32 unchanged sentences
40,000,000 shares authorized;
−Removed: 10,061,185 shares issued and outstanding at December 31, 2021 and September 30, 2021
+Added: 10,061,185 shares issued and outstanding at March 31, 2022 and September 30, 2021
Additional paid-in capital
8 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: For the Three Months Ended December 31,
+Added: For the Three Months Ended
+Added: For the Six Months Ended
Revenues, net
2 unchanged sentences
General and administrative expenses
−Removed: Income/(loss) from operations
+Added: Loss from operations
Gain on forgiveness of note payable
3 unchanged sentences
Interest expense
−Removed: Other expense/(income), net
−Removed: Income before income taxes
+Added: Other expense, net
+Added: (Loss)/income before income taxes
Provision for income taxes
−Removed: Earnings per share:
+Added: Net (loss)/income
+Added: $ ( 356,335 )
+Added: $ ( 834,728 )
+Added: $ ( 176,311 )
+Added: (Loss)/earnings per share:
Weighted average common shares outstanding:
3 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
−Removed: For the Three Month Ended December 31, 2021
+Added: For the Three and Six Months Ended March 31, 2022
Balance at September 30, 2021
3 unchanged sentences
( 12,391,621 )
−Removed: For the Three Month Ended December 31, 2020
+Added: Share-based compensation
+Added: Balance at March 31, 2022
+Added: $ ( 12,747,956 )
+Added: For the Three and Six Months Ended March 31, 2021
Balance at September 30, 2020
4 unchanged sentences
( 11,896,414 )
+Added: Share-based compensation
+Added: Stock options exercised
+Added: Balance at March 31, 2021
+Added: $ ( 12,731,142 )
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
2 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: For the Three Months Ended December 31,
+Added: For the Six Months Ended March 31,
Operating Activities:
−Removed: Adjustments to reconcile net income to net cash provided by/(used in) operating
+Added: Net (loss)/income
+Added: $ ( 176,311 )
+Added: Adjustments to reconcile net (loss)/income to net cash provided by/(used in) operating activities:
Share-based compensation
6 unchanged sentences
Accounts receivable
+Added: ( 1,834,922 )
Prepaid expenses and other current assets
8 unchanged sentences
Financing Activities:
+Added: Proceeds from line of credit borrowings
+Added: Repayment of line of credit borrowings
+Added: ( 1,150,000 )
Repayment of notes payable
4 unchanged sentences
Net increase/(decrease) in cash
+Added: ( 1,395,462 )
Cash at beginning of period
4 unchanged sentences
Supplemental Disclosures of Non-Cash Information:
−Removed: Lease assets recorded
−Removed: Lease liabilities recorded
+Added: Operating lease right of use assets recorded
+Added: Operating lease liabilities recorded
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
7 unchanged sentences
from concepts brought to us from a number of different sources, both inside and outside the Company.
−Removed: For the three months
−Removed: ended December 31, 2021, the Company generated net income of $ 180,000 , and $ 1,138,000 of cash flows from operating activities.
−Removed: We believe our existing cash balance and working capital will be sufficient to meet
−Removed: our liquidity needs through at least February 28, 2023.
+Added: For the six months ended
+Added: March 31, 2022, the Company generated a net loss of $ 176,000,
+Added: and $ 360,000
+Added: of cash flows from operating activities.
+Added: We believe our existing cash balance and working capital will be sufficient to meet our
+Added: liquidity needs through at least May 31, 2023.
Impact of COVID-19
−Removed: The COVID-19 pandemic continues
−Removed: to impact our business.
−Removed: The increase in global consumer demand, coupled with the global shipping container shortage, dramatically increased
−Removed: demand for both ocean freight and ground transportation.
−Removed: These factors led to a significant increase in freight costs, particularly from
−Removed: the Asia-Pacific region.
−Removed: Labor shortages at US ports and in ground transportation services caused container ships to spend a significant
−Removed: amount of time waiting to be unloaded and to arrive at our warehouses.
−Removed: These factors caused an increase in the demand and cost of ground
−Removed: transportation and delayed consumer availability for many of our products in the first quarter of fiscal 2022.
−Removed: The timing and extent of
−Removed: these COVID-19 related transportation disruptions is still largely unknown but are expected to continue throughout fiscal 2022.
−Removed: COVID-19 may further impact
−Removed: our business in ways we cannot predict, and such impacts could be significant.
−Removed: The current and economic impact may continue to negatively
−Removed: impact our results of operations, cash flows and financial position in future periods as well as that of our customers, including their
−Removed: ability to pay for our services and to choose to allocate their budgets to new or existing projects which may or may not require our services.
+Added: effects of the COVID-19 pandemic continue to impact the retail and OEM distribution segments of our business.
+Added: The increase in global consumer
+Added: demand, coupled with the global shipping container shortage, dramatically increased demand for both ocean freight and ground transportation.
+Added: These factors led to a significant increase in freight costs, particularly from the Asia-Pacific region and most notably in the second
+Added: quarter of the fiscal year ending September 30, 2022 (“Fiscal 2022”).
+Added: Labor shortages at U.S.
+Added: ports and in ground transportation
+Added: services caused container ships to spend a significant amount of time waiting for goods to be unloaded and to arrive at our warehouses.
+Added: These factors caused an increase in the demand for and cost of ground transportation and delayed consumer availability for many of our
+Added: products in the first half of Fiscal 2022.
+Added: The timing and extent of these COVID-19 related transportation disruptions is still largely
+Added: unknown but are expected to continue throughout Fiscal 2022.
+Added: The effects of the pandemic
+Added: had a lesser impact on the design segment of our business.
+Added: Rising inflation caused an increase in the cost of acquiring and maintaining
+Added: our employees.
+Added: The timing and extent of future inflation is difficult to predict, but we expect these rising costs to have a more significant
+Added: impact in the second half of Fiscal 2022.
+Added: The effects of COVID-19 may
+Added: further impact our business in ways we cannot predict, and such impacts could be significant.
+Added: The current economic impact may continue
+Added: to negatively impact our results of operations, cash flows and financial position in future periods as well as that of our customers,
+Added: including their ability to pay for our services and to choose to allocate their budgets to new or existing projects which may or may not
+Added: require our services.
The long-term financial impact on our business cannot be reasonably estimated at this time.
−Removed: As a result, the effects of COVID-19 may not
−Removed: be fully reflected in our financial results until future periods.
−Removed: Until the pandemic is fully
−Removed: controlled, we expect business conditions to remain challenging.
−Removed: In response to these challenges, we will continue to focus on those
−Removed: factors that we can control:
+Added: As a result, the effects
+Added: of COVID-19 may not be fully reflected in our financial results until future periods.
+Added: Until the effects of the
+Added: pandemic have fully receded, we expect business conditions to remain challenging.
+Added: In response to these challenges, we will continue
+Added: to focus on those factors that we can control:
closely managing and controlling our expenses;
−Removed: aligning our design and development schedules with demand
−Removed: in a proactive manner as there are changes in market conditions to minimize our cash operating costs;
−Removed: pursuing further improvements in
−Removed: the productivity and effectiveness of our development, selling and administrative activities and, where appropriate, taking advantage
−Removed: of opportunities to enhance our business growth and strategy.
+Added: aligning our design and development schedules
+Added: with demand in a proactive manner to minimize our cash operating costs;
+Added: pursuing further improvements in the productivity and effectiveness
+Added: of our development, selling and administrative activities and, where appropriate, taking advantage of opportunities to enhance our business
+Added: growth and strategy.
+Added: FORWARD INDUSTRIES, INC.
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
ACCOUNTING POLICIES
4 unchanged sentences
Forward Industries (IN),
−Removed: Inc., (“Forward US”), Forward Industries (Switzerland) GmbH, (“Forward Switzerland”), Forward Industries UK Limited,
−Removed: (“Forward UK”), Intelligent Product Solutions, Inc., (“IPS”) and Kablooe, Inc., (“Kablooe”).
+Added: (“Forward US”), Forward Industries (Switzerland) GmbH (“Forward Switzerland”), Forward Industries UK Limited
+Added: (“Forward UK”), Intelligent Product Solutions, Inc.
+Added: (“IPS”) and Kablooe, Inc.
“Forward”, “we”, “our” or the “Company” as used throughout this document are used to indicate
2 unchanged sentences
All significant intercompany transactions and balances have been eliminated in consolidation.
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In the opinion of management,
33 unchanged sentences
The Company maintains an allowance for doubtful accounts, which is recorded as a reduction
−Removed: to accounts receivable on the condensed consolidated financial statements.
+Added: to accounts receivable on the condensed consolidated balance sheets.
Collectability of accounts receivable is estimated by evaluating
1 unchanged sentence
as necessary based on specific customer situations.
−Removed: At December 31, 2021, September 30, 2021 and September 30, 2020, the Company had allowances
+Added: At March 31, 2022, September 30, 2021 and September 30, 2020, the Company had allowances
for doubtful accounts of $ 90,000 , $ 90,000 and $ 249,000 , respectively, for the OEM distribution segment and $ 824,000 , $ 706,000 and $ 347,000 ,
1 unchanged sentence
The Company did not have any allowances for doubtful accounts related to its retail distribution
−Removed: segment at December 31, 2021, September 30, 2021 or September 30, 2020.
−Removed: The Company has sales
−Removed: agreements with various retailers which contain different terms for trade discounts, promotional and other allowances.
−Removed: 31, 2021, September 30, 2021 and September 30, 2020, the Company recorded accounts receivable allowances of
−Removed: $ 0 and $ 0 ,
−Removed: respectively, for the retail distribution segment.
+Added: segment at March 31, 2022, September 30, 2021 or September 30, 2020.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: Company has sales agreements with various retailers which contain different terms for trade discounts, promotional and other allowances.
+Added: At March 31, 2022, September 30, 2021 and September 30, 2020, the Company recorded accounts receivable allowances of $ 25,000 , $ 0 and $ 0 ,
+Added: respectively, for the retail distribution segment.
Revenue Recognition
−Removed: Distribution Segment
+Added: Distribution Segments
The Company generally recognizes
9 unchanged sentences
The retail distribution
−Removed: segment had contract liabilities of $ 0 , $ 0 and $ 75,000 at December 31, 2021, September 30, 2021 and September 30, 2020, respectively.
−Removed: The OEM distribution segment had no contract liabilities at December 31, 2021, September 30, 2021 or September 30, 2020.
+Added: segment had contract liabilities of $ 0 , $ 0 and $ 75,000 at March 31, 2022, September 30, 2021 and September 30, 2020, respectively.
+Added: OEM distribution segment had no contract liabilities at March 31, 2022, September 30, 2021 or September 30, 2020.
Design Segment
15 unchanged sentences
The design segment had contract assets of $ 607,000 , $ 693,000 and $ 649,000 at
−Removed: December 31, 2021, September 30, 2021 and September 30, 2020, respectively.
+Added: March 31, 2022, September 30, 2021 and September 30, 2020, respectively.
Contracts where collections to date have exceeded recognized
1 unchanged sentence
consolidated balance sheets.
−Removed: The design segment had contract liabilities of $ 753,000 , $ 188,000 and $ 410,000 at December 31, 2021, September
+Added: The design segment had contract liabilities of $ 621,000 , $ 188,000 and $ 410,000 at March 31, 2022, September
30, 2021 and September 30, 2020, respectively.
−Removed: The Company reviews
−Removed: goodwill for impairment at least annually, or more often if triggering events occur.
−Removed: The Company has two reporting units with
−Removed: goodwill (the IPS and Kablooe operating segments) and we perform our annual goodwill impairment test on September 30, the end of the fiscal
−Removed: year, or upon the occurrence of a triggering event.
−Removed: The Company has the option to perform a qualitative assessment to determine if
−Removed: an impairment is more likely than not to have occurred.
−Removed: If the Company can support the conclusion that it is not more likely than
−Removed: not that the fair value of a reporting unit is less than its carrying amount, then the Company would not need to perform a
−Removed: quantitative impairment test for the reporting unit.
−Removed: If the Company cannot support such a conclusion or does not elect to perform
−Removed: the qualitative assessment, then the Company will perform the quantitative assessment by comparing the fair value of the reporting
−Removed: unit with its carrying amount, including goodwill.
−Removed: If the fair value of the reporting unit exceeds its carrying value, no impairment
−Removed: charge is recognized.
−Removed: If the fair value of the reporting unit is less than its carrying value, an impairment charge will be
−Removed: recognized for the amount by which the reporting unit’s carrying amount exceeds its fair value.
−Removed: A significant amount of
−Removed: judgment is required in performing goodwill impairment tests including estimating the fair value of a reporting unit.
−Removed: evaluated and concluded that there were no indications goodwill was impaired at December 31, 2021.
+Added: The Company reviews goodwill
+Added: for impairment at least annually, or more often if triggering events occur.
+Added: The Company has two reporting
+Added: units with goodwill (the IPS and Kablooe operating segments) and we perform our annual goodwill impairment test on September 30, the end
+Added: of the fiscal year, or upon the occurrence of a triggering event.
+Added: The Company has the option to perform a qualitative assessment to determine
+Added: if an impairment is more likely than not to have occurred.
+Added: If the Company can support the conclusion that it is not more likely than not
+Added: that the fair value of a reporting unit is less than its carrying amount, then the Company would not need to perform a quantitative impairment
+Added: test for the reporting unit.
+Added: If the Company cannot support such a conclusion or does not elect to perform the qualitative assessment,
+Added: then the Company will perform the quantitative assessment by comparing the fair value of the reporting unit with its carrying amount,
+Added: including goodwill.
+Added: If the fair value of the reporting unit exceeds its carrying value, no impairment charge is recognized.
+Added: value of the reporting unit is less than its carrying value, an impairment charge will be recognized for the amount by which the reporting
+Added: unit’s carrying amount exceeds its fair value.
+Added: A significant amount of judgment is required in performing goodwill impairment tests
+Added: including estimating the fair value of a reporting unit.
+Added: Management evaluated and concluded that there were no indications goodwill was
+Added: impaired at March 31, 2022.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
17 unchanged sentences
Management evaluated
−Removed: and concluded that there were no impairments of intangible assets at December 31, 2021.
+Added: and concluded that there were no impairments of intangible assets at March 31, 2022.
The Company recognizes future
1 unchanged sentence
bases of assets and liabilities and to net tax operating loss carryforwards to the extent that realization of these benefits is more likely
−Removed: At December 31, 2021, there was no change to our assessment that a full valuation allowance was required against all net deferred
+Added: At March 31, 2022, there was no change to our assessment that a full valuation allowance was required against all net deferred
tax assets as it is not probable that such deferred tax assets will be realized.
4 unchanged sentences
Fair Value Measurements
−Removed: We perform fair value measurements
−Removed: in accordance with the guidance provided by Accounting Standards Codification (“ASC”) 820, “Fair Value Measurement.”
−Removed: ASC 820 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction
−Removed: between market participants at the measurement date.
−Removed: When determining the fair value measurements for assets and liabilities required
−Removed: to be recorded at their fair values, we consider the principal or most advantageous market in which we would transact and consider assumptions
−Removed: that market participants would use when pricing the assets or liabilities, such as inherent risk, transfer restrictions, and risk of nonperformance.
+Added: We perform fair
+Added: value measurements in accordance with the guidance provided by Accounting Standards Codification (“ASC”) 820, “Fair
+Added: Value Measurement.” ASC 820 defines fair value as the price that would be received from selling an asset or paid to transfer a liability
+Added: in an orderly transaction between market participants at the measurement date.
+Added: When determining the fair value measurements for assets
+Added: and liabilities required to be recorded at their fair values, we consider the principal or most advantageous market in which we would
+Added: transact and consider assumptions that market participants would use when pricing the assets or liabilities, such as inherent risk, transfer
+Added: restrictions, and risk of nonperformance.
ASC 820 establishes a fair
3 unchanged sentences
ASC 820 establishes three levels of inputs that may be used to measure fair value:
−Removed: quoted prices in active markets for identical assets
−Removed: or liabilities;
−Removed: inputs other than Level 1 that are observable, either
−Removed: directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar
−Removed: assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market
−Removed: data for substantially the full term of the assets or liabilities;
−Removed: unobservable inputs that are supported by little or
−Removed: no market activity and that are significant to the fair values of the assets or liabilities.
+Added: quoted prices in active markets for identical assets or liabilities;
+Added: inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities;
+Added: unobservable inputs that are supported by little or no market activity and that are significant to the fair values of the assets or liabilities.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
14 unchanged sentences
Certain amounts in the accompanying
−Removed: financial statements at and for the three months ended December 31, 2020 have been reclassified to conform to the current year presentation.
+Added: financial statements at and for the three and six months ended March 31, 2021 have been reclassified to conform to the current year presentation.
Recent Accounting Pronouncements
22 unchanged sentences
Intangible Assets
−Removed: December 31, 2021
+Added: March 31, 2022
September 30, 2021
7 unchanged sentences
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4 unchanged sentences
years for the customer relationships.
−Removed: During the three months ended December 31, 2021 and 2020, the Company recorded amortization expense
−Removed: related to intangible assets of $ 54,000 , which is included in general and administrative expenses in the Company’s condensedconsolidated
−Removed: statements of operations.
−Removed: At December 31, 2021, estimated
+Added: Amortization expense related to intangible assets was $ 53,000 for the three months ended March 31,
+Added: 2022 and 2021 and $ 106,000 for the six months ended March 31, 2022 and 2021, which is included in general and administrative expenses
+Added: on the condensed consolidated statements of operations.
+Added: At March 31, 2022, estimated
amortization expense for the Company’s intangible assets for each of the next five years and thereafter is as follows:
10 unchanged sentences
The earnout consideration
−Removed: of $ 70,000 at December 31, 2021 and September 30, 2021 represents the fair value of the contingent earnout consideration related to the
−Removed: acquisition of Kablooe.
−Removed: The fair value of the earnout liability is measured on a recurring basis at each reporting date using a Black-Scholes
−Removed: valuation model with inputs categorized within level three of the fair value hierarchy.
−Removed: The current and non-current portions of this liability
−Removed: are shown in the corresponding categories on the condensed consolidated balance sheets in each period presented.
−Removed: During the three months
−Removed: ended December 31, 2021, there were no changes to the fair value of this earnout liability.
+Added: of $ 70,000 at March 31, 2022 and September 30, 2021 represents the fair value of the contingent earnout consideration related to the acquisition
+Added: The fair value of the earnout liability is measured on a recurring basis at each reporting date using a Black-Scholes valuation
+Added: model with inputs categorized within level three of the fair value hierarchy.
+Added: The current and non-current portions of this liability are
+Added: shown in the corresponding categories on the condensed consolidated balance sheets in each period presented.
+Added: During the three and six
+Added: months ended March 31, 2022, there were no changes to the fair value of this earnout liability.
SEGMENTS AND CONCENTRATIONS
17 unchanged sentences
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The results of operations
−Removed: for the three months ended December 31, 2020 for each segment discussed below have been reformatted from what was previously disclosed
+Added: for the three and six months ended March 31, 2021 for each segment discussed below have been reformatted from what was previously disclosed
to segregate the retail distribution segment and exclude general corporate expenses from segment operating income to show them as a reconciling
3 unchanged sentences
Segment operating income (loss)
−Removed: For the Three Months Ended December 31,
+Added: For the Three Months Ended March 31,
+Added: For the Six Months Ended March 31,
OEM distribution
4 unchanged sentences
Retail distribution
−Removed: Total segment operating income
+Added: Total segment operating income/(loss)
General corporate expenses
−Removed: Total income/(loss) from operations
+Added: ( 1,322,000 )
+Added: ( 1,202,000 )
+Added: Total loss from operations
Other expense/(income), net
( 1,348,000 )
−Removed: Income before income taxes
+Added: (Loss)/income before income taxes
+Added: $ ( 356,000 )
+Added: $ ( 835,000 )
+Added: $ ( 176,000 )
Depreciation and amortization:
1 unchanged sentence
Total depreciation and amortization
−Removed: Schedule of Operating Assets and Liabilities
−Removed: December 31, 2021
+Added: Schedule of segment assets
+Added: March 31, 2022
September 30, 2021
4 unchanged sentences
General corporate assets
−Removed: For the three months ended
−Removed: December 31, 2021 and 2020, the Company had two significant customers in the OEM distribution segment whose individual percentage of the
−Removed: Company’s consolidated revenues was 10 % or greater.
−Removed: Revenues from these customers or their affiliates or contract manufacturers
−Removed: were $ 1,566,000 and $ 1,357,000 for the three months ended December 31, 2021 and $ 1,574,000 and $ 1,280,000 for the three months ended December
−Removed: At December 31, 2021 and
−Removed: September 30, 2021, the Company had customers in the OEM distribution segment whose accounts receivable balance accounted for 10% or more
−Removed: of the Company’s consolidated accounts receivable.
−Removed: Accounts receivable from these customers or their affiliates or contract manufacturers
−Removed: were $ 1,386,000 and $ 891,000 at December 31, 2021 and $ 1,454,000 , $ 1,259,000 and $ 1,138,000 at September 30, 2021.
+Added: Company had certain customers in the OEM distribution segment whose individual percentage of the Company’s consolidated revenues
+Added: was 10% or greater.
+Added: Revenues from two customers or their affiliates or contract manufacturers represented 26.2 % and 25.7 %, respectively,
+Added: of the Company’s consolidated revenues for the three and six months ended March 31, 2022.
+Added: Revenues from three customers or their
+Added: affiliates or contract manufacturers represented 40.4 % of the Company’s consolidated revenues for the three months ended March 31,
+Added: 2021 and revenues from two customers or their affiliates or contract manufacturers represented 29.7 % of the Company’s consolidated
+Added: revenues for the six months ended March 31, 2021.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: For the three and six months
+Added: ended March 31, 2022, the Company had one customer in the design segment whose individual percentage of the Company’s consolidated
+Added: revenues was 10% or greater.
+Added: Revenues from this customer represented 11.7 % and 10.2 %, respectively, of the Company’s consolidated
+Added: revenues for the three and six months ended March 31, 2022.
+Added: There were no customers in the design segment whose individual percentage
+Added: of the Company’s consolidated revenues was 10% or greater during the three or six months ended March 31, 2021.
+Added: At March 31, 2022 and September
+Added: 30, 2021, the Company had customers in the OEM distribution segment whose accounts receivable balance accounted for 10% or more of the
+Added: Company’s consolidated accounts receivable.
+Added: Accounts receivable from two customers or their affiliates or contract manufacturers
+Added: represented 34.8 % of the Company’s consolidated accounts receivable at March 31, 2022 and revenues from three customers or their
+Added: contract manufacturers represented 44.0 % of the Company’s consolidated accounts receivable at September 30, 2021.
SHARE-BASED COMPENSATION
Stock Options
−Removed: In October 2021, the Company
−Removed: granted options to non-employee directors to purchase an aggregate of 58,000 shares of its common stock at an exercise price of $ 2.39
−Removed: The options expire five years from the date of grant, approximately half vested immediately and approximately half vest one
−Removed: year from the date of grant.
−Removed: The options have a weighted average grant-date fair value of $ 1.03 per share and an aggregate grant-date
−Removed: fair value of $ 60,000 , which will be recognized ratably over the vesting period.
−Removed: There were no options granted during the three months
−Removed: ended December 31, 2020.
+Added: In October 2021 and January
+Added: 2022, the Company granted options to non-employee directors to purchase an aggregate of 58,000 and 83,000 shares, respectively, of its
+Added: common stock at an exercise price of $ 2.39 and $ 1.56 per share, respectively.
+Added: The options expire five years from the date of grant, approximately
+Added: half vested immediately and approximately half vest one year from the date of grant.
+Added: The options have a weighted average grant-date fair
+Added: value of $ 1.03 and $ 0.72 per share, respectively, and each grant has an aggregate grant-date fair value of $ 60,000 , which will be recognized
+Added: ratably over the vesting period.
+Added: In January 2022, the Company
+Added: granted options to one of its employees to purchase an aggregate of 14,000 shares of its common stock at an exercise price of $ 1.56 per
+Added: The options expire five years from the date of grant, approximately one-third vested immediately, approximately one-third vest
+Added: one year from the date of grant and approximately one-third vest two years from the date of grant.
+Added: The options have a weighted average
+Added: grant-date fair value of $ 0.73 per share and an aggregate grant-date fair value of $ 10,000 , which will be recognized ratably over the
+Added: vesting period.
+Added: In February 2022, the Company
+Added: granted options to one of its non-employee directors to purchase an aggregate of 31,000 shares of its common stock at an exercise price
+Added: of $ 1.68 per share.
+Added: The options vest one year from the date of grant and expire five years from the date of grant.
+Added: The options have a
+Added: weighted average grant-date fair value of $ 0.80 per share and an aggregate grant-date fair value of $ 25,000 , which will be recognized
+Added: ratably over the vesting period.
+Added: In February 2022, the Company
+Added: granted options to one of its former non-employee directors to purchase an aggregate of 19,000 shares of its common stock at an exercise
+Added: price of $ 1.68 per share.
+Added: The options vested immediately and expire ten years from the date of grant.
+Added: The options have a weighted average
+Added: grant-date fair value of $ 1.07 per share and an aggregate grant-date fair value of $ 20,000 , which was fully recognized on the grant date.
There were no options exercised
−Removed: during the three months ended December 31, 2021.
−Removed: During the three months ended December 31, 2020, the Company issued 2,500 shares of its
−Removed: common stock pursuant to the exercise of stock options for aggregate cash proceeds of $ 2,000 , which had an aggregate intrinsic value of
+Added: during the six months ended March 31, 2022.
+Added: During the six months ended March 31, 2021, the Company issued 69,000 shares of its common
+Added: stock pursuant to the exercise of stock options for aggregate cash proceeds of $ 144,000 , which had an aggregate intrinsic value of $ 122,000 .
The Company recognized compensation
−Removed: expense for stock option awards of $ 39,000 and $ 41,000 during the three months ended December 31, 2021 and 2020, respectively, in its
−Removed: condensed consolidated statements of operations.
−Removed: At December 31, 2021, there was $ 25,000 of total unrecognized compensation cost related
−Removed: to nonvested stock option awards that is expected to be recognized over a weighted average period of 0.7 years.
+Added: expense for stock option awards of $ 66,000 and $ 21,000 during the three months ended March 31, 2022 and 2021, respectively, and $ 105,000
+Added: and $ 63,000 during the six months ended March 31, 2022 and 2021, respectively, which was recorded as a component of general and administrative
+Added: expenses in its condensed consolidated statements of operations.
+Added: At March 31, 2022, there was $ 54,000 of total unrecognized compensation
+Added: cost related to nonvested stock option awards that is expected to be recognized over a weighted average period of 0.8 years.
+Added: FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
EARNINGS PER SHARE
7 unchanged sentences
Schedule of Earnings Per Share, Basic and Diluted
−Removed: For the Three Months Ended
+Added: For the Three Months Ended March 31,
+Added: For the Six Months Ended March 31,
+Added: Net (loss)/income
+Added: $ ( 356,000 )
+Added: $ ( 835,000 )
+Added: $ ( 176,000 )
Weighted average common shares outstanding
1 unchanged sentence
Weighted average diluted shares outstanding
−Removed: Earnings per share:
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: (Loss)/earnings per share:
The following securities
1 unchanged sentence
Schedule of antidilutive securities excluded
−Removed: For the Three Months Ended
+Added: For the Three Months Ended March 31,
+Added: For the Six Months Ended March 31,
Total potentially dilutive shares
1 unchanged sentence
Buying Agency and Supply
−Removed: The Company has a Buying
−Removed: Agency and Supply Agreement (the “Supply Agreement”) with Forward Industries Asia-Pacific Corporation, (“Forward China”).
−Removed: The Supply Agreement provides that, upon the terms and subject to the conditions set forth therein, Forward China will act as the Company’s
−Removed: exclusive buying agent and supplier of Products (as defined in the Supply Agreement) in the Asia-Pacific region.
−Removed: purchases products at Forward China’s cost and pays Forward China a monthly service fee equal to the sum of:
−Removed: (i) $100,000 and (ii)
−Removed: 4% of “Adjusted Gross Profit”, which is defined as the selling price less the cost from Forward China.
−Removed: The Supply Agreement
−Removed: expires October 22, 2023.
−Removed: Terence Wise, Chief Executive Officer and Chairman of the Company, is the owner of Forward China.
−Removed: Yu, a Managing Director of Forward China, beneficially owns more than 5% of the Company’s common stock.
−Removed: The Company recorded
−Removed: service fees to Forward China of $ 362,000 and $ 343,000 during the three months ended December 31, 2021 and 2020, respectively, which are
−Removed: included as a component of cost of sales upon sales of the related products.
+Added: The Company has a
+Added: Buying Agency and Supply Agreement (the “Supply Agreement”) with Forward Industries Asia-Pacific Corporation
+Added: (“Forward China”).
+Added: The Supply Agreement provides that, upon the terms and subject to the conditions set forth therein,
+Added: Forward China will act as the Company’s exclusive buying agent and supplier of Products (as defined in the Supply Agreement)
+Added: in the Asia-Pacific region.
+Added: The Company purchases products at Forward China’s cost and pays Forward China a
+Added: monthly service fee equal to the sum of:
+Added: (i) $100,000 and (ii) 4% of “Adjusted Gross Profit”, which is defined as the
+Added: selling price less the cost from Forward China.
+Added: The Supply Agreement expires October 22, 2023.
+Added: Terence Wise, Chief Executive Officer
+Added: and Chairman of the Company, is the owner of Forward China.
+Added: In addition, Jenny P.
+Added: Yu, a Managing Director of Forward China,
+Added: beneficially owns more than 5% of the Company’s common stock.
+Added: The Company recorded service fees to Forward China of $ 350,000
+Added: and $ 340,000
+Added: during the three months ended March 31, 2022 and 2021, respectively, and $ 712,000
+Added: and $ 683,000
+Added: during the six months ended March 31, 2022 and 2021, respectively, which are included as a component of cost of sales upon sales of
+Added: the related products.
+Added: FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The Company made prepayments
−Removed: to Forward China for inventory purchases of $ 327,000 and $ 317,000 at December 31, 2021 and September 30, 2021, respectively, which is
−Removed: included in prepaid expenses and other current assets on the condensed consolidated balance sheets.
+Added: to Forward China for inventory purchases of $ 418,000 and $ 317,000 at March 31, 2022 and September 30, 2021, respectively, which is included
+Added: in prepaid expenses and other current assets on the condensed consolidated balance sheets.
Promissory Note
On January 18, 2018, the
−Removed: Company issued a $ 1,600,000 promissory note payable to Forward China to fund the acquisition of IPS.
−Removed: The promissory note bears an interest
−Removed: rate of 8 % per annum and had an original maturity date of January 18, 2019 .
−Removed: Monthly interest payments commenced on February 18, 2018 with
−Removed: the principal due at maturity.
−Removed: The Company incurred and paid $ 32,000 in interest expense associated with this note in the three months
−Removed: ended December 31, 2021 and 2020.
+Added: Company issued a $ 1,600,000 unsecured promissory note payable to Forward China to fund the acquisition of IPS.
+Added: The promissory note bears
+Added: an interest rate of 8 % per annum and had an original maturity date of January 18, 2019 .
+Added: Monthly interest payments commenced on February
+Added: 18, 2018, with the principal due at maturity.
+Added: The Company incurred and paid interest associated with this note of $ 31,000 and $ 32,000 ,
+Added: respectively, in the three months ended March 31, 2022 and 2021 and $ 63,000 and $ 64,000 , respectively, in the six months ended March
+Added: 31, 2022 and 2021.
The maturity date of this note was extended to December 31, 2022.
−Removed: The maturity date of this note has
−Removed: been extended on several occasions to assist the Company with liquidity.
−Removed: The Company made principal payments of $ 50,000 on this note during
−Removed: the three months ended December 31, 2021.
−Removed: Related Party Activity
−Removed: In October 2020, the Company
−Removed: began selling smart-enabled furniture, which is sourced by Forward China and sold in the U.S under the Koble brand name.
−Removed: The Koble brand
−Removed: is owned by The Justwise Group Ltd., a company owned by Terence Wise, Chief Executive Officer and Chairman of the Company.
−Removed: recognized revenues from the sale of Koble products of $ 540,000 and $ 186,000 in the three months ended December 31, 2021 and 2020, respectively.
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: The maturity date of this note has been extended
+Added: on several occasions to assist the Company with liquidity.
+Added: The Company made principal payments of $ 100,000 on this note during the six
+Added: months ended March 31, 2022.
+Added: Other Related Party Activity
+Added: In October 2020, the
+Added: Company began selling smart-enabled furniture, which is sourced by Forward China and sold in the U.S.
+Added: under the Koble brand name.
+Added: The Koble brand is owned by The Justwise Group Ltd.
+Added: (“JustWise”), a company owned by Terence Wise, Chief Executive
+Added: Officer and Chairman of the Company.
+Added: The Company recognized revenues from the sale of Koble products of $ 441,000
+Added: and $ 154,000
+Added: in the three months ended March 31, 2022 and 2021, respectively, and $ 981,000
+Added: and $ 339,000
+Added: in the six months ended March 31, 2022 and 2021, respectively.
+Added: The Company entered into an agreement with JustWise effective March
+Added: 1, 2022 under which (i) JustWise will perform design and marketing services related to the Koble products sold by the Company and
+Added: (ii) the Company was granted a license to sell Koble products.
+Added: In exchange for such services, the Company will pay JustWise $10,000
+Added: per month plus 1% of the cost of Koble products purchased from Forward China.
+Added: This agreement is effective until August 31, 2022,
+Added: will be extended thereafter for a mutually agreed upon term and can be terminated thereafter by either party giving three
+Added: months’ notice.
+Added: The Company incurred costs of $ 10,000
+Added: under this agreement for the three and six months ended March 31, 2022, which were included in selling and marketing expenses on the
+Added: condensed consolidated statement of operations.
LEGAL PROCEEDINGS
11 unchanged sentences
may become a party to other legal actions or proceedings in the ordinary course of its business.
−Removed: At December 31, 2021, there were no such
+Added: At March 31, 2022, there were no such
actions or proceedings, either individually or in the aggregate, that, if decided adversely to the Company’s interests, the Company
−Removed: believes would be material to its operation or cash flow.
+Added: believes would be material to its operations or cash flows.
LINE OF CREDIT
The Company, specifically
−Removed: IPS, has a $ 1,300,000 revolving line of credit which was renewed in May 2021.
+Added: IPS, has a $ 1,300,000 revolving line of credit which was renewed in February 2022.
The line of credit has a maturity date of May 31, 2023 ,
is guaranteed by the Company and is secured by all of IPS’ assets.
−Removed: The interest rate on the line of credit is 0.75% above The Wall Street Journal prime rate.
−Removed: The effective interest rate was 4.0 % at both December 31, 2021 and September 30, 2021.
−Removed: 31, 2021, the Company had $ 1,300,000 available under the line of credit.
−Removed: The Company is subject to certain debt-service ratio requirements
−Removed: which are measured annually.
+Added: The interest rate on the line of credit is 0.75% above The
+Added: Wall Street Journal prime rate .
+Added: The effective interest rate was 4.25 % and 4.0 % at March 31, 2022 and September 30, 2021, respectively.
+Added: At March 31, 2022, the Company had $ 1,300,000 available under the line of credit.
+Added: The Company is subject to certain debt-service ratio
+Added: requirements which are measured annually.
At September 30, 2021, the Company was in compliance with such covenants.
+Added: FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
On April 18, 2020, the Company
8 unchanged sentences
accounted for as an extinguishment of debt and the resulting gain has been recorded as forgiveness of note payable on the condensed consolidated
−Removed: financial statements for the three months ended December 31, 2020.
+Added: statement of operations for the six months ended March 31, 2021.
There is a six-year period during which the SBA can review the Company’s
−Removed: In connection with the acquisition
−Removed: of Kablooe, the Company assumed a loan payable with a principal amount of $ 170,000 .
−Removed: The loan matured in August 2021, bore interest at
−Removed: a rate of 6.0 % per annum and was secured by all of Kablooe’s assets.
−Removed: Interest and principal payments of $ 15,000 were made monthly
−Removed: until maturity.
The Company’s operating
leases are primarily for corporate, sales and administrative office space.
−Removed: Total operating lease expense for the three months ended December
−Removed: 31, 2021 was $ 156,000 , of which $ 14,000 was recorded in sales and marketing expenses and $ 142,000 was recorded in general and administrative
−Removed: expenses on the condensed consolidated statements of operations.
−Removed: Total operating lease expense for the three months ended December 31,
−Removed: 2020 was $ 153,000 , of which $ 14,000 was recorded in sales and marketing expenses and $ 139,000 was recorded in general and administrative
−Removed: expenses on the condensed consolidated statements of operations.
−Removed: Cash paid for amounts included in operating lease liabilities for the
−Removed: three months ended December 31, 2021 and 2020, which have been included in cash flows from operating activities, was $ 149,000 and $ 111,000 ,
+Added: Cash paid for amounts included in operating lease liabilities
+Added: for the six months ended March 31, 2022 and 2021, which have been included in cash flows from operating activities, was $ 294,000
+Added: and $ 226,000 ,
respectively.
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: At December 31, 2021, the
−Removed: Company’s operating leases had a weighted average remaining lease term of 8.8 years and a weighted average discount rate of 5.6 %.
−Removed: At December 31, 2021, future
+Added: Details of operating lease expense are as follows:
+Added: Schedule of operating lease expense
+Added: For the Three Months Ended March 31,
+Added: For the Six Months Ended March 31,
+Added: Operating lease expense included in:
+Added: Sales and marketing expense
+Added: General and administrative expense
+Added: At March 31, 2022, the Company’s
+Added: operating leases had a weighted average remaining lease term of 8.6 years and a weighted average discount rate of 5.6 %.
+Added: At March 31, 2022, future
minimum payments under non-cancellable operating leases were as follows:
6 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.