31 unchanged sentences
40,000,000 shares authorized;
−Removed: 10,061,185 shares issued and outstanding at December 31,
−Removed: 2022 and September 30, 2022
+Added: 10,061,185 shares issued and outstanding at March 31, 2023 and September 30, 2022
Additional paid-in capital
8 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: For the Three Months Ended
+Added: For the Three Months Ended March 31,
+Added: For the Six Months Ended March 31,
Revenues, net
2 unchanged sentences
General and administrative expenses
−Removed: (Loss)/income from operations
+Added: Loss from operations
+Added: ( 1,310,935 )
Fair value adjustment of earnout consideration
Interest expense
−Removed: Other (income)/expense, net
−Removed: (Loss)/income before income taxes
+Added: Interest income
+Added: Other expense/(income), net
+Added: Loss before income taxes
+Added: ( 1,301,223 )
Provision for income taxes
−Removed: Net (loss)/income
$ ( 870,948 )
−Removed: (Loss)/earnings per share:
+Added: $ ( 356,335 )
+Added: $ ( 1,301,223 )
+Added: $ ( 176,311 )
+Added: Loss per share:
Weighted average common shares outstanding:
3 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
−Removed: For the Three Months Ended December 31, 2022
+Added: For the Three and Six Months Ended March 31, 2023
Balance at September 30, 2022
3 unchanged sentences
( 14,380,171 )
−Removed: For the Three Months Ended December 31, 2021
+Added: Share-based compensation
+Added: Balance at March 31, 2023
+Added: $ ( 15,251,119 )
+Added: For the Three and Six Months Ended March 31, 2022
Balance at September 30, 2021
3 unchanged sentences
( 12,391,621 )
+Added: Share-based compensation
+Added: Balance at March 31, 2022
+Added: $ ( 12,747,956 )
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
+Added: For the Six Months Ended March 31,
Operating Activities:
−Removed: Net (loss)/income
$ ( 1,301,223 )
−Removed: Adjustments to reconcile net (loss)/income to net cash (used in)/provided by
−Removed: operating activities:
+Added: $ ( 176,311 )
+Added: Adjustments to reconcile net loss to net cash (used in)/provided by operating activities:
Share-based compensation
4 unchanged sentences
Accounts receivable
+Added: ( 1,834,922 )
Prepaid expenses and other current assets
15 unchanged sentences
Cash paid for interest
+Added: Cash paid for taxes
Supplemental Disclosures of Non-Cash Information:
2 unchanged sentences
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: NOTE 1 OVERVIEW
Forward Industries, Inc.
1 unchanged sentence
and distribution company serving top tier medical and technology customers worldwide.
−Removed: As a result of the continued expansion of our design
−Removed: development capabilities through our wholly-owned subsidiaries, the Company is able to introduce proprietary products to the market from
−Removed: concepts brought to it from a number of different sources, both inside and outside the Company.
−Removed: For the three months
−Removed: ended December 31, 2022, the Company generated a net loss of $ 430,000 ,
−Removed: and used $ 149,000
−Removed: of cash flows in operating activities.
+Added: Through the growth in our design segment, the Company
+Added: is able to introduce proprietary products to the market from concepts brought to it from a number of different sources, both inside and
+Added: outside the Company.
+Added: For the six months
+Added: ended March 31 2023, the Company generated a net loss of $1,301,000,
+Added: and used $50,000 of
+Added: cash flows in operating activities.
Based on our forecasted cash flows, we believe our existing cash balance and working capital
−Removed: will be sufficient to meet our liquidity needs through at least February 29, 2024.
−Removed: At December 31, 2022, the Company had $ 1,300,000
−Removed: of borrowing available under its line of credit with a bank that has a maturity date of May
−Removed: 31, 2023 (see Note 10).
−Removed: As this line of credit has been renewed on multiple prior occasions, management expects it will be
−Removed: renewed again.
−Removed: Considering the loss of a significant OEM distribution segment customer (see Note 5) and the retail distribution
−Removed: segment operating losses, management is planning to evaluate the Company’s cost structure and implement cost cutting
−Removed: initiatives as deemed necessary.
−Removed: In light of these events, the Company is currently assessing the terms of its sourcing agreement
−Removed: with Forward Industries Asia-Pacific Corporation (“Forward China”), which is scheduled to expire on October
−Removed: 22, 2023 (See Note 8).
−Removed: The Company and Forward China have agreed to begin negotiations on a new sourcing agreement early in
−Removed: the third quarter of Fiscal 2023.
−Removed: While we believe a new agreement will be reached, we cannot provide any assurances that we will be
−Removed: If an agreement cannot be reached, which could have a significant impact on the Company’s operations, we
−Removed: will look at other alternatives for our OEM and retail distribution businesses prior to the expiration of the agreement.
+Added: will be sufficient to meet our liquidity needs through at least May 31, 2024.
+Added: At March 31, 2023, the Company had $ 1,300,000 of
+Added: borrowing available under its line of credit with a bank that was renewed in March 2023 and has a maturity date of May 31, 2024 (see
+Added: Considering the loss of a significant OEM distribution segment customer (see Note 5), management reduced its OEM
+Added: distribution segment sales and marketing personnel in March 2023 and is currently assessing the terms of its sourcing agreement with
+Added: Forward Industries Asia-Pacific Corporation (“Forward China”), which is scheduled to expire on October 22, 2023 (see
+Added: Effective April 1, 2023, the Company and Forward China agreed to reduce the fixed portion of the sourcing fee from $100,000
+Added: to $83,333 per month for the remaining term of the agreement, which is expected to result in cash savings of $100,000 for the
+Added: remainder of the 2023 fiscal year.
+Added: The Company and Forward China have begun negotiations on a new sourcing agreement.
+Added: believe a new agreement will be reached, we cannot provide any assurances that we will be successful.
+Added: If an agreement cannot
+Added: be reached, which could have a significant impact on the Company’s operations, we will look at other alternatives for our OEM
+Added: and retail distribution businesses prior to the expiration of the agreement.
+Added: In light of these events, and the continued retail
+Added: distribution segment operating losses, management is planning to further evaluate the Company’s OEM and retail distribution
+Added: segment cost structures and implement additional cost cutting initiatives as deemed necessary.
Impact of COVID-19
−Removed: The effects of the COVID-19
−Removed: pandemic continue to impact our business with higher historical costs for ocean freight and ground transportation, particularly from the
−Removed: Asia-Pacific region.
−Removed: We expect to see the benefits of declining ocean freight costs in future periods.
−Removed: Inflation, in part associated with
−Removed: the pandemic, continues to increase the cost of acquiring and retaining our employees and acquiring inventory.
−Removed: The instability of transportation
−Removed: costs and future inflation are still largely unknown but are expected to continue throughout the fiscal year ended September 30, 2023
−Removed: (“Fiscal 2023”).
−Removed: The effects of COVID-19 may
−Removed: further impact our business in ways we cannot predict, and such impacts could be significant.
−Removed: The current economic conditions may continue
−Removed: to negatively impact our results of operations, cash flows and financial position in future periods as well as that of our customers,
−Removed: 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
−Removed: require our services.
+Added: The effects of the COVID-19 pandemic
+Added: continue to impact our business with high capitalized inventory costs for inbound ocean freight, particularly from the Asia-Pacific region,
+Added: and expenses associated with outbound ground transportation.
+Added: We expect to see the benefits of declining ocean freight costs in future
+Added: Inflation, in part associated with the pandemic, continues to increase the cost of acquiring and retaining our employees and
+Added: acquiring inventory.
+Added: The instability of transportation costs and future inflation are still largely unknown but are expected to continue
+Added: throughout the fiscal year ended September 30, 2023 (“Fiscal 2023”).
+Added: The effects of COVID-19 may further
+Added: impact our business in ways we cannot predict, and such impacts could be significant.
+Added: The current economic conditions may continue to
+Added: negatively impact our results of operations, cash flows and financial position in future periods as well as that of our customers, including
+Added: their ability to pay for our services and to choose to allocate their budgets to new or existing projects which may or may not require
+Added: our services.
The long-term financial impact on our business cannot be reasonably estimated at this time.
−Removed: As a result, the effects
−Removed: of COVID-19 may not be fully reflected in our financial results until future periods.
−Removed: Until the effects of the
−Removed: pandemic and associated inflationary impact have fully receded, we expect business conditions to remain challenging.
−Removed: to these challenges, we will continue to focus on those factors that we can control:
−Removed: closely managing and controlling our expenses and
−Removed: inventory levels;
+Added: As a result, the effects of
+Added: COVID-19 may not be fully reflected in our financial results until future periods.
+Added: Until the effects of the pandemic
+Added: and associated inflationary impact have fully receded, we expect business conditions to remain challenging.
+Added: In response to these
+Added: challenges, we will continue to focus on those factors that we can control:
+Added: closely managing and controlling our expenses and inventory
aligning our design and development schedules with demand in a proactive manner to minimize our cash operating costs;
−Removed: pursuing further improvements in the productivity and effectiveness of our development, selling and administrative activities and, where
−Removed: appropriate, taking advantage of opportunities to enhance our business growth and strategy.
+Added: further improvements in the productivity and effectiveness of our development, selling and administrative activities and, where appropriate,
+Added: taking advantage of opportunities to enhance our business growth and strategy.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: NOTE 2 ACCOUNTING POLICIES
+Added: NOTE 2 ACCOUNTING
Basis of Presentation
14 unchanged sentences
adjustments necessary to present fairly the financial position and results of operations and cash flows for the interim periods presented
−Removed: herein but are not necessarily indicative of the results of operations for the year ending September 30, 2023.
−Removed: These condensed consolidated
−Removed: financial statements should be read in conjunction with the Company’s audited consolidated financial statements included in its
−Removed: Annual Report on Form 10-K for the fiscal year ended September 30, 2022, and with the disclosures and risk factors presented therein.
−Removed: The September 30, 2022 condensed consolidated balance sheet has been derived from the audited consolidated financial statements.
+Added: herein but are not necessarily indicative of the results of operations for Fiscal 2023.
+Added: These condensed consolidated financial statements
+Added: should be read in conjunction with the Company’s audited consolidated financial statements included in its Annual Report on Form
+Added: 10-K for the fiscal year ended September 30, 2022, and with the disclosures and risk factors presented therein.
+Added: The September 30, 2022
+Added: condensed consolidated balance sheet has been derived from the audited consolidated financial statements.
Accounting Estimates
−Removed: The preparation of the Company’s
−Removed: condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America
−Removed: GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
−Removed: and disclosures of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts
−Removed: of revenues and expenses during the reporting periods.
+Added: The preparation of the
+Added: Company’s condensed consolidated financial statements in conformity with accounting principles generally accepted in the United
+Added: States of America (“U.S.
+Added: GAAP”) requires management to make estimates and assumptions that affect the reported amounts of
+Added: assets and liabilities and disclosures of contingent assets and liabilities at the date of the condensed consolidated financial statements
+Added: and the reported amounts of revenues and expenses during the reporting periods.
Actual results could differ from those estimates and assumptions.
8 unchanged sentences
The retail distribution segment sources and sells
−Removed: smart-enabled furniture, hot tubs and a variety of other products through various online retailer websites to customers predominantly
+Added: smart-enabled furniture, hot tubs and saunas, and a variety of other products through various online retailer websites to customers predominantly
located in the U.S.
−Removed: The design segment consists of two operating segments (IPS and Kablooe, which have been aggregated into one reportable
−Removed: segment) that provide a full spectrum of hardware and software product design and engineering services to customers predominantly located
+Added: The design segment consists of two operating segments (IPS and Kablooe, which have been aggregated into
+Added: one reportable segment) that provide a full spectrum of hardware and software product design and engineering services to customers predominantly
+Added: located in the U.S.
See Note 5 for more information on segments.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Accounts Receivable
−Removed: Accounts receivable consist
−Removed: of unsecured trade accounts with customers in amounts that have been invoiced ($ 8,900,000 and $ 7,861,000 at December 31, 2022 and September
+Added: Accounts receivable consist of
+Added: unsecured trade accounts with customers in amounts that have been invoiced ($ 8,430,000 and $ 7,861,000 at March 31, 2023 and September
30, 2022, respectively) and contract assets as described further below under the heading “Revenue Recognition.” The Company
2 unchanged sentences
history, recent payment trends and perceived creditworthiness, adjusted as necessary based on specific customer situations.
−Removed: 31, 2022 and September 30, 2022, the Company had no allowances for doubtful accounts for the OEM distribution segment, allowances for
−Removed: doubtful accounts of $ 32,000 and $ 20,000 , respectively, for the retail distribution segment and $ 837,000 and $ 852,000 , respectively, for
−Removed: the design segment.
−Removed: The Company has agreements
−Removed: with various retailers which contain different terms for trade discounts, promotional and other sales allowances.
−Removed: At December 31, 2022
−Removed: and September 30, 2022, the Company recorded accounts receivable allowances of $ 110,000 and $ 55,000 , respectively, for the retail distribution
+Added: 2023 and September 30, 2022, the Company had no allowances for doubtful accounts for the OEM distribution segment, allowances for doubtful
+Added: accounts of $ 48,000 and $ 20,000 , respectively, for the retail distribution segment and $ 851,000 and $ 852,000 , respectively, for the design
+Added: The Company has agreements with
+Added: various retailers which contain different terms for trade discounts, promotional and other sales allowances.
+Added: At March 31, 2023 and September
+Added: 30, 2022, the Company recorded accounts receivable allowances of $ 153,000 and $ 55,000 , respectively, for the retail distribution segment.
Inventories consist primarily
6 unchanged sentences
change from time to time based on management’s assessments, and such changes could be material.
−Removed: At December 31, 2022 and September
+Added: At March 31, 2023 and September
30, 2022, the allowance for slow-moving inventory, which relates entirely to our retail segment, was $ 657,000 and $ 535,000 , respectively.
11 unchanged sentences
The OEM distribution segment had no contract liabilities
−Removed: at December 31, 2022, September 30, 2022 or September 30, 2021.
+Added: at March 31, 2023, September 30, 2022 or September 30, 2021.
Retail Distribution Segment
12 unchanged sentences
in the accompanying condensed consolidated balance sheets.
−Removed: The retail distribution segment had no contract liabilities at December 31,
+Added: The retail distribution segment had no contract liabilities at March 31, 2023,
September 30, 2022 or September 30, 2021.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Design Segment
−Removed: The Company applies the “cost
−Removed: to cost” and “right to invoice” methods of revenue recognition to the contracts with customers in the design segment.
+Added: The Company applies the
+Added: “cost to cost” and “right to invoice” methods of revenue recognition to the contracts with customers in the design
The design segment typically engages in two types of contracts:
(i) time and material and (ii) fixed price.
−Removed: The Company recognizes revenue
−Removed: over time on its time and material contracts utilizing a “right to invoice” method.
−Removed: Revenues from fixed price contracts that
−Removed: require performance of services that are not related to the production of tangible assets are recognized by using cost inputs to measure
−Removed: progress toward the completion of its performance obligations, or the “cost to cost” method.
+Added: The Company recognizes
+Added: revenue over time on its time and material contracts utilizing a “right to invoice” method.
Revenues from fixed price contracts
−Removed: that contain specific deliverables are recognized when the performance obligation has been satisfied or the transfer of goods to the customer
−Removed: has been completed and accepted.
+Added: that require performance of services that are not related to the production of tangible assets are recognized by using cost inputs to
+Added: measure progress toward the completion of its performance obligations, or the “cost to cost” method.
+Added: Revenues from fixed price
+Added: contracts that contain specific deliverables are recognized when the performance obligation has been satisfied or the transfer of goods
+Added: to the customer has been completed and accepted.
Recognized revenues that
2 unchanged sentences
The design segment had contract assets of $ 807,000 , $ 609,000 and $ 693,000 at
−Removed: December 31, 2022, September 30, 2022 and September 30, 2021, respectively.
+Added: March 31, 2023, September 30, 2022 and September 30, 2021, respectively.
Contracts where collections to date have exceeded recognized
1 unchanged sentence
consolidated balance sheets.
−Removed: The design segment had contract liabilities of $ 335,000 , $ 439,000 and $ 188,000 at December 31, 2022, September
+Added: The design segment had contract liabilities of $ 166,000 , $ 439,000 and $ 188,000 at March 31, 2023, September
30, 2022 and September 30, 2021, respectively.
17 unchanged sentences
the fair value of a reporting unit.
−Removed: Management evaluated and concluded that there were no indications goodwill was impaired at December
+Added: Management evaluated and concluded that there were no indications goodwill was impaired at March 31,
Intangible Assets
−Removed: Intangible assets include
−Removed: trademarks and customer relationships, which were acquired as part of the acquisitions of IPS in Fiscal 2018 and Kablooe in Fiscal 2020
−Removed: and are amortized over their estimated useful lives, which are periodically evaluated for reasonableness.
−Removed: Our intangible assets are
−Removed: reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
−Removed: In assessing the recoverability of our intangible assets, we must make estimates and assumptions regarding future cash flows and other
−Removed: factors to determine the fair value of the respective assets.
−Removed: These estimates and assumptions could have a significant impact on whether
−Removed: an impairment charge is recognized and the magnitude of any such charge.
−Removed: Fair value estimates are made at a specific point in time, based
−Removed: on relevant information.
−Removed: These estimates are subjective in nature and involve uncertainties and matters of significant judgments and therefore
−Removed: cannot be determined with precision.
+Added: Intangible assets include trademarks
+Added: and customer relationships, which were acquired as part of the acquisitions of IPS in Fiscal 2018 and Kablooe in Fiscal 2020 and are amortized
+Added: over their estimated useful lives, which are periodically evaluated for reasonableness.
+Added: Our intangible assets are reviewed
+Added: for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
+Added: the recoverability of our intangible assets, we must make estimates and assumptions regarding future cash flows and other factors to determine
+Added: the fair value of the respective assets.
+Added: These estimates and assumptions could have a significant impact on whether an impairment charge
+Added: is recognized and the magnitude of any such charge.
+Added: Fair value estimates are made at a specific point in time, based on relevant information.
+Added: These estimates are subjective in nature and involve uncertainties and matters of significant judgments and therefore cannot be determined
+Added: with precision.
Changes in assumptions could significantly affect the estimates.
−Removed: If these estimates or material related
−Removed: assumptions change in the future, we may be required to record impairment charges related to our intangible assets.
−Removed: Management evaluated
−Removed: and concluded that there were no indications of impairments of intangible assets at December 31, 2022.
+Added: If these estimates or material related assumptions change
+Added: in the future, we may be required to record impairment charges related to our intangible assets.
+Added: Management evaluated and concluded that
+Added: there were no indications of impairments of intangible assets at March 31, 2023.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 unchanged sentences
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, 2022, there was no change to our assessment that a full valuation allowance was required against all net deferred
+Added: At March 31, 2023, 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.
11 unchanged sentences
use when pricing the assets or liabilities, such as inherent risk, transfer restrictions, and risk of nonperformance.
−Removed: ASC 820 establishes a fair
−Removed: value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
−Removed: An asset’s or liability’s categorization within the fair value hierarchy is based upon the lowest level of input
−Removed: that is significant to the fair value measurement.
+Added: ASC 820 establishes a fair value
+Added: hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
+Added: An asset's or liability's categorization within the fair value hierarchy is based upon the lowest level of input that is significant
+Added: to the fair value measurement.
ASC 820 establishes three levels of inputs that may be used to measure fair value:
2 unchanged sentences
unobservable inputs that are supported by little or no market activity and that are significant to the fair values of the assets or liabilities.
−Removed: Lease assets and liabilities
−Removed: are recognized at the lease commencement date based on the present value of lease payments over the lease term, using the Company’s
−Removed: incremental borrowing rate commensurate with the lease term, since the Company’s lessors do not provide an implicit rate, nor is
−Removed: one readily available.
−Removed: The Company has certain leases that may include an option to renew and when it is reasonably probable to exercise
−Removed: such option, the Company will include the renewal option terms in determining the lease asset and lease liability.
−Removed: Lease assets represent
−Removed: the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation
−Removed: to make lease payments arising from the lease.
−Removed: Lease expense for lease payments is recognized on a straight-line basis over the lease
+Added: Lease assets and
+Added: liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term, using the
+Added: Company’s incremental borrowing rate commensurate with the lease term, since the Company’s lessors do not provide an implicit
+Added: rate, nor is one readily available.
+Added: Certain leases may include an option to renew and when it is reasonably probable to exercise such
+Added: option, the Company will include the renewal option terms in determining the lease asset and lease liability.
+Added: Lease assets represent the
+Added: Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to
+Added: make lease payments arising from the lease.
+Added: Lease expense for lease payments is recognized on a straight-line basis over the lease term.
Operating lease assets are shown as right of use assets on the condensed consolidated balance sheets.
−Removed: The current and long-term
−Removed: portions of operating lease liabilities are shown separately as such on the condensed consolidated balance sheets.
+Added: The current and long-term portions
+Added: of operating lease liabilities are shown separately as such on the condensed consolidated balance sheets.
+Added: FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Recent Accounting Pronouncements
7 unchanged sentences
evaluating the effects of this pronouncement on its condensed consolidated financial statements.
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 INTANGIBLE ASSETS AND GOODWILL
3 unchanged sentences
Intangible Assets
−Removed: December 31, 2022
+Added: March 31, 2023
September 30, 2022
11 unchanged sentences
relationships.
−Removed: Amortization expense related to intangible assets was $ 53,000 for the three months ended December 31, 2022 and 2021, which
−Removed: is included in general and administrative expenses on the condensed consolidated statements of operations.
−Removed: At December 31, 2022, estimated
+Added: Amortization expense related to intangible assets was $ 53,000 for the three months ended March 31, 2023 and 2022, and $ 106,000
+Added: for the six months ended March 31, 2023 and 2022, which is included in general and administrative expenses on the condensed consolidated
+Added: statements of operations.
+Added: At March 31, 2023, estimated
amortization expense for the Company’s intangible assets is as follows:
2 unchanged sentences
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4 unchanged sentences
All of the Company’s goodwill is held under the design segment of our business.
−Removed: NOTE 4 FAIR VALUE MEASUREMENTS
−Removed: earnout consideration of $ 30,000 and $ 70,000 at December 31, 2022 and September 30, 2022, respectively, represents the fair value of the
+Added: NOTE 4 FAIR VALUE
+Added: earnout consideration of $ 30,000 and $ 70,000 at March 31, 2023 and September 30, 2022, respectively, represents the fair value of the
contingent earnout consideration related to the acquisition of Kablooe, which provides annual contingent earnout payments based on results
25 unchanged sentences
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Information by segment and
−Removed: related reconciliations are shown in the tables below:
+Added: related reconciliations are shown in tables below:
Segment operating income (loss)
−Removed: For the Three Months Ended
+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: ( 1,062,000 )
+Added: Total segment operating (loss)/income
General corporate expenses
+Added: ( 1,352,000 )
+Added: ( 1,322,000 )
Total (loss)/income from operations
+Added: ( 1,311,000 )
Other (income)/expense, net
1 unchanged sentence
$ ( 871,000 )
+Added: $ ( 356,000 )
+Added: $ ( 1,301,000 )
+Added: $ ( 176,000 )
Depreciation and amortization:
2 unchanged sentences
Schedule of segment assets
−Removed: September 30,
Segment Assets:
3 unchanged sentences
General corporate assets
+Added: The Company had certain
+Added: customers in the OEM distribution segment whose individual percentage of the Company’s consolidated revenues was 10% or greater.
+Added: Revenues from one customer or its affiliates or contract manufacturers represented 12.7 % of the Company’s consolidated net revenues
+Added: for the three months ended March 31, 2023 and revenues from two customers represented 26.2 % of the Company’s consolidated net revenues
+Added: for the three months ended March 31, 2022.
+Added: Revenues from two customers or their affiliates or contract manufacturers represented 22.6 %
+Added: and 25.7 % of the Company’s consolidated net revenues for the six months ended March 31, 2023 and 2022, respectively.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: The Company had certain customers
−Removed: in the OEM distribution segment whose individual percentage of the Company’s consolidated revenues was 10% or greater.
−Removed: from two customers or their affiliates or contract manufacturers represented 25.0 % and 25.2 %, respectively, of the Company’s consolidated
−Removed: net revenues for the three months ended December 31, 2022 and 2021, respectively.
−Removed: For the three months ended
−Removed: December 31, 2022, the Company had one customer in the design segment whose individual percentage of the Company’s consolidated
+Added: For the three and six months
+Added: ended March 31, 2023, the Company had one customer in the design segment whose individual percentage of the Company’s consolidated
revenues was 10% or greater.
−Removed: Revenues from this customer represented 14.4 % of the Company’s consolidated net revenues for the three
−Removed: months ended December 31, 2022.
−Removed: There were no customers in the design segment whose individual percentage of the Company’s consolidated
−Removed: revenues was 10% or greater during the three months ended December 31, 2021.
−Removed: At December 31, 2022 and
+Added: Revenues from this customer represented 24.1 % and 11.7 % of the Company’s consolidated net revenues
+Added: for the three months ended March 31, 2023 and 2022, respectively, and 19.2 % and 10.2 % of the Company’s consolidated net revenues
+Added: for the six months ended March 31, 2023 and 2022, respectively.
+Added: At March 31, 2023 and
September 30, 2022, the Company had customers in the OEM distribution segment whose accounts receivable balance accounted for 10% or more
1 unchanged sentence
Accounts receivable from two customers or their affiliates or contract manufacturers
−Removed: represented 37.0 % and 28.1 %, respectively, of the Company’s consolidated accounts receivable at December 31, 2022 and September
−Removed: At December 31, 2022, the
+Added: represented 31.3 % and 28.1 %, respectively, of the Company’s consolidated accounts receivable at March 31, 2023 and September 30,
+Added: At March 31, 2023, the
Company had one customer in the design segment whose accounts receivable balance accounted for 10% or more of the Company’s consolidated
1 unchanged sentence
Accounts receivable from this customer represented 19.6 % of the Company’s consolidated accounts receivable
−Removed: at December 31, 2022.
+Added: at March 31, 2023.
There were no customers in the design segment whose individual percentage of the Company’s consolidated accounts
1 unchanged sentence
In March 2023, the Company’s
−Removed: contract with one of its major diabetic customers in the OEM distribution segment will expire.
−Removed: Due to increased pricing pressures, the
−Removed: Company will not be extending its contract with this customer.
−Removed: Revenue from this customer represented 12 % of our consolidated net revenues
−Removed: for both the three months ended December 31, 2022 and 2021.
−Removed: The Company expects the loss of this customer to cause a significant decline
−Removed: in OEM distribution segment revenues in future periods.
+Added: contract with one of its major diabetic customers in the OEM distribution segment expired.
+Added: Due to increased pricing pressures, the Company
+Added: did not extend its contract with this customer.
+Added: Revenue from this customer represented approximately 12 % of our consolidated net revenues
+Added: for both the six months ended March 31, 2023 and 2022.
+Added: The Company expects the loss of this customer to cause a significant decline in
+Added: OEM distribution segment revenues in future periods.
NOTE 6 SHARE-BASED COMPENSATION
1 unchanged sentence
No options were granted during
−Removed: the three months ended December 31, 2022.
−Removed: In October 2021, the Company granted options to non-employee directors to purchase an aggregate
−Removed: of 58,000 shares of its common stock at an exercise price of $ 2.39 per share.
−Removed: The options expire five years from the date of grant, approximately
−Removed: half vested immediately and approximately half vested one year from the date of grant.
−Removed: The options had a weighted average grant-date fair
−Removed: value of $ 1.03 per share and an aggregate grant-date fair value of $ 60,000 , which was be recognized ratably over the vesting period.
−Removed: were no options exercised during the three months ended December 31, 2022 or 2021.
−Removed: Company recognized compensation expense for stock option awards of $ 24,000 and $ 39,000 during the three months ended December 31, 2022
−Removed: and 2021, respectively, which was recorded as a component of general and administrative expenses in its condensed consolidated statements
−Removed: of operations.
−Removed: At December 31, 2022, there was $ 24,000 of total unrecognized compensation cost related to nonvested stock option awards
−Removed: that is expected to be recognized over a weighted average period of 0.5 years.
+Added: the six months ended March 31, 2023.
+Added: October 2021 and January 2022, the Company granted options to non-employee directors to purchase an aggregate of 58,000 and 83,000 shares,
+Added: respectively, of its common stock at an exercise price of $ 2.39 and $ 1.56 per share, respectively.
+Added: The options expire five years from
+Added: the date of grant, approximately half vested immediately and approximately half vested one year from the date of grant.
+Added: The options have
+Added: a weighted average grant-date fair value of $ 1.03 and $ 0.72 per share, respectively, and each grant has an aggregate grant-date fair value
+Added: of $ 60,000 , which was recognized ratably over the vesting period.
+Added: January 2022, the Company granted options to one of its employees to purchase an aggregate of 14,000 shares of its common stock at an
+Added: exercise price of $ 1.56 per share.
+Added: The options expire five years from the date of grant, approximately one-third vested immediately, approximately
+Added: one-third vested one year from the date of grant and approximately one-third vest two years from the date of grant.
+Added: The options have a
+Added: weighted average grant-date fair value of $ 0.73 per share and an aggregate grant-date fair value of $ 10,000 , which is recognized ratably
+Added: over the vesting period.
+Added: February 2022, the Company granted options to one of its non-employee directors to purchase an aggregate of 31,000 shares of its common
+Added: stock at an exercise price of $ 1.68 per share.
+Added: The options vested one year from the date of grant and expire five years from the date
+Added: The options have a weighted average grant-date fair value of $ 0.80 per share and an aggregate grant-date fair value of $ 25,000 ,
+Added: which was recognized ratably over the vesting period.
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: February 2022, the Company granted options to one of its former non-employee directors to purchase an aggregate of 19,000 shares of its
+Added: common stock at an exercise price of $ 1.68 per share.
+Added: The options vested immediately and expire ten years from the date of grant.
+Added: options have a weighted average grant-date fair value of $ 1.07 per share and an aggregate grant-date fair value of $ 20,000 , which was
+Added: fully recognized on the grant date.
+Added: were no options exercised during the six months ended March 31, 2023 or 2022.
+Added: Company recognized compensation expense for stock option awards of $ 15,000 and $ 66,000 during the three months ended March 31, 2023 and
+Added: 2022, respectively, and $ 39,000 and $ 105,000 during the six months ended March 31, 2023, respectively, which was recorded as a component
+Added: of general and administrative expenses in its condensed consolidated statements of operations.
+Added: At March 31, 2023, there was $ 9,000 of
+Added: total unrecognized compensation cost related to nonvested stock option awards that is expected to be recognized over a weighted average
+Added: period of 0.5 years.
NOTE 7 EARNINGS
7 unchanged sentences
Schedule of earnings (loss) per share
−Removed: For the Three Months Ended
−Removed: Net (loss)/income
+Added: For the Three Months Ended March 31,
+Added: For the Six Months Ended March 31,
$ ( 871,000 )
+Added: $ ( 356,000 )
+Added: $ ( 1,301,000 )
+Added: $ ( 176,000 )
Weighted average common shares outstanding
1 unchanged sentence
Weighted average diluted shares outstanding
−Removed: (Loss)/earnings per share:
−Removed: The following securities
−Removed: were excluded from the calculation of diluted earnings per share in each period because their inclusion would have been anti-dilutive:
+Added: Loss per share:
+Added: The following
+Added: securities were excluded from the calculation of diluted earnings per share in each period because their inclusion would have been anti-dilutive:
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
FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: NOTE 8 RELATED PARTY
+Added: NOTE 8 RELATED
+Added: PARTY TRANSACTIONS
Buying Agency and Supply
−Removed: The Company has a Buying
−Removed: Agency and Supply Agreement (the “Supply Agreement”) with Forward China.
−Removed: The Supply Agreement provides that, upon the terms
−Removed: and subject to the conditions set forth therein, Forward China will act as the Company’s exclusive buying agent and supplier of
−Removed: Products (as defined in the Supply Agreement) in the Asia-Pacific region.
−Removed: The Company purchases products at Forward China’s cost
−Removed: and pays Forward China a monthly service fee equal to the sum of:
−Removed: (i) $100,000 and (ii) 4% of “Adjusted Gross Profit”, which
−Removed: is defined as the selling price less the cost from Forward China.
+Added: The Company has a
+Added: Buying Agency and Supply Agreement (the “Supply Agreement”) with Forward China.
+Added: The Supply Agreement provides that, upon
+Added: the terms and subject to the conditions set forth therein, Forward China will act as the Company’s exclusive buying agent and
+Added: supplier of Products (as defined in the Supply Agreement) in the Asia-Pacific region.
+Added: The Company purchases products at Forward
+Added: China’s cost and pays Forward China a monthly service fee equal to the sum of:
+Added: (i) $100,000 and (ii) 4% of “Adjusted
+Added: Gross Profit”, which is defined as the selling price less the cost from Forward China.
The Supply Agreement expires October
−Removed: Terence Wise, Chief
−Removed: Executive Officer and Chairman of the Company, is the owner of Forward China.
+Added: Terence Wise, Chief Executive Officer and Chairman of the Company, is the owner of Forward China.
In addition, Jenny P.
−Removed: Yu, a Managing Director of Forward
−Removed: China, beneficially owns more than 5% of the Company’s common stock.
−Removed: The Company recorded service fees to Forward China of $ 344,000
+Added: Yu, a Managing Director of Forward China, beneficially owns more than 5% of the Company’s common stock.
+Added: The Company recorded
+Added: service fees to Forward China of $ 349,000
and $ 350,000
−Removed: during the three months ended December 31, 2022 and 2021, respectively, which are included as a component of cost of sales upon
−Removed: sales of the related products.
−Removed: The Company and Forward China have agreed to begin negotiations on a new sourcing agreement early in the
−Removed: third quarter of Fiscal 2023.
−Removed: While we believe a new agreement will be reached, we cannot provide any assurances that we will be successful.
−Removed: If an agreement cannot be reached, which could have a significant impact on the Company’s operations, we will look at other alternatives
−Removed: for our OEM and retail distribution businesses prior to the expiration of the agreement.
+Added: during the three months ended March 31, 2023 and 2022, respectively, and $ 694,000
+Added: and $ 712,000
+Added: during the six months ended March 31, 2023 and 2022, respectively, which are included as a component of cost of sales upon sales of
+Added: the related products.
+Added: Considering the loss of a significant OEM distribution customer (see Note 5), effective April 1, 2023, the
+Added: Company and Forward China agreed to reduce the fixed portion of the sourcing fee from $100,000
+Added: per month for the remaining term of the Supply Agreement, which is expected to result in cash savings of $100,000
+Added: for the remainder of Fiscal 2023.
+Added: The Company and Forward China have begun negotiations on a new sourcing agreement.
+Added: believe a new agreement will be reached, we cannot provide any assurances that we will be successful.
+Added: If an agreement cannot be
+Added: reached, which could have a significant impact on the Company’s operations, we will look at other alternatives for our OEM and
+Added: retail distribution businesses prior to the expiration of the agreement.
The Company has prepayments
−Removed: to Forward China for inventory purchases of $ 20,000 at December 31, 2022 and September 30, 2022, which are included in prepaid expenses
−Removed: and other current assets on the condensed consolidated balance sheets.
+Added: to Forward China for inventory purchases of $ 20,000 at March 31, 2023 and September 30, 2022, which are included in prepaid expenses and
+Added: other current assets on the condensed consolidated balance sheets.
Promissory Note
6 unchanged sentences
The Company incurred and paid interest associated with this note of $ 26,000 and $ 31,000
−Removed: respectively, in the three months ended December 31, 2022 and 2021, respectively.
+Added: in the three months ended March 31, 2023 and 2022, respectively, and $ 54,000 and $ 63,000 in the six months ended March 31, 2023 and 2022,
+Added: respectively.
The maturity date of this note was extended to December 31, 2024 .
−Removed: The maturity date of this note has been extended on several occasions to assist the Company with liquidity.
−Removed: The Company made
−Removed: principal payments of $ 50,000 on this note during the three months ended December 31, 2022, and this note has a remaining balance of $ 1,350,000
−Removed: at December 31, 2022.
+Added: The maturity date of this note has been extended on several
+Added: occasions to assist the Company with liquidity.
+Added: The Company made principal payments of $ 100,000 on this note during the six months ended
+Added: March 31, 2023, and this note has a remaining balance of $ 1,300,000 at March 31, 2023.
Other 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.
+Added: The Company sells smart-enabled
+Added: 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.
−Removed: (“Justwise”), a company owned by Terence Wise, Chief Executive Officer and Chairman of
−Removed: The Company recognized revenues from the sale of Koble products of $ 497,000 and $ 540,000 in the three months ended December
−Removed: 31, 2022 and 2021, respectively.
−Removed: The Company entered into an agreement with Justwise effective March 1, 2022, under which (i) Justwise
−Removed: will perform design and marketing services related to the Koble products sold by the Company and (ii) the Company was granted a license
−Removed: to sell Koble products.
−Removed: In exchange for such services, the Company will pay Justwise $10,000 per month plus 1% of the cost of Koble products
−Removed: purchased from Forward China.
−Removed: This agreement is effective until August 31, 2023, may be extended thereafter for a mutually agreed upon
−Removed: term and can be terminated thereafter by either party giving three months’ notice.
−Removed: The Company incurred costs of $ 33,000 under this
−Removed: agreement for the three months ended December 31, 2022, of which $ 30,000 were included in selling and marketing expenses and $ 3,000 are
−Removed: included as a component of cost of sales upon sales of the related products.
−Removed: The Company had accounts payable to Justwise of $ 1,000 and
−Removed: $ 15,000 at December 31, 2022 and September 30, 2022, respectively.
+Added: The Koble brand is owned by The Justwise
+Added: (“Justwise”), a company owned by Terence Wise, Chief Executive Officer and Chairman of the Company.
+Added: recognized revenues from the sale of Koble products of $ 543,000 and $ 441,000 in the three months ended March 31, 2023 and 2022, respectively,
+Added: and $ 1,041,000 and $ 981,000 in the six months ended March 31, 2023 and 2022, respectively.
+Added: The Company has an agreement with Justwise
+Added: effective March 1, 2022, under which (i) Justwise will perform design and marketing services related to the Koble products sold by the
+Added: Company and (ii) the Company was granted a license to sell Koble products.
+Added: In exchange for such services, the Company will pay Justwise
+Added: $10,000 per month plus 1% of the cost of Koble products purchased from Forward China.
+Added: This agreement is effective until August 31, 2023,
+Added: may be extended thereafter for a mutually agreed upon term and can be terminated thereafter by either party giving three months’
+Added: The Company incurred costs of $ 33,000 and $ 65,000 under this agreement for the three and six months ended March 31, 2023, respectively,
+Added: of which $ 30,000 and $ 60,000 , respectively, were included in selling and marketing expenses and $ 3,000 and $ 5,000 , respectively, are included
+Added: as a component of cost of sales upon sales of the related products.
+Added: The Company incurred costs of $ 10,000 under this agreement for the
+Added: three and six months ended March 31, 2022, which were included in selling and marketing expenses.
+Added: The Company had accounts payable to
+Added: Justwise of $ 1,000 and $ 15,000 at March 31, 2023 and September 30, 2022, respectively.
+Added: FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The Company recorded revenue
2 unchanged sentences
of Forward China.
−Removed: The Company recognized revenue from this customer of $ 134,000 and $ 266,000 for the three months ended December 31, 2022
−Removed: and 2021, respectively.
−Removed: The Company had no accounts receivable from this customer at December 31, 2022 or September 30, 2022.
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: The Company recognized revenue from this customer of $ 251,000 and $ 135,000 for the three months ended March 31, 2023
+Added: and 2022, respectively, and $ 385,000 and $ 401,000 for the six months ended March 31, 2023 and 2022, respectively.
+Added: The Company had no accounts
+Added: receivable from this customer at March 31, 2023 or September 30, 2022.
NOTE 9 LEGAL PROCEEDINGS
1 unchanged sentence
may become a party to legal actions or proceedings in the ordinary course of its business.
−Removed: At December 31, 2022, there were no such actions
+Added: At March 31, 2023, there were no such actions
or proceedings, either individually or in the aggregate, that, if decided adversely to the Company’s interests, the Company believes
2 unchanged sentences
The Company, specifically
−Removed: IPS, has a $ 1,300,000
−Removed: revolving line of credit with a bank which was renewed in February 2022.
−Removed: The line of credit has a maturity date of May
−Removed: 31, 2023 , is guaranteed by the Company and is secured by all of IPS’ assets.
+Added: IPS, has a $ 1,300,000 revolving line of credit with a bank which was renewed in March 2023.
+Added: The line of credit has a maturity date of
+Added: May 31, 2024 , is guaranteed by the Company and is secured by all of IPS’ assets.
The interest rate on the line of credit is 0.75%
above The Wall Street Journal prime rate.
−Removed: The effective interest rate was 8.25 %
−Removed: at December 31, 2022 and September 30, 2022, respectively.
−Removed: At December 31, 2022, the Company had $ 1,300,000
−Removed: available under the line of credit.
−Removed: The Company is subject to certain debt-service ratio requirements which are measured annually.
+Added: The effective interest rate was 8.75 % and 7.0 % at March 31, 2023 and September 30, 2022,
+Added: respectively.
+Added: At March 31, 2023, the Company had $ 1,300,000 available under the line of credit.
+Added: The Company is subject to certain debt-service
+Added: ratio requirements which are measured annually.
At September 30, 2022, the Company was in compliance with such covenants.
1 unchanged sentence
The Company’s operating
−Removed: leases are primarily for corporate, sales and administrative office space.
−Removed: Total operating lease expense for the three months ended December
−Removed: 31, 2022 was $ 148,000 , of which $1,000 was recorded in sales and marketing expenses and $147,000 was recorded in general and administrative
−Removed: expenses on the condensed consolidated statement of operations.
−Removed: Total operating lease expense for the three months ended December 31,
−Removed: 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 statement of operations.
−Removed: Cash paid for amounts included in operating lease liabilities for the
−Removed: three months ended December 31, 2022 and 2021, which have been included in cash flows from operating activities, was $ 143,000 and $ 149,000 ,
+Added: leases are primarily for engineering, corporate and administrative office space.
+Added: Cash paid for amounts included in operating lease liabilities
+Added: for the six months ended March 31, 2023 and 2022, which have been included in cash flows from operating activities, was $ 286,000 and $ 294,000 ,
respectively.
−Removed: At December 31, 2022, the
−Removed: Company’s operating leases had a weighted average remaining lease term of 8.2 years and a weighted average discount rate of 5.7 %.
−Removed: At December 31, 2022, future
−Removed: minimum payments under non-cancellable operating leases were as follows:
−Removed: Schedule of future minimum payments under operating leases
+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, 2023, the Company’s
+Added: operating leases had a weighted average remaining lease term of 8.0 years and a weighted average discount rate of 5.7 %.
+Added: FORWARD INDUSTRIES, INC.
+Added: AND SUBSIDIARIES
+Added: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
+Added: At March 31, 2023, future minimum
+Added: payments under non-cancellable operating leases were as follows:
+Added: Schedule of future minimum payments under operating & financial leases
Remainder of Fiscal 2023
4 unchanged sentences
Long-term portion of lease liabilities
−Removed: FORWARD INDUSTRIES, INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
−Removed: Accrued expenses and other
−Removed: current liabilities at December 31, 2022 and September 30, 2022 are as follows:
+Added: Accrued expenses and other current
+Added: liabilities at March 31, 2023 and September 30, 2022 are as follows:
Schedule of accrued expenses and other accrued liabilities
3 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.