Forge Global Holdings, Inc. Reports Fourth Quarter and Fiscal Year 2022 Results
Forge Global Holdings, Inc. (NYSE: FRGE) reported its Q4 2022 financial results, highlighting a revenue of $16.7 million and a net loss of $26.2 million. Compared to Q3 2022, revenue increased by 5.7%, while the operating loss improved from $42.4 million to $27.8 million. Trading volume in Q4 reached $246.9 million, representing a 9% increase quarter-over-quarter. However, the net take rate decreased by 22% to 2.8%. For the full year 2022, total revenue fell 45% to $68.9 million, coupled with a net loss of $111.9 million.
- Increased Q4 revenue to $16.7 million, up 5.7% from Q3 2022.
- Improved Q4 operating loss to $27.8 million compared to $42.4 million in Q3 2022.
- Q4 trading volume rose to $246.9 million, up 9% quarter-over-quarter.
- Custodial administration fee revenues for Q4 increased by 29% quarter-over-quarter.
- Total revenue for 2022 declined 45% to $68.9 million year-over-year.
- Net loss increased significantly to $111.9 million for 2022 from $18.5 million in 2021.
- Adjusted EBITDA loss worsened to $46.9 million in 2022 compared to an $8.8 million gain in 2021.
- Custodial cash decreased by 8% year-over-year to $635 million.
-
Total Revenue Less Transaction Based Expenses Was
in 4Q22$16.7 million
-
Trading Volume Was
in 4Q22$246.9 million
-
Net Take Rate Was
2.8% in 4Q22
-
Forge Trust Custodial Cash Was
in 4Q22$635 million
"Despite the macroeconomic headwinds that characterized 2022, our focus on building for the future is unwavering,” said
Financial Highlights for the Fourth Quarter of 2022
Given the unique economic environment, Forge believes that quarter-over-quarter comparisons are more indicative of the current state of the business.
Revenue: Total revenue less transaction-based expenses was
Operating Income: Total operating loss was
Net Loss: Net loss was
Adjusted EBITDA: Total adjusted EBITDA was a loss of
Cash Flow from Operating Activities: Net cash used in operating activities was
Cash Flow from Financing Activities: Net cash provided by financing activities was
Ending Cash Balance: Cash and cash equivalents as of
Share Count: Basic weighted-average number of shares used to compute net loss per share attributable to common stockholders for the quarter ended
We estimate for the quarter ended
Fully diluted outstanding share count includes all common shares outstanding plus shares that would be issued in respect to outstanding options and warrants, net of shares to be withheld in respect to exercise price of the respective instruments. Instruments that are out of the money are excluded from the fully diluted outstanding share count.
KPIs for the Fourth Quarter 2022
-
Trading Volume was
in the quarter, up$246.9 million 9% quarter-over-quarter.
-
Net Take Rate for the quarter was2.8% , down22% quarter-over-quarter.
-
Total Placement Fee revenues, less transaction-based expenses totaled
, down$6.8 million 16% quarter-over-quarter.
-
Total Custodial Administration Fee revenues totaled
, up$9.9 million 29% quarter-over-quarter.
-
Total Custodial Accounts increased from 1.81 million to 1.87 million, up
3% quarter-over-quarter.
-
Total Assets Under Custody decreased from
to$15.0 billion , down$14.9 billion 1% quarter-over-quarter.
Additional Business Metrics for the Fourth Quarter 2022
-
Forge Trust Custodial Cash: In the quarter ended
December 31, 2022 , Forge Trust Custodial Cash totaled , down$635 million 8% year-over-year from .$687 million
-
Total Number of Companies with Indications of Interest (IOIs): In the quarter ended
December 31, 2022 , the total number of companies with IOIs were 436, up0.2% essentially flat year-over-year.
-
Headcount: Forge finished out the quarter ended
December 31, 2022 with a total headcount of 349.
Financial Highlights for the Full Year 2022
Revenue: Total revenue less transaction-based expenses was
Operating Income: Total operating loss was
Net Loss: Net loss of
Adjusted EBITDA: Total adjusted EBITDA was a loss of
Cash Flow from Operating Activities: Net cash used in operating activities was
Cash Flow from Financing Activities: Net cash provided by financing activities was
Ending Cash Balance: Cash and cash equivalents as of
KPIs for the Full Year 2022
-
Trading Volume was
for the year, down$1.2 billion 62% year-over-year.
-
Net Take Rate for the year was3.3% , no change year-over-year.
-
Total Placement Fee revenues, less transaction-based expenses totaled
for the year, down$40.2 million 62% year-over-year.
-
Total Custodial Administration Fee revenues totaled
for the year, up$28.7 million 41% year-over-year.
-
Total Custodial Accounts decreased from 2.12 million to 1.87 million, down
12% year-over-year.
-
Total Assets Under Custody increased from
to$14.3 billion , up$14.9 billion 4% year-over-year.
Please refer to the section titled “Use of Non-GAAP Financial Information” and the tables within this press release which contain explanations and reconciliations of the Company’s non-GAAP financial measures.
Annual Business Highlights
-
Publicly Traded: Forge became a publicly listed company on the NYSE in
March 2022 .
-
International Expansion: In
September 2022 , Forge announced the establishment of Forge Europe with long-time strategic partner Deutsche Börse to expand into the European private market. Subject to the required regulatory approvals, Forge is targeting a launch first inGermany this year, before a plan to expand to the rest ofEurope .
- New Products: Forge launched new products including (i) Fund Offerings, which lowered the minimum investment size on certain investment opportunities, (ii) a taxable custody offering that allows Forge clients to securely custody their private shares with Forge and (iii) Forge’s first lending product, which offers stock option exercise bridge loans, allowing employees to borrow funds to exercise their vested options before selling their shares on Forge.
- Forge Intelligence Upgrades: Forge enhanced its data offering by adding new features such as sector insights, private company comparables and third-party trading data. Forge also released its first data API that investors and financial institutions can use to integrate Forge Intelligence data into their existing investment portfolio management and risk analysis tools.
- Content and Insights Expansion: Forge expanded its content program, including launching its Private Market Update, a monthly insights report on private market performance that has engaged new partners and clients.
- Strategic Evolution: In December, Forge announced its Strategic Evolution to align the business around the customer, streamline Forge’s operations and accelerate the development of Forge’s technology platform.
Webcast/Conference Call Details
Forge will host a webcast conference call today,
Following the conference call, an on-demand replay of the webcast will be made available on the Investor Relations page of the Company’s website at https://ir.forgeglobal.com.
Use of Non-GAAP Financial Information
In addition to our financial results determined in accordance with generally accepted accounting principles in
However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. In addition, other companies, including companies in our industry, may calculate similarly titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of Adjusted EBITDA as a tool for comparison. A reconciliation is provided below for Adjusted EBITDA to net loss, the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review Adjusted EBITDA and the reconciliation of Adjusted EBITDA to net loss, and not to rely on any single financial measure to evaluate our business.
We defined Adjusted EBITDA as net loss, adjusted to exclude: (i) interest expense, net, (ii) provision for or benefit from income taxes, (iii) depreciation and amortization, (iv) share-based compensation expense, (v) change in fair value of warrant liabilities, (vi) acquisition-related transaction costs, and (vii) other significant gains, losses, and expenses (such as impairments, transaction bonus) that we believe are not indicative of our ongoing results.
Forward-Looking Statements
This press release contains “forward-looking statements, ”which generally are accompanied by words such as “believe,” “may,” ”could,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “target,” “goal,” “expect,” “should,” “would,” “plan,” “predict,” “project,” “forecast,” “potential,” “seem,” “seek,” “future,” “outlook,” and similar expressions that predict, indicate or relate to future events or trends or Forge’s future financial or operating performance, or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding Forge’s beliefs regarding its financial position and operating performance, as well as future opportunities for Forge to expand its business. Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, while considered reasonable by Forge and its management, are subject to risks and uncertainties that may cause actual results to differ materially from current expectations. You should carefully consider the risks and uncertainties described in Forge’s documents filed, or to be filed, with the
About Forge
Forge is a leading provider of marketplace infrastructure, data services and technology solutions for private market participants.
Consolidated Balance Sheets
(In thousands of |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
193,136 |
|
|
$ |
74,781 |
|
Restricted cash |
|
1,829 |
|
|
|
1,623 |
|
Accounts receivable, net |
|
3,544 |
|
|
|
5,380 |
|
Payment-dependent notes receivable, current |
|
5 |
|
|
|
1,153 |
|
Prepaid expenses and other current assets |
|
8,374 |
|
|
|
5,148 |
|
Total current assets |
$ |
206,888 |
|
|
$ |
88,085 |
|
Property and equipment, net |
|
359 |
|
|
|
497 |
|
Internal-use software, net |
|
7,640 |
|
|
|
2,691 |
|
|
|
133,887 |
|
|
|
137,774 |
|
Operating lease right-of-use assets |
|
5,706 |
|
|
|
7,881 |
|
Payment-dependent notes receivable, noncurrent |
|
7,371 |
|
|
|
13,453 |
|
Other assets, noncurrent |
|
1,878 |
|
|
|
7,514 |
|
Total assets |
$ |
363,729 |
|
|
$ |
257,895 |
|
Liabilities, convertible preferred stock and stockholders’ equity (deficit) |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
2,797 |
|
|
$ |
1,920 |
|
Accrued compensation and benefits |
|
13,271 |
|
|
|
21,240 |
|
Accrued expenses and other current liabilities |
|
6,416 |
|
|
|
8,343 |
|
Operating lease liabilities, current |
|
3,896 |
|
|
|
5,367 |
|
Payment-dependent notes payable, current |
|
5 |
|
|
|
1,153 |
|
Total current liabilities |
$ |
26,385 |
|
|
$ |
38,023 |
|
Operating lease liabilities, noncurrent |
|
3,541 |
|
|
|
5,159 |
|
Payment-dependent notes payable, noncurrent |
|
7,371 |
|
|
|
13,453 |
|
Warrant liabilities |
|
606 |
|
|
|
7,844 |
|
Other liabilities, noncurrent |
|
365 |
|
|
|
— |
|
Total liabilities |
$ |
38,268 |
|
|
$ |
64,479 |
|
Commitments and contingencies |
|
|
|
||||
Convertible preferred stock, net of issuance costs, |
|
— |
|
|
|
246,056 |
|
Stockholders’ equity (deficit): |
|
|
|
||||
Common stock, |
|
18 |
|
|
|
— |
|
Additional paid-in capital |
|
509,094 |
|
|
|
25,919 |
|
Accumulated other comprehensive loss |
|
693 |
|
|
|
— |
|
Accumulated deficit |
|
(190,418 |
) |
|
|
(78,559 |
) |
|
$ |
319,387 |
|
|
$ |
(52,640 |
) |
Noncontrolling Interest |
|
6,074 |
|
|
|
— |
|
Total stockholders’ equity (deficit) |
$ |
325,461 |
|
|
$ |
(52,640 |
) |
Total liabilities, convertible preferred stock and stockholders’ equity (deficit) |
$ |
363,729 |
|
|
$ |
257,895 |
|
Consolidated Statements of Operations
(In thousands of |
|||||||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Placement fees |
$ |
6,902 |
|
|
$ |
8,227 |
|
|
$ |
10,951 |
|
|
$ |
14,585 |
|
|
$ |
40,665 |
|
|
$ |
107,723 |
|
Custodial administration fees |
|
9,919 |
|
|
|
7,673 |
|
|
|
5,689 |
|
|
|
5,437 |
|
|
|
28,718 |
|
|
|
20,333 |
|
Total revenues |
$ |
16,821 |
|
|
$ |
15,900 |
|
|
$ |
16,640 |
|
|
$ |
20,022 |
|
|
$ |
69,383 |
|
|
$ |
128,056 |
|
Transaction-based expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Transaction-based expenses |
|
(87 |
) |
|
|
(86 |
) |
|
|
(178 |
) |
|
|
(132 |
) |
|
|
(483 |
) |
|
|
(3,034 |
) |
Total revenues, less transaction-based expenses |
$ |
16,734 |
|
|
$ |
15,814 |
|
|
$ |
16,462 |
|
|
$ |
19,890 |
|
|
$ |
68,900 |
|
|
$ |
125,022 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Compensation and benefits |
|
30,450 |
|
|
|
44,040 |
|
|
|
27,384 |
|
|
|
43,640 |
|
|
|
145,514 |
|
|
|
94,654 |
|
Professional services |
|
3,095 |
|
|
|
3,799 |
|
|
|
3,853 |
|
|
|
3,518 |
|
|
|
14,265 |
|
|
|
12,450 |
|
Acquisition-related transaction costs |
|
(106 |
) |
|
|
821 |
|
|
|
692 |
|
|
|
3,706 |
|
|
|
5,113 |
|
|
|
882 |
|
Advertising and market development |
|
881 |
|
|
|
928 |
|
|
|
1,441 |
|
|
|
1,504 |
|
|
|
4,754 |
|
|
|
5,090 |
|
Rent and occupancy |
|
1,652 |
|
|
|
1,097 |
|
|
|
1,140 |
|
|
|
1,566 |
|
|
|
5,455 |
|
|
|
3,744 |
|
Technology and communications |
|
3,121 |
|
|
|
3,536 |
|
|
|
2,809 |
|
|
|
2,023 |
|
|
|
11,489 |
|
|
|
8,243 |
|
General and administrative |
|
3,951 |
|
|
|
2,601 |
|
|
|
3,170 |
|
|
|
1,602 |
|
|
|
11,324 |
|
|
|
4,358 |
|
Depreciation and amortization |
|
1,495 |
|
|
|
1,428 |
|
|
|
2,021 |
|
|
|
1,082 |
|
|
|
6,026 |
|
|
|
5,390 |
|
Total operating expenses |
$ |
44,539 |
|
|
$ |
58,250 |
|
|
$ |
42,510 |
|
|
$ |
58,641 |
|
|
$ |
203,940 |
|
|
$ |
134,811 |
|
Operating loss |
$ |
(27,805 |
) |
|
$ |
(42,436 |
) |
|
$ |
(26,048 |
) |
|
$ |
(38,751 |
) |
|
$ |
(135,040 |
) |
|
$ |
(9,789 |
) |
Interest and other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest income (expenses), net |
|
1,520 |
|
|
|
874 |
|
|
|
266 |
|
|
|
21 |
|
|
|
2,681 |
|
|
|
(2,307 |
) |
Change in fair value of warrant liabilities |
|
27 |
|
|
|
25,210 |
|
|
|
20,558 |
|
|
|
(25,959 |
) |
|
|
19,836 |
|
|
|
(6,064 |
) |
Other income (expenses), net |
|
215 |
|
|
|
202 |
|
|
|
140 |
|
|
|
388 |
|
|
|
945 |
|
|
|
47 |
|
Total interest income (expenses) and other income (expenses) |
$ |
1,762 |
|
|
$ |
26,286 |
|
|
$ |
20,964 |
|
|
$ |
(25,550 |
) |
|
$ |
23,462 |
|
|
$ |
(8,324 |
) |
Loss before provision for income taxes |
$ |
(26,043 |
) |
|
$ |
(16,150 |
) |
|
$ |
(5,084 |
) |
|
$ |
(64,301 |
) |
|
$ |
(111,578 |
) |
|
$ |
(18,113 |
) |
Provision for (benefit from) income taxes |
|
121 |
|
|
|
48 |
|
|
|
35 |
|
|
|
123 |
|
|
|
327 |
|
|
|
386 |
|
Net loss |
$ |
(26,164 |
) |
|
$ |
(16,198 |
) |
|
$ |
(5,119 |
) |
|
$ |
(64,424 |
) |
|
$ |
(111,905 |
) |
|
$ |
(18,499 |
) |
Net loss attributable to noncontrolling interest |
$ |
(46 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(46 |
) |
|
$ |
— |
|
Net loss attributable to |
$ |
(26,118 |
) |
|
$ |
(16,198 |
) |
|
$ |
(5,119 |
) |
|
$ |
(64,424 |
) |
|
$ |
(111,859 |
) |
|
$ |
(18,499 |
) |
Net loss per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(0.15 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.98 |
) |
|
$ |
(0.78 |
) |
|
$ |
(0.34 |
) |
Diluted |
$ |
(0.15 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.98 |
) |
|
$ |
(0.80 |
) |
|
$ |
(0.34 |
) |
Weighted-average shares used in computing net loss per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
171,009,174 |
|
|
|
169,838,778 |
|
|
|
167,052,900 |
|
|
|
66,007,461 |
|
|
|
143,839,981 |
|
|
|
54,295,304 |
|
Diluted |
|
171,009,174 |
|
|
|
170,209,256 |
|
|
|
173,578,093 |
|
|
|
66,007,461 |
|
|
|
145,013,346 |
|
|
|
54,295,304 |
|
Consolidated Statements of Cash Flows
(In thousands of |
|||||||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss |
$ |
(26,164 |
) |
|
$ |
(16,198 |
) |
|
$ |
(5,119 |
) |
|
$ |
(64,424 |
) |
|
$ |
(111,905 |
) |
|
$ |
(18,499 |
) |
Adjustments to reconcile net loss including noncontrolling interest to net cash (used in) provided by operations: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation |
|
11,950 |
|
|
|
26,712 |
|
|
|
10,740 |
|
|
|
8,522 |
|
|
|
57,924 |
|
|
|
12,231 |
|
Depreciation and amortization |
|
1,495 |
|
|
|
1,428 |
|
|
|
2,020 |
|
|
|
1,083 |
|
|
|
6,026 |
|
|
|
5,390 |
|
Transaction expenses related to the Merger |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,132 |
|
|
|
3,132 |
|
|
|
— |
|
Amortization of right-of-use assets |
|
(1,907 |
) |
|
|
858 |
|
|
|
905 |
|
|
|
1,056 |
|
|
|
912 |
|
|
|
2,804 |
|
Loss on impairment of long lived assets |
|
— |
|
|
|
— |
|
|
|
181 |
|
|
|
265 |
|
|
|
446 |
|
|
|
— |
|
Bad debt reserve |
|
139 |
|
|
|
25 |
|
|
|
(33 |
) |
|
|
302 |
|
|
|
433 |
|
|
|
121 |
|
Change in fair value of warrant liabilities |
|
(28 |
) |
|
|
(25,210 |
) |
|
|
(20,557 |
) |
|
|
25,959 |
|
|
|
(19,836 |
) |
|
|
6,064 |
|
Settlement of related party promissory notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,517 |
|
|
|
5,517 |
|
|
|
— |
|
Other |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
107 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Accounts receivable |
|
(639 |
) |
|
|
(1,586 |
) |
|
|
1,611 |
|
|
|
2,017 |
|
|
|
1,403 |
|
|
|
382 |
|
Prepaid expenses and other assets |
|
944 |
|
|
|
2,678 |
|
|
|
(6,025 |
) |
|
|
(918 |
) |
|
|
(3,321 |
) |
|
|
(1,031 |
) |
Accounts payable |
|
947 |
|
|
|
(1,886 |
) |
|
|
982 |
|
|
|
861 |
|
|
|
904 |
|
|
|
(692 |
) |
Accrued expenses and other liabilities |
|
(1,190 |
) |
|
|
1,584 |
|
|
|
(441 |
) |
|
|
(741 |
) |
|
|
(788 |
) |
|
|
(520 |
) |
Accrued compensation and benefits |
|
3,207 |
|
|
|
1,558 |
|
|
|
(1,070 |
) |
|
|
(11,606 |
) |
|
|
(7,911 |
) |
|
|
8,080 |
|
Operating lease liabilities |
|
2,200 |
|
|
|
(1,361 |
) |
|
|
(1,379 |
) |
|
|
(1,202 |
) |
|
|
(1,742 |
) |
|
|
(3,536 |
) |
Net cash (used in) provided by operating activities |
$ |
(9,046 |
) |
|
$ |
(11,398 |
) |
|
$ |
(18,185 |
) |
|
$ |
(30,177 |
) |
|
$ |
(68,806 |
) |
|
$ |
10,901 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Purchases of property and equipment |
|
(104 |
) |
|
|
(10 |
) |
|
|
(95 |
) |
|
|
(11 |
) |
|
|
(220 |
) |
|
|
— |
|
Purchases of intangible assets |
|
8 |
|
|
|
(29 |
) |
|
|
(97 |
) |
|
|
— |
|
|
|
(118 |
) |
|
|
(2,202 |
) |
Capitalized internal-use software development costs |
|
(1,722 |
) |
|
|
(1,358 |
) |
|
|
(1,551 |
) |
|
|
(1,681 |
) |
|
|
(6,312 |
) |
|
|
(1,054 |
) |
Net cash used in investing activities |
$ |
(1,818 |
) |
|
$ |
(1,397 |
) |
|
$ |
(1,743 |
) |
|
$ |
(1,692 |
) |
|
$ |
(6,650 |
) |
|
$ |
(3,256 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from the Merger |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,865 |
|
|
|
7,865 |
|
|
|
— |
|
Proceeds from PIPE investment and A&R FPA investors |
|
— |
|
|
|
— |
|
|
|
500 |
|
|
|
208,000 |
|
|
|
208,500 |
|
|
|
— |
|
Payments for offering costs |
|
— |
|
|
|
— |
|
|
|
(473 |
) |
|
|
(56,379 |
) |
|
|
(56,852 |
) |
|
|
(4,954 |
) |
Proceeds from exercise of Public Warrants |
|
— |
|
|
|
804 |
|
|
|
22,136 |
|
|
|
— |
|
|
|
22,940 |
|
|
|
— |
|
Formation of Forge Europe |
|
— |
|
|
|
9,488 |
|
|
|
— |
|
|
|
— |
|
|
|
9,488 |
|
|
|
— |
|
Proceeds from exercise of options, including proceeds from repayment of promissory notes |
|
89 |
|
|
|
492 |
|
|
|
400 |
|
|
|
105 |
|
|
|
1,086 |
|
|
|
1,621 |
|
Payments for redemption of Public Warrants |
|
— |
|
|
|
(165 |
) |
|
|
— |
|
|
|
— |
|
|
|
(165 |
) |
|
|
— |
|
Proceeds from issuance of Series B-1 convertible preferred stock, net of issuance costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
47,735 |
|
Proceeds from issuance of Series B-2 convertible preferred stock, net of issuance costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,640 |
|
Repayment of notes payable |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(19,438 |
) |
Cash paid to purchase equity awards |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(23 |
) |
Net cash provided by financing activities |
$ |
89 |
|
|
$ |
10,619 |
|
|
$ |
22,563 |
|
|
$ |
159,591 |
|
|
$ |
192,862 |
|
|
$ |
26,581 |
|
Effect of changes in currency exchange rates on cash and cash equivalents |
|
1,314 |
|
|
|
(159 |
) |
|
|
— |
|
|
|
— |
|
|
|
1,155 |
|
|
|
— |
|
Net increase in cash and cash equivalents |
|
(9,461 |
) |
|
|
(2,335 |
) |
|
|
2,635 |
|
|
|
127,722 |
|
|
|
118,561 |
|
|
|
34,226 |
|
Cash, cash equivalents and restricted cash, beginning of the period |
|
204,426 |
|
|
|
206,761 |
|
|
|
204,126 |
|
|
|
76,404 |
|
|
|
76,404 |
|
|
|
42,178 |
|
Cash, cash equivalents and restricted cash, end of the period |
$ |
194,965 |
|
|
$ |
204,426 |
|
|
$ |
206,761 |
|
|
$ |
204,126 |
|
|
$ |
194,965 |
|
|
$ |
76,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of cash, cash equivalents and restricted cash to the amounts reported within the consolidated balance sheets |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents |
$ |
193,136 |
|
|
$ |
202,603 |
|
|
$ |
204,942 |
|
|
$ |
202,502 |
|
|
$ |
193,136 |
|
|
$ |
74,781 |
|
Restricted cash |
|
1,829 |
|
|
|
1,823 |
|
|
|
1,819 |
|
|
|
1,624 |
|
|
|
1,829 |
|
|
|
1,623 |
|
Total cash, cash equivalents and restricted cash, end of the period |
$ |
194,965 |
|
|
$ |
204,426 |
|
|
$ |
206,761 |
|
|
$ |
204,126 |
|
|
$ |
194,965 |
|
|
$ |
76,404 |
|
Reconciliation of GAAP to Non-GAAP Results
(In thousands of |
|||||||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss |
$ |
(26,164 |
) |
|
$ |
(16,198 |
) |
|
$ |
(5,119 |
) |
|
$ |
(64,424 |
) |
|
$ |
(111,905 |
) |
|
$ |
(18,499 |
) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest (income) expense, net |
|
(1,520 |
) |
|
|
(874 |
) |
|
|
(266 |
) |
|
|
(21 |
) |
|
|
(2,681 |
) |
|
|
2,307 |
|
Provision for (benefit from) income taxes |
|
121 |
|
|
|
48 |
|
|
|
35 |
|
|
|
123 |
|
|
|
327 |
|
|
|
386 |
|
Depreciation and amortization |
|
1,495 |
|
|
|
1,428 |
|
|
|
2,021 |
|
|
|
1,082 |
|
|
|
6,026 |
|
|
|
5,390 |
|
Loss or impairment on long lived assets |
|
— |
|
|
|
— |
|
|
|
181 |
|
|
|
265 |
|
|
|
446 |
|
|
|
— |
|
Share-based compensation expense |
|
11,950 |
|
|
|
26,712 |
|
|
|
10,740 |
|
|
|
8,522 |
|
|
|
57,924 |
|
|
|
12,231 |
|
Change in fair value of warrant liabilities |
|
(27 |
) |
|
|
(25,210 |
) |
|
|
(20,558 |
) |
|
|
25,959 |
|
|
|
(19,836 |
) |
|
|
6,064 |
|
Acquisition-related transaction costs |
|
(106 |
) |
|
|
821 |
|
|
|
692 |
|
|
|
3,706 |
|
|
|
5,113 |
|
|
|
882 |
|
Transaction bonus |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,735 |
|
|
|
17,735 |
|
|
|
— |
|
Adjusted EBITDA |
$ |
(14,251 |
) |
|
$ |
(13,273 |
) |
|
$ |
(12,274 |
) |
|
$ |
(7,053 |
) |
|
$ |
(46,851 |
) |
|
$ |
8,761 |
|
(1) |
Acquisition-related transaction costs represent charges involved in the merger between |
|
(2) |
Represents a one-time transaction bonus to certain executives as a result of the consummation of the Merger. |
SUPPLEMENTAL FINANCIAL INFORMATION
KEY OPERATING METRICS
(In thousands of
Key Business Metrics
We monitor the following key business metrics to help us evaluate our business, identify trends affecting our business, formulate business plans and make strategic decisions. The tables below reflect period-over-period changes in our key business metrics, along with the percentage change between such periods. We believe the following business metrics are useful in evaluating our business:
|
|
Three Months Ended |
|||||||||||||
Dollars in thousands |
|
|
|
|
|
Change |
|
% Change |
|||||||
TRADING BUSINESS |
|
|
|
|
|
|
|
|
|||||||
Trades |
|
|
532 |
|
|
|
426 |
|
|
|
106 |
|
|
25 |
% |
Volume |
|
$ |
246,895 |
|
|
$ |
226,229 |
|
|
$ |
20,666 |
|
|
9 |
% |
|
|
|
2.8 |
% |
|
|
3.6 |
% |
|
|
(0.8 |
)% |
|
(22 |
)% |
Placement fee revenues, less transaction-based expenses |
|
$ |
6,816 |
|
|
$ |
8,141 |
|
|
$ |
(1,325 |
) |
|
(16 |
)% |
|
|
Year Ended |
|||||||||||||
Dollars in thousands |
|
|
2022 |
|
|
|
2021 |
|
|
Change |
|
% Change |
|||
TRADING BUSINESS |
|
|
|
|
|
|
|
|
|||||||
Trades |
|
|
2,184 |
|
|
|
4,890 |
|
|
|
(2,706 |
) |
|
(55 |
)% |
Volume |
|
$ |
1,222,879 |
|
|
$ |
3,180,257 |
|
|
$ |
(1,957,378 |
) |
|
(62 |
)% |
|
|
|
3.3 |
% |
|
|
3.3 |
% |
|
|
— |
% |
|
— |
% |
Placement fee revenues, less transaction-based expenses |
|
$ |
40,182 |
|
|
$ |
104,689 |
|
|
$ |
(64,507 |
) |
|
(62 |
)% |
- Trades are defined as the total number of orders executed by us and acquired entities buying and selling private stocks on behalf of private investors and shareholders. Increasing the number of orders is critical to increasing our revenue and, in turn, to achieving profitability.
-
Volume is defined as the total sales value for all securities traded through our Forge Markets platform. Volume is defined as the aggregate value of the issuer company’s equity attributed to both the buyer and seller in a trade and as such a
trade of equity between buyer and seller would be captured as$100 volume for us. Although we typically capture a commission on each side of a trade, we may not in certain cases due to factors such as the use of an external broker by one of the parties or supply factors that would not allow us to attract sellers of shares of certain issuers. Volume is influenced by, among other things, the pricing and quality of our services as well as market conditions that affect private company valuations, such as increases in valuations of comparable companies at IPO.$200
-
Net Take Rates are defined as our placement fee revenues, less transaction-based expenses (defined below), divided by Volume. These represent the percentage of fees earned by our marketplace on any transactions executed from the commission we charged on such transactions (less transaction-based expenses), which is a determining factor in our revenue. The Net Take Rate can vary based upon the service or product offering and is also affected by the average order size and transaction frequency. Transaction-based expenses represent fees incurred to support placement activities. These include, but are not limited to, those for fund management, fund and trade settlement, external broker fees and transfer fees.
|
|
As of |
|||||||||||
Dollars in thousands |
|
|
|
|
|
Change |
|
% Change |
|||||
CUSTODY BUSINESS |
|
|
|
|
|
|
|
|
|||||
Total Custodial Accounts |
|
|
1,871,146 |
|
|
1,811,774 |
|
|
59,372 |
|
|
3 |
% |
Assets Under Custody |
|
$ |
14,870,257 |
|
$ |
14,967,314 |
|
$ |
(97,057 |
) |
|
(1 |
)% |
|
|
As of |
|||||||||||
Dollars in thousands |
|
|
|
|
|
Change |
|
% Change |
|||||
CUSTODY BUSINESS |
|
|
|
|
|
|
|
|
|||||
Total Custodial Accounts |
|
|
1,871,146 |
|
|
2,124,677 |
|
|
(253,531 |
) |
|
(12 |
)% |
Assets Under Custody |
$ |
14,870,257 |
$ |
14,334,527 |
$ |
535,730 |
4 |
% |
-
Total Custodial Accounts, previously called Billable Core and Platform Accounts, are defined as our direct customers’ existing or new custodial accounts that are funded, or unfunded accounts that are in the process of funding with active transfer activity on the account. These relate to our
Custodial Administration fees revenue stream and are an important measure of our business as the number of Total Custodial Accounts is an indicator of our future revenues from certain account maintenance, transaction and sub-account fees.
- Assets Under Custody is the reported value of all client holdings held under our agreements, including cash submitted to us by the responsible party. These assets can be held at various financial institutions, issuers and in our vault. As the custodian of the accounts, we collect all interest and dividends, handle all fees and transactions and any other considerations for the assets concerned. Our fees are earned from the overall maintenance activities of all assets and are not charged on the basis of the dollar value of Assets Under Custody, but we believe that Assets Under Custody is a useful metric for assessing the relative size and scope of our business.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230228006283/en/
Investor Relations Contact:
ir@forgeglobal.com
Media Contact:
press@forgeglobal.com
Source:
FAQ
What were Forge Global's Q4 2022 financial results?
How did Forge's trading volume perform in Q4 2022?
What is the outlook for Forge Global in Q1 2023?