|
|||||||
Income tax expense
|
(
|
)
|
|
(
|
)
|
|||||||
Loss from continuing operations, net of tax
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Loss from discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Gain on sale of discontinued operations
|
|
|
|
|||||||||
Income tax effect on discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Income from discontinued operations, net of tax
|
$
|
|
$
|
|
$
|
|
||||||
Net Income
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share:
|
||||||||||||
Basic and diluted
|
||||||||||||
Continuing operations
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Discontinued operations
|
$
|
|
$ |
$
|
|
|||||||
Net income per share - basic and diluted
|
$
|
|
$
|
|
$
|
|
||||||
Weighted-average shares outstanding - basic and diluted
|
|
|
|
Three Months Ended September 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Costs and Expenses:
|
||||||||||||
Cost of revenues
|
|
|
|
|||||||||
Research and development
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Litigation settlements and related expenses
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Total costs and expenses
|
|
|
|
|||||||||
Operating loss From Continuing Operations
|
(
|
)
|
|
(
|
)
|
|||||||
Other Income (Expense):
|
||||||||||||
Change in fair value of warrant liability
|
|
|
|
|||||||||
Interest and investment income
|
|
|
|
|||||||||
Gain on sale of investment
|
|
|
|
|||||||||
Interest expense
|
(
|
)
|
|
(
|
)
|
|||||||
Gain on debt redemption
|
|
|
|
|||||||||
Total other income, net
|
|
|
|
|||||||||
Income from continuing operations before income taxes
|
|
|
|
|||||||||
Income tax expense
|
(
|
)
|
|
(
|
)
|
|||||||
Income from continuing operations, net of tax
|
$
|
|
$
|
|
$
|
|
||||||
Income tax effect on discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Loss from discontinued operations, net of tax
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net Income
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share:
|
||||||||||||
Basic
|
||||||||||||
Continuing operations - basic
|
$
|
|
$
|
|
$
|
|
||||||
Discontinued operations
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net income per share - basic
|
$
|
|
$
|
|
$
|
|
||||||
Diluted
|
||||||||||||
Continuing operations
|
$
|
|
$
|
|
$
|
|
||||||
Discontinued operations
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net income per share - diluted
|
$
|
|
$
|
|
$
|
|
||||||
Weighted-average shares outstanding - basic
|
|
|
|
|||||||||
Weighted-average shares outstanding - diluted
|
|
|
|
Nine Months Ended September 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Costs and Expenses:
|
||||||||||||
Cost of revenues
|
|
|
|
|||||||||
Research and development
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Separation expenses
|
|
|
|
|||||||||
Litigation settlements and related expenses
|
|
|
|
|||||||||
Gain on sale of businesses
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Transaction related expenses
|
|
|
|
|||||||||
Total costs and expenses
|
|
|
|
|||||||||
Operating loss From Continuing Operations
|
(
|
)
|
|
(
|
)
|
|||||||
Other Income (Expense):
|
||||||||||||
Change in fair value of warrant liability
|
|
|
|
|||||||||
Interest and investment income
|
|
|
|
|||||||||
Gain on sale of investment
|
|
|
|
|||||||||
Interest expense
|
(
|
)
|
|
(
|
)
|
|||||||
Gain on debt redemption
|
|
|
|
|||||||||
Total other income, net
|
|
|
|
|||||||||
Income from continuing operations before income taxes
|
|
|
|
|||||||||
Income tax expense
|
(
|
)
|
|
(
|
)
|
|||||||
Income from continuing operations, net of tax
|
$
|
|
$
|
|
$
|
|
||||||
Loss from discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Gain on sale of discontinued operations
|
|
|
|
|||||||||
Income tax effect on discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Income from discontinued operations, net of tax
|
$
|
|
$
|
|
$
|
|
||||||
Net Income
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share:
|
||||||||||||
Basic
|
||||||||||||
Continuing operations
|
$
|
|
$
|
|
$
|
|
||||||
Discontinued operations
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share - basic
|
$
|
|
$
|
|
$
|
|
||||||
Diluted
|
||||||||||||
Continuing operations
|
$
|
|
$
|
|
$
|
|
||||||
Discontinued operations
|
$
|
|
$
|
|
$
|
|
||||||
Net income per share - diluted
|
$
|
|
$
|
|
$
|
|
||||||
Weighted-average shares outstanding - basic
|
|
|
|
|||||||||
Weighted-average shares outstanding - diluted
|
|
|
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||
Shares
|
Par Value @
$0.001 per
share
|
Shares
|
Par Value @
$0.001 per
share
|
Additional Paid
In Capital
|
Accumulated
Deficit
|
Stockholders’
Equity
|
||||||||||||||||||||||
Balance at January 1, 2023 (as restated)
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||
Issuance of Forian common stock upon exercise of stock options
|
|
|
|
|
(
|
)
|
|
|
||||||||||||||||||||
Stock-based compensation expense
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income
|
—
|
|
—
|
|
|
|
|
|||||||||||||||||||||
Balance at March 31, 2023 (as restated)
|
|
|
|
|
|
(
|
)
|
|
||||||||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||
Stock-based compensation expense
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net loss
|
—
|
|
—
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
Balance at June 30, 2023 (as restated)
|
|
|
|
|
|
(
|
)
|
|
||||||||||||||||||||
Vesting of Restricted Stock and Stock Awards, net of shares surrendered for taxes
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||
Stock-based compensation expense
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income
|
—
|
|
—
|
|
|
|
|
|||||||||||||||||||||
Balance at September 30, 2023 (as restated)
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Accumulated Deficit
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Balance at January 1, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net income
|
|
|
|
|||||||||
Balance at March 31, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
Accumulated Deficit
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Balance at March 31, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net income
|
(
|
)
|
|
(
|
)
|
|||||||
Balance at June 30, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
Accumulated Deficit
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
Balance at June 30, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
Net income
|
|
|
|
|||||||||
Balance at Balance at September 30, 2023
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
For the Three Months Ended March 31, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net income
|
$
|
|
$
|
|
$
|
|
||||||
Less: Income from discontinued operations
|
|
|
|
|||||||||
Loss from continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Amortization on right of use asset
|
|
|
|
|||||||||
Amortization of debt issuance costs
|
|
|
|
|||||||||
Amortization of discount - proceeds from sale of discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Accrued interest on convertible notes
|
|
|
|
|||||||||
Realized and unrealized gain on marketable securities
|
(
|
)
|
|
(
|
)
|
|||||||
Stock-based compensation expense
|
|
|
|
|||||||||
Change in fair value of warrant liability
|
|
|
|
|||||||||
Change in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
(
|
)
|
|
(
|
)
|
|||||||
Contract assets
|
|
|
|
|||||||||
Prepaid expenses
|
|
|
|
|||||||||
Changes in lease liabilities during the year
|
(
|
)
|
|
(
|
)
|
|||||||
Deposits and other assets
|
|
|
|
|||||||||
Accounts payable
|
|
|
|
|||||||||
Accrued expenses
|
(
|
)
|
|
(
|
)
|
|||||||
Deferred revenues
|
|
(
|
)
|
|
||||||||
Net cash used in operating activities - continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in operating activities - discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in operating activities
|
(
|
)
|
|
(
|
)
|
|||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Additions to property and equipment
|
(
|
)
|
|
(
|
)
|
|||||||
Purchase of marketable securities
|
(
|
)
|
|
(
|
)
|
|||||||
Sale of marketable securities
|
|
|
|
|||||||||
Net cash from sale of discontinued operations
|
|
|
|
|||||||||
Net cash used in investing activities - continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in in investing activities
|
(
|
)
|
|
(
|
)
|
|||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Payment of employee withholding tax related to restricted stock units
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in financing activities - continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in financing activities
|
(
|
)
|
|
(
|
)
|
|||||||
Net change in cash
|
(
|
)
|
|
(
|
)
|
|||||||
Cash and cash equivalents, beginning of period
|
|
|
|
|||||||||
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
$
|
|
||||||
Supplemental disclosure of cash flow information:
|
||||||||||||
Cash paid for interest
|
$
|
|
$
|
|
$
|
|
||||||
Cash paid for taxes
|
$
|
|
$
|
|
$
|
|
For the Six Months Ended June 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net income
|
$
|
|
$
|
|
$
|
|
||||||
Less: Income from discontinued operations
|
|
|
|
|||||||||
Loss from continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Amortization on right of use asset
|
|
|
|
|||||||||
Amortization of debt issuance costs
|
|
|
|
|||||||||
Amortization of discount - proceeds from sale of discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Accrued interest on convertible notes
|
|
|
|
|||||||||
Realized and unrealized gain on marketable securities
|
(
|
)
|
|
(
|
)
|
|||||||
Stock-based compensation expense
|
|
|
|
|||||||||
Change in fair value of warrant liability
|
(
|
)
|
|
(
|
)
|
|||||||
Change in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
(
|
)
|
|
(
|
)
|
|||||||
Contract assets
|
|
(
|
)
|
|
||||||||
Prepaid expenses
|
(
|
)
|
|
(
|
)
|
|||||||
Changes in lease liabilities during the year
|
(
|
)
|
|
(
|
)
|
|||||||
Deposits and other assets
|
(
|
)
|
|
(
|
)
|
|||||||
Accounts payable
|
|
|
|
|||||||||
Accrued expenses
|
(
|
)
|
|
(
|
)
|
|||||||
Deferred revenues
|
|
(
|
)
|
|
||||||||
Net cash used in operating activities - continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in operating activities - discontinued operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in operating activities
|
(
|
)
|
|
(
|
)
|
|||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Additions to property and equipment
|
(
|
)
|
|
(
|
)
|
|||||||
Purchase of marketable securities
|
(
|
)
|
|
(
|
)
|
|||||||
Sale of marketable securities
|
|
|
|
|||||||||
Net cash from sale of discontinued operations
|
|
|
|
|||||||||
Net cash provided by investing activities - continuing operations
|
|
|
|
|||||||||
Net cash provided by investing activities
|
|
|
|
|||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Payment of employee withholding tax related to restricted stock units
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in financing activities - continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in financing activities
|
(
|
)
|
|
(
|
)
|
|||||||
Net change in cash
|
|
|
|
|||||||||
Cash and cash equivalents, beginning of period
|
|
|
|
|||||||||
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
$
|
|
||||||
Supplemental disclosure of cash flow information:
|
||||||||||||
Cash paid for interest
|
$
|
|
$
|
|
$
|
|
||||||
Cash paid for taxes
|
$
|
|
$
|
|
$
|
|
For the Nine Months Ended September 30, 2023
|
||||||||||||
As Previously
Reported
|
Adjustment
|
As Restated
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net income
|
$
|
|
$
|
|
$
|
|
||||||
Less: Income from discontinued operations
|
|
|
|
|||||||||
Income from continuing operations
|
|
|
|
|||||||||
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Amortization on right of use asset
|
|
|
|
|||||||||
Amortization of debt issuance costs
|
|
|
|
|||||||||
Amortization of discount - proceeds from sale of discontinued operations
|
(
|
|
(
|
|||||||||
Accrued interest on convertible notes
|
|
|
|
|||||||||
Realized and unrealized gain on marketable securities
|
(
|
|
(
|
|||||||||
Gain on sale of investment
|
(
|
|
(
|
|||||||||
Gain on debt redemption
|
(
|
|
(
|
|||||||||
Stock-based compensation expense
|
|
|
|
|||||||||
Change in fair value of warrant liability
|
(
|
|
(
|
|||||||||
Change in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
(
|
|
(
|
|||||||||
Contract assets
|
|
(
|
|
|||||||||
Prepaid expenses
|
(
|
|
(
|
|||||||||
Changes in lease liabilities during the year
|
(
|
|
(
|
|||||||||
Deposits and other assets
|
|
|
|
|||||||||
Accounts payable
|
(
|
|
(
|
|||||||||
Accrued expenses
|
|
|
|
|||||||||
Deferred revenues
|
|
(
|
|
|||||||||
Net cash provided by operating activities - continuing operations
|
|
|
|
|||||||||
Net cash used in operating activities - discontinued operations
|
(
|
|
(
|
|||||||||
Net cash provided by operating activities
|
|
|
|
|||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Additions to property and equipment
|
(
|
|
(
|
|||||||||
Purchase of marketable securities
|
(
|
|
(
|
|||||||||
Sale of marketable securities
|
|
|
|
|||||||||
Proceeds from sale of investment
|
|
|
|
|||||||||
Net cash from sale of discontinued operations
|
|
|
|
|||||||||
Net cash provided by investing activities - continuing operations
|
|
|
|
|||||||||
Net cash provided by investing activities
|
|
|
|
|||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Payment of employee withholding tax related to restricted stock units
|
(
|
)
|
|
(
|
)
|
|||||||
Cash used to redeem convertible notes
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in financing activities - continuing operations
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash used in financing activities
|
(
|
)
|
|
(
|
)
|
|||||||
Net change in cash
|
|
|
|
|||||||||
Cash and cash equivalents, beginning of period
|
|
|
|
|||||||||
Cash and cash equivalents, end of period
|
$
|
|
$
|
|
$
|
|
||||||
Supplemental disclosure of cash flow information:
|
||||||||||||
Cash paid for interest
|
$
|
|
$
|
|
$
|
|
||||||
Cash paid for taxes
|
$
|
|
$
|
|
$
|
|
Note 22 |
SUBSEQUENT EVENTS
|
Item 9. |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
• |
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of assets;
|
• |
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and
that receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
|
• |
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on the financial
statements.
|
• |
We did not have properly designed controls to validate the accuracy and appropriateness of payables transactions and prevent the possibility of fraudulent or
fictitious payments were not in place and performed throughout the year.
|
• |
We did not design, implement and maintain effective controls over revenue recognized for certain contracts relating to the proper application of Accounting
Standards Codification Topic 606, Revenue from Contracts with Customers (“ASC 606”). Specifically, we did not maintain effective controls relating to accounting for fixed minimum payments in contracts with variable revenues based on
customer sales.
|
Item 9B. |
Other Information
|
Item 10. |
Directors, Executive Officers and Corporate Governance
|
Item 12. |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
(a) |
The following documents are filed or furnished as part of this Form 10-K:
|
1. |
Financial Statements
|
2. |
Financial Statement Schedules
|
3. |
Exhibits
|
Exhibit
Number
|
Description
|
|
Agreement and Plan of Merger, dated as of October 16, 2020, by and among Helix Technologies, Inc., Forian Inc., DNA Merger Sub, Inc. and Medical Outcomes Research Analytics, LLC
(incorporated by reference to Appendix A of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as amended on December 31, 2020, January 19, 2021, February 1, 2021 and February 9, 2021).
|
||
Amendment to Agreement and Plan of Merger dated December 30, 2020, by and among Helix Technologies, Inc., Forian Inc., DNA Merger Sub, Inc. and Medical Outcomes Research Analytics, LLC
(incorporated by reference to Exhibit 2.2 of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as amended on December 31, 2020, January 19, 2021, February 1, 2021 and February 9, 2021).
|
||
Equity Interest Contribution Agreement (incorporated by reference to Exhibit 2.4 of the Company’s Current Report on Form 8-K filed with the SEC on March 3, 2021).
|
||
Stock Purchase Agreement, dated February 10, 2023, by and among Helix Technologies, Inc., Bio-Tech Medical Software, Inc. and BT Assets Group, Inc. (incorporated by reference to Exhibit
2.1 of the Company’s Current Report on Form 8-K filed with the SEC on February 13, 2023).
|
||
Membership Interest Assignment Agreement, effective October 31, 2024, by and among Cowen Inc., IMcK Holdings LLC, Kyber Data Science, LLC and the Company, (incorporated by reference to
Exhibit 2.1 of the Company’s Current Report on Form 8-K filed with the SEC on November 6, 2024).
|
||
Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as
amended on December 31, 2020, January 19, 2021, February 1, 2021 and February 9, 2021).
|
||
Bylaws of the Registrant (incorporated by reference to Exhibit 3.2 of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as amended on December 31,
2020, January 19, 2021, February 1, 2021 and February 9, 2021).
|
||
Description of Registrant’s Securities (incorporated by reference to Exhibit 4.1 of the Company’s Annual Report on Form 10-K, for the year ended December 31, 2021, filed with the SEC on
March 31, 2021).
|
||
Forian Inc. 2020 Equity Incentive Plan (incorporated by reference to Exhibit 4.3 of the Company’s Form S-8 (Reg. No. 333-268470) filed with the SEC on November 18, 2022.
|
||
License Agreement, dated June 30, 2019 (portions of this exhibit (indicated by asterisks) have been redacted in compliance with Regulation S-K Item 601(b)(10)(iv) (incorporated by
reference to Exhibit 10.2 of the Company’s Form S-4 (Reg. No. 333-250938) filed with the SEC on November 24, 2020, as amended on December 31, 2020, January 19, 2021, February 1, 2021, February 9, 2021 and December 20, 2023).
|
||
Offer Letter, dated March 25, 2020, by and between MOR and Max Wygod.
|
||
Offer Letter, dated March 25, 2020, by and between MOR and Adam Dublin.
|
||
Employment Agreement, dated August 1, 2019, by and between MOR and Daniel Barton.
|
Employment Agreement, dated March 1, 2021, by and between the Registrant and Edward Spaniel, Jr.
|
||
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on March 3, 2021).
|
||
Helix TCS, Inc. 2017 Omnibus Stock Incentive Plan (incorporated by reference to Exhibit 10.6 of Helix Technologies, Inc.’s Current Report on Form 8-K filed
with the SEC on November 16, 2017).
|
||
Bio-Tech Medical Software, Inc. 2014 Stock Incentive Plan (incorporated by reference to Exhibit 10.32 of Helix’s Form 8-K filed with the SEC on June 5, 2018).
|
||
Form of Securities Purchase Agreement, dated April 12, 2021, entered into between the Company and each of the Investors and the Affiliates (incorporated by reference to Exhibit 10.1 of
the Company’s Current Report on Form 8-K filed with the SEC April 13, 2021).
|
||
Employment Agreement, dated as of September 2, 2021, by and between the Company and Michael Vesey (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K
filed with the SEC September 2, 2021).
|
||
Form of Note Purchase Agreement, dated September 1, 2021, by and between the Company and the Investors (incorporated by reference to Exhibit 10.1 of the Company’s Quarterly Report on Form
10-Q filed with the SEC on November 15, 2021).
|
||
Separation Agreement, dated February 10, 2023, by and between the Company and Daniel Barton (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed
with the SEC on February 13, 2023).
|
||
License Agreement, dated February 10, 2023, by and among the Company, Helix Technologies, Inc., BT Assets Group, Inc. and Bio-Tech Medical Software, Inc. (incorporated by reference to
Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on February 13, 2023).
|
||
Form of Convertible Promissory Note Redemption Agreement, dated each of November 12, 2024 and November 13, 2024, by and among the Company and certain holders of the Company’s 3.5%
Convertible Promissory Notes (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on November 13, 2024).
|
||
Forian Inc. Insider Trading Policy (incorporated by reference to Exhibit 19 of the Company’s Annual Report on Form 10-K filed with the SEC on March 29, 2024).
|
||
List of Subsidiaries.
|
||
Consent of CBIZ CPAs P.C.
|
||
Certification of Chief Executive Officer Pursuant to Rule 13a‑15(e) or Rule 15d‑15(e).
|
||
Certification of Chief Financial Officer Pursuant to Rule 13a‑15(e) or Rule 15d‑15(e).
|
||
Certification of Chief Executive Officer and Chief Financial Officer of Periodic Report Pursuant to 18 U.S.C. Section 1350.
|
||
Forian Inc. Incentive Compensation Recoupment Policy (incorporated by reference to Exhibit 97 of the Company’s Annual Report on Form 10-K filed with the SEC on March 29, 2024).
|
||
101.INS
|
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document ).
|
|
101.SCH
|
Inline XBRL Taxonomy Extension Schema Document.
|
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase.
|
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).
|
* |
Filed with this Annual Report on Form 10‑K.
|
+ |
Indicates management contract or compensatory plan.
|
Item 16.
|
Form 10‑K Summary
|
FORIAN INC.
|
||
By:
|
/s/ Max Wygod
|
|
Max Wygod
|
||
Chief Executive Officer
|
Signature
|
Title
|
|
/s/ Max Wygod
|
Executive Chairman and Chief Executive Officer
|
|
Max Wygod
|
(Principal Executive Officer)
|
|
/s/ Michael Vesey
|
Chief Financial Officer
|
|
Michael Vesey
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
/s/ Mark Adler, M.D.
|
Director
|
|
Mark Adler, M.D.
|
||
/s/ Ian Banwell
|
Director
|
|
Ian Banwell
|
||
/s/ Adam Dublin
|
Director and Chief Strategy Officer
|
|
Adam Dublin
|
||
/s/ Jennifer Hajj
|
Director
|
|
Jennifer Hajj
|
||
/s/ Shahir Kassam-Adams
|
Director
|
|
Shahir Kassam-Adams
|
||
/s/ Stanley Trotman, Jr.
|
Director
|
|
Stanley Trotman, Jr.
|
||
/s/ Alyssa Varadhan
|
Director
|
|
Alyssa Varadhan
|
||
/s/ Kristiina Vuori, M.D., Ph.D.
|
Director
|
|
Kristiina Vuori, M.D., Ph.D.
|