|
Delaware
|
| |
6411
|
| |
86-1916231
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Mitchell Nussbaum, Esq.
Angela Dowd, Esq. Jane Tam, Esq. Loeb & Loeb LLP 345 Park Avenue New York, New York 10154 Phone: (212) 407-4000 Fax: (212) 407-4990 |
| |
Brad L. Shiffman, Esq.
Blank Rome LLP The Chrysler Building 405 Lexington Ave, New York, NY 10174 Phone: (212) 885-5000 Fax: (212) 885-5001 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of Each Class of Security
Being Registered |
| | |
Proposed
Maximum Aggregate offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) (6) |
| ||||||
Class A common stock, $0.0001 par value (2)
|
| | | | $ | 28,750,000 | | | | | | $ | 3,136.63 | | |
Representative’s Warrants(4)
|
| | | | | | | | | | | | | | |
Common stock issuable upon exercise of Representative’s Warrants(5)
|
| | | | | 1,796,875 | | | | | | | 196.04 | | |
Total
|
| | | | $ | 30,546,875 | | | | | | $ | 3,332.67 | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 13 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 21 | | | |
| | | | | 25 | | | |
| | | | | 57 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 72 | | | |
| | | | | 77 | | | |
| | | | | 97 | | | |
| | | | | 105 | | | |
| | | | | 109 | | | |
| | | | | 113 | | | |
| | | | | 115 | | | |
| | | | | 119 | | | |
| | | | | 121 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | F-1 | | |
| | |
Year Ended
December 31, 2020 |
| |
Six Months
Ended June 30, 2021 |
| ||||||
Net revenue
|
| | | $ | 18,388,192 | | | | | $ | 7,746,593 | | |
Operating loss
|
| | | | (17,131,684) | | | | | | (7,447,870) | | |
Net loss
|
| | | $ | (17,620,431) | | | | | $ | (7,591,285) | | |
Net loss per ordinary share basic and diluted
|
| | | $ | (1.58) | | | | | $ | (0.673) | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||
| | |
2020
|
| |
2021
|
| |
2020
|
| |||||||||
Net revenue
|
| | | $ | — | | | | | $ | 3,531,512 | | | | | $ | — | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | — | | | | | | (2,720,483) | | | | | | — | | |
General and administrative
|
| | | | 1,499,376 | | | | | | 2,814,950 | | | | | | 773,223 | | |
Research and development
|
| | | | 1,840,772 | | | | | | 549,374 | | | | | | 1,025,986 | | |
Sales and marketing
|
| | | | 27,583 | | | | | | 1,443,785 | | | | | | 5,623 | | |
Information and technology
|
| | | | | | | | | | 731,230 | | | | | | — | | |
Facilities
|
| | | | | | | | | | 226,892 | | | | | | — | | |
Depreciation and amortization
|
| | | | | | | | | | 420,967 | | | | | | 37,885 | | |
Other expense
|
| | | | (500,253) | | | | | | (237,419) | | | | | | (215,785) | | |
Loss from operations
|
| | | | (3,867,984) | | | | | | (5,613,588) | | | | | | (2,058,502) | | |
Income tax provision
|
| | | | — | | | | | | (150,000) | | | | | | — | | |
Net loss
|
| | | $ | (3,867,984) | | | | | $ | (5,463,588) | | | | | | (2,058,502) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | |
Basic and fully diluted
|
| | | $ | (1.59) | | | | | $ | (0.84) | | | | | | (0.93) | | |
Weighted average number of common shares | | | | | | | | | | | | | | | | | | | |
Basic and fully diluted
|
| | | | 2,428,877 | | | | | | 6,528,888 | | | | | | 2,211,683 | | |
| | |
As of December 31, 2020
|
| |
As of June 30, 2021
|
| ||||||
Current assets
|
| | | $ | 2,180,181 | | | | | $ | 8,621,723 | | |
Total assets
|
| | | | 6,531,860 | | | | | | 26,413,689 | | |
Current liabilities
|
| | | | 2,649,207 | | | | | | 9,001,133 | | |
Long term liabilities
|
| | | | 7,379,152 | | | | | | 8,261,383 | | |
Common stock
|
| | | | 14 | | | | | | 1,115 | | |
Total stockholders’ (deficit) equity
|
| | | $ | (3,496,499) | | | | | $ | 9,151,173 | | |
| | |
Year Ended
December 31, 2020 |
| |||
Net sales
|
| | | $ | 18,388,192 | | |
Cost and expenses | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 13,931,008 | | |
Administrative
|
| | | | 8,700,352 | | |
Information technology
|
| | | | 4,223,350 | | |
Sales and marketing
|
| | | | 2,724,368 | | |
Facilities
|
| | | | 762,649 | | |
Depreciation and amortization
|
| | | | 596,152 | | |
Total costs and expenses
|
| | | | 30,937,879 | | |
Operating loss
|
| | | | (12,549,687) | | |
Other non operating income | | | | | | | |
Interest income
|
| | | | 11,506 | | |
Other income
|
| | | | — | | |
Total non operating income
|
| | | | 11,506 | | |
Net loss
|
| | | $ | (12,538,181) | | |
| | |
As of December 31, 2020
|
| |||
Current assets
|
| | | $ | 14,143,967 | | |
Total assets
|
| | | | 17,327,171 | | |
Current liabilities
|
| | | | 10,608,167 | | |
Long term liabilities
|
| | | | 1,281,362 | | |
Total member’s equity
|
| | | $ | 5,437,642 | | |
| | |
Marpai
Inc(1) (Historical) |
| |
Continental
Benefits(2) (Historical) |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Net revenue
|
| | | $ | 3,531,512 | | | | | $ | 4,215,081 | | | | | $ | — | | | | | | | | | | | $ | 7,746,593 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 2,720,483 | | | | | | 3,096,275 | | | | | | — | | | | | | | | | | | | 5,816,758 | | |
General and administrative
|
| | | | 2,814,950 | | | | | | 1,045,397 | | | | | | — | | | | | | | | | | | | 3,860,347 | | |
Information technology
|
| | | | 731,230 | | | | | | 865,966 | | | | | | — | | | | | | | | | | | | 1,597,196 | | |
Research and development
|
| | | | 549,374 | | | | | | — | | | | | | — | | | | | | | | | | | | 549,374 | | |
Sales and marketing
|
| | | | 1,443,785 | | | | | | 628,487 | | | | | | — | | | | | | | | | | | | 2,072,272 | | |
Facilities
|
| | | | 226,892 | | | | | | 184,718 | | | | | | — | | | | | | | | | | | | 411,610 | | |
Depreciation and amortization
|
| | | | 420,967 | | | | | | 162,373 | | | | | | 23,716 | | | | | | (a) | | | | | | 886,906 | | |
| | | | | | | | | | | | | | | | | 279,850 | | | | | | (b) | | | | | | | | |
Total costs and expenses
|
| | | | 8,907,681 | | | | | | 5,983,216 | | | | | | 303,566 | | | | | | | | | | | | 15,194,463 | | |
Operating loss
|
| | | | (5,376,169) | | | | | | (1,768,135) | | | | | | (303,566) | | | | | | | | | | | | (7,447,870) | | |
Other expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | (276,033) | | | | | | — | | | | | | — | | | | | | | | | | | | (276,033) | | |
Other income
|
| | | | 54,398 | | | | | | 16,004 | | | | | | — | | | | | | | | | | | | 70,402 | | |
Foreign exchange loss
|
| | | | (15,784) | | | | | | — | | | | | | — | | | | | | | | | | | | (15,784) | | |
Loss before provision for income taxes
|
| | | | (5,613,588) | | | | | | (1,752,131) | | | | | | (303,566) | | | | | | | | | | | | (7,669,285) | | |
Income tax benefit
|
| | | | (150,000) | | | | | | — | | | | | | — | | | | | | | | | | | | (150,000) | | |
Net loss
|
| | | | (5,463,588) | | | | | | (1,752,131) | | | | | | (303,566) | | | | | | | | | | | | (7,519,285) | | |
Net loss per share, basic & fully diluted
|
| | | | (0.84) | | | | | | | | | | | | | | | | | | | | | | | | (0.67) | | |
Weighted average number of
common shares |
| | | | 6,528,888 | | | | | | | | | | | | | | | | | | (c) | | | | | | 11,147,302 | | |
| | |
Marpai
Health(3) (Historical) |
| |
Continental
Benefits(4) (Historical) |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Net revenue
|
| | | $ | — | | | | | $ | 18,388,192 | | | | | $ | — | | | | | | | | | | | $ | 18,388,192 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of
depreciation and amortization shown separately below) |
| | | | — | | | | | | 13,931,008 | | | | | | — | | | | | | | | | | | | 13,931,008 | | |
General and administrative
|
| | | | 1,499,376 | | | | | | 8,700,352 | | | | | | | | | | | | | | | | | | 10,199,728 | | |
Information technology
|
| | | | — | | | | | | 4,223,350 | | | | | | — | | | | | | | | | | | | 4,223,350 | | |
Research and development
|
| | | | 1,840,772 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,840,772 | | |
Sales and marketing
|
| | | | 27,583 | | | | | | 2,724,368 | | | | | | — | | | | | | | | | | | | 2,751,951 | | |
Facilities
|
| | | | — | | | | | | 762,649 | | | | | | | | | | | | | | | | | | 762,649 | | |
Depreciation and amortization
|
| | | | — | | | | | | 596,152 | | | | | | 94,866 | | | | | | (a) | | | | | | 1,810,418 | | |
| | | | | | | | | | | | | | | | | 1,119,400 | | | | | | (b) | | | | | | | | |
Total costs and expenses
|
| | | | 3,367,731 | | | | | | 30,937,879 | | | | | | 1,214,266 | | | | | | | | | | | | 35,519,876 | | |
Operating loss
|
| | | | (3,367,731) | | | | | | (12,549,687) | | | | | | (1,214,266) | | | | | | | | | | | | (17,131,684) | | |
Other expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | (521,140) | | | | | | 11,506 | | | | | | — | | | | | | | | | | | | (509,634) | | |
Other income
|
| | | | 25,846 | | | | | | — | | | | | | — | | | | | | | | | | | | 25,846 | | |
Foreign exchange gain
|
| | | | (4,959) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,959) | | |
Loss before provision for income taxes
|
| | | | (3,867,984) | | | | | | (12,538,181) | | | | | | (1,214,266) | | | | | | | | | | | | (17,620,431) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss
|
| | | | (3,867,984) | | | | | | (12,538,181) | | | | | | (1,214,266) | | | | | | | | | | | | (17,620,431) | | |
Net loss per share, basic & fully
diluted |
| | | | (1.59) | | | | | | | | | | | | | | | | | | | | | | | | (1.58) | | |
Weighted average number of common shares
|
| | | | 2,428,877 | | | | | | | | | | | | | | | | | | (c) | | | | | | 11,147,302 | | |
| | |
Three months
ended March 31, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Estimated depreciation expense
|
| | | $ | 186,089 | | | | | $ | 691,378 | | |
Historical depreciation expense
|
| | | | 162,373 | | | | | | 596,512 | | |
Pro forma adjustments to depreciation expense
|
| | | $ | 23,716 | | | | | $ | 94,866 | | |
| | |
Estimated
Fair Value |
| |
Estimated
Useful Life in Years |
| |
Amortization
Three Months ended March 31, 2021 |
| |
Amortization
Year ended December 31, 2020 |
| |||||||||
Trademarks
|
| | | $ | 1,860,000 | | | |
10.00
|
| | | $ | 46,712 | | | | | $ | 186,848 | | |
Patent and patent applications
|
| | | | 700,000 | | | |
(*)
|
| | | | — | | | | | | — | | |
Customer relationships
|
| | | | 3,370,000 | | | |
7.00
|
| | | | 120,907 | | | | | | 483,628 | | |
Capitalized software
|
| | | | 1,230,000 | | | |
5.00
|
| | | | 61,500 | | | | | | 246,000 | | |
Intangible assets
|
| | | | 1,010,000 | | | |
5.00
|
| | | | 50,731 | | | | | | 202,924 | | |
Total
|
| | | | 8,170,000 | | | | | | | | | 279,850 | | | | | | 1,119,400 | | |
Pro forma adjustments to
amortization expense |
| | | | | | | | | | | | $ | 279,850 | | | | | $ | 1,119,400 | | |
| | |
Actual*
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | 2,339,223 | | | | | $ | 23,691,508 | | |
Convertible notes
|
| | | | 5,720,161 | | | | | | 3,226,211 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 227,791,050 authorized shares, 11,147,302 issued and outstanding, actual and 18,305,855 issued and outstanding, pro forma
|
| | | | 1,115 | | | | | | 1,831 | | |
Additional paid-in capital
|
| | | | 20,154,521 | | | | | | 44,000,040 | | |
Accumulated deficit
|
| | | | (11,004,463) | | | | | | (11,004,463) | | |
Total stockholders’ equity
|
| | | | 9,151,173 | | | | | | 32,997,408 | | |
Total capitalization
|
| | | $ | 14,871,334 | | | | | $ | 36,223,619 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 4.00 | | |
|
Historical net tangible book value per share as of June 30, 2021
|
| | | $ | (0.55) | | | | | | | | |
|
Pro forma net tangible book value per share after giving effect to this offering
|
| | | $ | 0.97 | | | | | | | | |
|
Dilution in as adjusted net tangible book value per share to new investors participating in this offering
|
| | | | | | | | | $ | 3.03 | | |
| | |
Six Months Ends June 30,
|
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
%
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 3,531,512 | | | | | | — | | | | | | 3,531,512 | | | | | | n/a | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 2,720,483 | | | | | | — | | | | | | 2,720,483 | | | | | | n/a | | |
Research and development
|
| | | | 549,374 | | | | | | 1,025,986 | | | | | | (476,612) | | | | | | -46.5% | | |
General and administrative
|
| | | | 2,814,950 | | | | | | 773,223 | | | | | | 2,041,727 | | | | | | 264.1% | | |
Sales and marketing
|
| | | | 1,443,785 | | | | | | 5,623 | | | | | | 1,438,162 | | | | | | 25576.4% | | |
Information technology
|
| | | | 731,230 | | | | | | — | | | | | | 731,230 | | | | | | n/a | | |
Facilities
|
| | | | 226,892 | | | | | | — | | | | | | 226,892 | | | | | | n/a | | |
Depreciation and amortization
|
| | | | 420,967 | | | | | | 37,885 | | | | | | 383,082 | | | | | | 1011.2% | | |
Total Costs and Expenses
|
| | |
|
8,907,681
|
| | | |
|
1,842,717
|
| | | | | 7,064,964 | | | | |
|
383.4%
|
| |
Operating Loss
|
| | | | (5,376,169) | | | | | | (1,842,717) | | | | | | (3,533,452) | | | | | | 191.8% | | |
Other income and (expenses) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (276,033) | | | | | | (226,330) | | | | | | (49,703) | | | | | | 22.0% | | |
Other income
|
| | | | 54,398 | | | | | | 12,733 | | | | | | 41,665 | | | | | | 327.2% | | |
Foreign exchange gain (loss)
|
| | | | (15,784) | | | | | | (2,188) | | | | | | (13,596) | | | | | | 621.4% | | |
Total other income (expense)
|
| | | | (237,419) | | | | | | (215,785) | | | | | | (21,634) | | | | | | 10.0% | | |
Loss before income taxes
|
| | | | (5,613,588) | | | | | | (2,058,502) | | | | | | (3,355,086) | | | | | | 172.7% | | |
Income tax expense
|
| | | | (150,000) | | | | | | — | | | | | | (150,000) | | | | | | n/a | | |
Net Loss
|
| | | | (5,463,588) | | | | | | (2,058,502) | | | | | | (3,405,086) | | | | | | 165.4% | | |
Comprehensive Loss
|
| | | | (5,463,588) | | | | | | (2,058,502) | | | | | | (3,405,086) | | | | | | 165.4% | | |
| | |
Six Months Ended June 30
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net cash used in operating activities
|
| | | | (4,875,909) | | | | | | (1,051,181) | | |
Net cash used in investing activities
|
| | | | 10,385,665 | | | | | | (31,137) | | |
Net cash provided by financing activities
|
| | | | 553,333 | | | | | | 1,600,000 | | |
Net increase in cash and cash equivalents
|
| | | $ | 6,063,089 | | | | | $ | 517,682 | | |
| | |
For the year ended
Dec 31 2020 |
| |
For the period from
Feb 14, 2019 (inception) to Dec 31 2019 |
| |
Change
|
| |
%
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | n/a | | |
Cost of revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | n/a | | |
Gross Profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | n/a | | |
| | | | | n/a | | | | | | n/a | | | | | | | | | | | | | | |
Operating Expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 1,840,772 | | | | | | 674,857 | | | | | | 1,165,915 | | | | | | 172.8% | | |
General and administrative
|
| | | | 1,499,376 | | | | | | 890,035 | | | | | | 609,341 | | | | | | 68.5% | | |
Sales and marketing
|
| | | | 27,583 | | | | | | 21,610 | | | | | | 5,973 | | | | | | 27.6% | | |
Total Operating Expense
|
| | | | 3,367,731 | | | | | | 1,586,502 | | | | | | 1,781,229 | | | | | | 112.3% | | |
Operating Loss
|
| | | | (3,367,731) | | | | | | (1,586,502) | | | | | | (1,781,229) | | | | | | 112.3% | | |
Other income and (expenses) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (521,140) | | | | | | (106,933) | | | | | | (414,207) | | | | | | 387.4% | | |
Other income
|
| | | | 25,846 | | | | | | 16,902 | | | | | | 8,944 | | | | | | 52.9% | | |
Foreign exchange gain (loss)
|
| | | | (4,959) | | | | | |