SOURCE: LightPath Technologies

LightPath Technologies

September 22, 2015 16:01 ET

LightPath Technologies Reports 45% Revenue Increase With Fiscal 2015 Fourth Quarter Financial Results

Revenue Growth Reflects Traction in Global Sales of Specialty and Infrared Products

ORLANDO, FL--(Marketwired - Sep 22, 2015) - LightPath Technologies, Inc. (NASDAQ: LPTH) ("LightPath," the "Company" or "we"), a leading vertically integrated global manufacturer, distributor and integrator of proprietary optical and infrared components and high-level assemblies, today announced financial results for the fiscal 2015 fourth quarter ended June 30, 2015.

Fourth Quarter Fiscal 2015 Highlights:

  • 12-month backlog increased at June 30, 2015 by approximately 52% to $6.5 million compared to June 30, 2014.
  • Revenue for the fourth quarter of fiscal 2015 increased 45% to approximately $4.5 million compared to approximately $3.1 million for the fourth quarter of fiscal 2014.
  • Revenues from sales of infrared products increased by more than 176% in the fourth quarter of fiscal 2015 compared to the fourth quarter of fiscal 2014.
  • Gross margin was 47% in the fourth quarter of fiscal 2015 compared to 44% in the fourth quarter fiscal 2014.
  • For the fourth quarter of fiscal 2015, operating income was approximately $448,000, compared to an operating loss of ($171,000) for the fourth quarter of fiscal 2014.
  • EBITDA was a negative ($217,000) for the fourth quarter of fiscal 2015 compared to a positive EBITDA of $238,000 in the fourth quarter of the previous year. When adjusted for the effect of the change in fair value of certain warrants, Adjusted EBITDA was a positive $622,000 for the fourth quarter of fiscal 2015 compared to Adjusted EBITDA of a negative ($40,000) for the fourth quarter of fiscal 2014.

Jim Gaynor, President and Chief Executive Officer of LightPath, commented, "The excellent results reported today represent the third consecutive quarter of solid and improving fundamentals, highlighted by significantly increased revenues from certain growth initiatives implemented earlier in fiscal 2015. Our hard work over the last several years to implement a low cost infrastructure and custom design capacity coupled with certain strategic actions taken during the first half of fiscal 2015 to drive long term revenue have resulted in an impressive performance for both the fourth quarter and full fiscal year. More importantly, these efforts have positioned LightPath to take advantage of future market opportunities, particularly with molded infrared lenses and value added specialty products."

"Momentum in bookings earlier in the year has continued to accelerate in the fourth quarter, which bodes well for further revenue growth in future periods. Our order intake remained strong in the fourth quarter of fiscal 2015, up 63% from the fourth quarter of fiscal 2014 and up 28% from the previous quarter. As previously disclosed, fiscal 2015 fourth quarter results also benefited from several project specific opportunities that totaled approximately $400,000 in revenue. These opportunities included a non-recurring engineering project, a one-time order from a defense contractor, and several customer pull-in orders. While the confluence of these factors led to a very strong fourth quarter, we expect continued growth at a more normalized pace, which is both faster than the market and at a rate that exceeds the 15% growth achieved in fiscal 2015."

"We also overcame certain challenging macroeconomic forces due to our global diversification strategies. This diversification resulted in increased shipments across our different product groups, and, we fully expect this trend to continue at an increasing rate in fiscal 2016. We also had improvements in our profitability due to certain operational efficiency measures taken earlier in fiscal 2015 and the transition of a substantial portion of our manufacturing from our Shanghai facility to our lower-cost Zhenjiang facility. Operating income for the fiscal 2015 fourth quarter was $448,000, a vast improvement from the operating loss of $171,000 in the prior year period. We remain encouraged by the steps taken to improve our long-term growth and profitability."

Financial Results for Three Months Ended June 30, 2015

Revenue for the fourth quarter of fiscal 2015 totaled approximately $4.5 million, which was an increase of $1.4 million, or 45%, as compared to the same period of the prior fiscal year. The increase from the fourth quarter of the prior fiscal year is attributable to a 113% increase in sales of specialty products and a 176% increase in sales of infrared products. Our results for the fourth quarter of fiscal 2015 benefited from several unexpected opportunities that totaled approximately $400,000 in revenue.

The gross margin as a percentage of revenue in the fourth quarter of fiscal 2015 was 47%, compared to 44% in the fourth quarter of fiscal 2014. Total cost of sales of $2.4 million increased by approximately $629,000 in the fourth quarter of fiscal 2015 compared to the same period of the prior fiscal year. This increase in manufacturing cost is a result of the increased sales volume and required support for the growth in product demand.

During the fourth quarter of fiscal 2015, total costs and expenses increased by approximately $147,000 compared to the same period of the prior fiscal year. The increase was due to a $260,000 increase in wages, offset by an $87,000 decrease in legal expenses and a $25,000 reduction in costs for materials. Total operating income for the fourth quarter of fiscal 2015 was approximately $448,000, compared to an operating loss of approximately ($171,000) for the same period in fiscal 2014.

In the fourth quarter of fiscal 2015, the Company recognized non-cash expense of approximately $839,000 related to the change in the fair value of warrant liability issued in connection with the June 2012 private placement. The applicable accounting rules for the warrant liability requires the recognition of either non-cash expense or non-cash income, which has a significant correlation to the change in the market value of the Company's common stock for the period being reported. The market value per share of the Company's common stock increased by 80% during the fourth quarter of fiscal 2015, which aided in the recognition of non-cash warrant liability expense as compared to non-cash warrant liability income recorded for the same period in fiscal 2014 when the market value per share of the Company's common stock declined by 12%. In the fourth quarter of fiscal 2014, the Company recognized non-cash income of approximately $278,000 related to the change in the fair value of these warrants. The warrants have a five year life and will expire in December 2017. The fair value will be re-measured each reporting period until the warrants are exercised or expire.

Net loss for the fourth quarter of fiscal 2015 was approximately $367,000, which includes the $839,000 non-cash expense for the change in the fair value of the warrant liability, or $(0.02) per basic and diluted common share, compared with net income of $102,000, which includes the $278,000 non-cash income for the change in the fair value of the warrant liability, or $0.01 per basic and diluted common share, for the same period in fiscal 2014. Net income adjusted for the effect of the non-cash change in the fair value of the warrant liability was $472,000 in the fourth quarter of fiscal 2015 as compared to a loss of ($176,000) in the same period of fiscal 2014, an improvement of $648,000. Weighted-average basic shares outstanding increased to 15,235,073 in the fourth quarter of fiscal 2015 compared to 14,293,306 in the fourth quarter of fiscal 2014 primarily due to shares of common stock issued pursuant to the Company's private placement in January 2015 and the employee stock purchase plan.

Earnings before interest, taxes, depreciation, and amortization ("EBITDA") for the fourth quarter of fiscal 2015 was a negative of approximately $(217,000) compared to a positive of approximately $238,000 in the fourth quarter of fiscal 2014. The difference in EBITDA between periods was principally caused by the non-cash expense from the warrant liability in the 2015 period which offset higher operating income and lower interest expense as the Company repaid debt. Adjusted EBITDA, which eliminates the warrant liability expense or income, was a positive of $622,000 in the fourth quarter of fiscal 2015 as compared with Adjusted EBITDA of a negative of ($40,000) in the prior year period.

Financial Results for Fiscal Year Ended June 30, 2015

Revenue for fiscal 2015 totaled approximately $13.66 million compared to approximately $11.83 million for fiscal 2014, an increase of 15%. The 15% increase in revenue primarily resulted from an increase in specialty products due to higher collimators volume, and growth in our infrared products. Unit shipment volume in precision molded optics in fiscal 2015 decreased by 28% as compared to fiscal 2014, but the average selling price increased by 38% period over period due to a product mix shift with lower volumes in the industrial tool business offset by new applications in fiber laser delivery systems, medical applications and telecommunications. The sales price mix of the precision molded optics also changed in fiscal 2015. Revenue from sales of our low volume precision molded ("LVPMO") lenses, which have selling prices of $10 or greater, increased by 11%, while revenue from sales of our high volume precision molded ("HVPMO") lenses, which have a sales price of less than $10, decreased by 22%. The decrease in revenue for the Company's HVPMOs was primarily due to the demand for such lenses slowing in China during fiscal 2015. LightPath management expects continued growth in sales to be derived primarily from our specialty products and our precision molded optics product lines, particularly our HVPMOs sold in Asia, and the Company's infrared product lines based on recent quote activity and market trends.

Gross margin percentage for fiscal 2015 was 44% compared to 46% in fiscal 2014. Gross margin percentage decreased in fiscal 2015 due to changes in the product mix. The product mix change was a result of changes in both the sales volume and sales prices of our products. Our sales of LVPMOs increased; however, the lenses were sold at a lower price. Similarly, our sales of infrared products increased; however, the products were sold at production prices versus prices we charge when a product is a prototype. These changes were partially offset by a decrease in HVPMOs sold at higher prices and an increase in sales of specialty products at stable prices. Total manufacturing costs of approximately $7.68 million, an increase of approximately $1.24 million as compared to fiscal 2014. This increase in manufacturing costs resulted from costs associated with the increase of $1.83 million in revenue.

During fiscal 2015, total costs and expenses increased by approximately $475,000 compared to the same period of the prior year. The increase was primarily due to an increase of approximately $522,000 in wages and an increase of $51,000 for commissions, partially offset by a $54,000 decrease in costs of materials for engineering projects and a decrease of $35,000 in amortization of intangibles. Total operating loss for fiscal 2015 was approximately $(261,000) compared to an operating loss of approximately $(376,000) for fiscal 2014.

In fiscal 2015, the Company recognized non-cash expense of approximately $464,000 related to the change in the fair value of warrant liability issued in connection with the June 2012 private placement. In fiscal 2014, the Company recognized non-cash income of approximately $94,000 related to the change in the fair value of these warrants. The warrants have a five year life and the fair value will be re-measured each reporting period until the warrants are exercised or expire.

Net loss for fiscal 2015 was approximately $(715,000) (including the $464,000 non-cash expense for the change in value of the warrant liability), or $(0.05) per basic and diluted common share, compared with a net loss of $(313,000) (including the $94,000 non-cash income for the change in value of the warrant liability), or $(0.02) per basic and diluted common share for the same period in fiscal 2014. Weighted-average basic shares outstanding increased to 14,711,586 in fiscal 2015 compared to 14,002,093 in fiscal 2014 primarily due to the shares of common stock issued pursuant to the private placement in January 2015 and the employee stock purchase plan.

EBITDA was a negative of approximately ($147,000) for fiscal 2015 as compared to a positive of approximately $390,000 for fiscal 2014. Adjusted EBITDA, which takes into account the change in the fair value of the warrant liability, was a positive of approximately $317,000 for fiscal 2015, compared to approximately $296,000 for the same period last year. The difference in Adjusted EBITDA between periods was principally caused by the effect of the change in the fair value of certain warrants as explained earlier in this release, as well as lower depreciation.

Cash and cash equivalents totaled approximately $1.6 million as of June 30, 2015 an increase of 60% from June 30, 2014. The Company received gross proceeds of approximately $1.3 million from the sale of common stock to Pudong Science & Technology Investment (Cayman) Co. Ltd. in January 2015. The current ratio as of June 30, 2015 was 3.10 to 1 compared to 3.00 to 1 as of June 30, 2014. Total stockholders' equity as of June 30, 2015 was approximately $8.0 million, an increase from $7.3 million as of June 30, 2014.

As of June 30, 2015, the Company's 12-month backlog was $6.5 million, compared to $4.3 million as of June 30, 2014, an increase of approximately 52%, and higher than the backlog of $6.2 million as of March 31, 2015.

Investor Conference Call and Webcast Details:

LightPath will host an audio conference call and webcast on Thursday, September 22, at 4:30 p.m. ET to discuss the Company's financial and operational performance for the fourth quarter of fiscal 2015.

Date: Thursday, September 22, 2015
Time: 4:30 p.m. (ET)
Dial-in Number: 1-800-860-2442
International Dial-in Number: 1-412-858-4600
Webcast: http://services.choruscall.com/links/lpth150922

It is recommended that participants dial-in approximately 5 to 10 minutes prior to the start of the 4:30 p.m. call. A transcript archive and webcast of the event will be available for viewing or download on the Company web site shortly after the call is concluded. A replay of the call will be available approximately one hour after completion through October 8, 2015. To listen to the replay, dial 1-877-344-7529 (domestic) or 1-412-317-0088 (international), and enter conference ID # 10070696.

About LightPath Technologies

LightPath Technologies, Inc. (NASDAQ: LPTH) provides optics and photonics solutions for the industrial, defense, telecommunications, testing and measurement, and medical industries. LightPath designs, manufactures, and distributes optical and infrared components including molded glass aspheric lenses and assemblies, infrared lenses and thermal imaging assemblies, fused fiber collimators, and gradient index GRADIUM® lenses. LightPath also offers custom optical assemblies, including full engineering design support. For more information, visit www.lightpath.com.

The discussions of our results as presented in this release include use of non-GAAP terms "EBITDA" and "gross margin." Gross margin is determined by deducting the cost of sales from operating revenue. Cost of sales includes manufacturing direct and indirect labor, materials, services, fixed costs for rent, utilities and depreciation, and variable overhead. Gross margin should not be considered an alternative to operating income or net income, which is determined in accordance with Generally Accepted Accounting Principles ("GAAP"). The Company believes that gross margin, although a non-GAAP financial measure, is useful and meaningful to investors as a basis for making investment decisions. It provides investors with information that demonstrates cost structure and provides funds for our total costs and expenses. The Company uses gross margin in measuring the performance of its business and have historically analyzed and reported gross margin information publicly. Other companies may calculate gross margin in a different manner.

EBITDA is a non-GAAP financial measure used by management, lenders and certain investors as a supplemental measure in the evaluation of some aspects of a corporation's financial position and core operating performance. Investors sometimes use EBITDA as it allows for some level of comparability of profitability trends between those businesses differing as to capital structure and capital intensity by removing the impacts of depreciation, amortization, and interest expense. EBITDA also does not include changes in major working capital items such as receivables, inventory and payables, which can also indicate a significant need for, or source of, cash. Since decisions regarding capital investment and financing and changes in working capital components can have a significant impact on cash flow, EBITDA is not a good indicator of a business's cash flows. The Company uses EBITDA for evaluating the relative underlying performance of the Company's core operations and for planning purposes. The Company calculates EBITDA by adjusting net income or loss to exclude net interest expense, income tax expense or benefit, depreciation and amortization, thus the term "Earnings Before Interest, Taxes, Depreciation and Amortization" and the acronym "EBITDA."

The Company calculates Adjusted EBITDA by adjusting net income or loss to exclude net interest expense, income tax expense or benefit, depreciation and amortization, and the change in fair value of warrant liability, thus the term "Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization" and the acronym "Adjusted EBITDA". Please refer to the EBITDA reconciliation provided in this press release.

This news release includes statements that constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding our ability to expand our presence in certain markets, future sales growth, continuing reductions in cash usage and implementation of new distribution channels. This information may involve risks and uncertainties that could cause actual results to differ materially from such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, factors detailed by LightPath Technologies, Inc. in its public filings with the Securities and Exchange Commission. Except as required under the federal securities laws and the rules and regulations of the Securities and Exchange Commission, we do not have any intention or obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

   
LIGHTPATH TECHNOLOGIES, INC. 
    Consolidated Balance Sheets      
             
             
    June 30,     June 30,  
Assets   2015     2014  
Current assets:            
  Cash and cash equivalents   $ 1,643,920     $ 1,197,080  
  Trade accounts receivable, net of allowance of $6,282 and $5,801     3,048,754       2,472,876  
  Inventories, net     3,181,377       3,322,983  
  Other receivables     253,880       199,976  
  Prepaid expenses and other assets     244,075       298,203  
      Total current assets     8,372,006       7,491,118  
                 
  Property and equipment, net     4,275,552       3,173,905  
  Other assets     66,964       27,737  
        Total assets   $ 12,714,522     $ 10,692,760  
Liabilities and Stockholders' Equity                
Current liabilities:                
  Accounts payable   $ 1,551,885     $ 1,809,532  
  Accrued liabilities     84,039       124,582  
  Accrued payroll and benefits     842,506       477,623  
  Loan payable, current portion     51,585       54,982  
  Capital lease obligation, current portion     166,454       6,196  
      Total current liabilities     2,696,469       2,472,915  
                 
Capital lease obligation, less current portion     310,260       6,270  
Deferred rent     512,679       76,490  
Warrant liability     1,195,470       731,431  
Loan payable, less current portion     -       109,963  
      Total liabilities     4,714,878       3,397,069  
                 
Stockholders' equity:                
  Preferred stock: Series D, $.01 par value, voting;                
    5,000,000 shares authorized; none issued and outstanding     -       -  
  Common stock: Class A, $.01 par value, voting;                
    40,000,000 shares authorized; 15,235,073 and 14,293,305                
    shares issued and outstanding, respectively     152,351       142,933  
  Additional paid-in capital     213,222,950       211,812,134  
  Accumulated other comprehensive income     50,680       51,681  
  Accumulated deficit     (205,426,337 )     (204,711,057 )
      Total stockholders' equity     7,999,644       7,295,691  
      Total liabilities and stockholders' equity   $ 12,714,522     $ 10,692,760  
                       
 
LIGHTPATH TECHNOLOGIES, INC.
Consolidated Statements of Comprehensive Income (Loss)
 
    (Unaudited)        
    Three months ended     Year ended  
    June 30,     June 30,  
    2015     2014     2015     2014  
Product sales, net   $ 4,506,548     $ 3,110,943     $ 13,661,569     $ 11,834,116  
Cost of sales     2,376,025       1,746,914       7,682,194       6,444,699  
    Gross margin     2,130,523       1,364,029       5,979,375       5,389,417  
Operating expenses:                                
  Selling, general and administrative     1,517,814       1,184,407       5,132,730       4,514,413  
  New product development     166,150       337,300       1,109,095       1,215,472  
  Amortization of intangibles     -       13,445       -       35,397  
  Loss on disposal of property and equipment     (1,700 )     39       (1,482 )     550  
    Total costs and expenses     1,682,264       1,535,191       6,240,343       5,765,832  
    Operating income (loss)     448,259       (171,162 )     (260,968 )     (376,415 )
Other income (expense):                                
  Interest expense     (5,217 )     (573 )     (18,279 )     (1,343 )
  Interest expense - debt costs     -       (12,646 )     (13,270 )     (35,338 )
  Change in fair value of warrant liability     (839,347 )     278,183       (464,039 )     93,520  
  Other expense, net     29,071       8,649       41,276       6,327  
  Total other income (expense), net     (815,493 )     273,613       (454,312 )     63,166  
    Net income (loss)   $ (367,234 )   $ 102,451     $ (715,280 )   $ (313,249 )
Income (loss) per common share (basic)   $ (0.02 )   $ 0.01     $ (0.05 )   $ (0.02 )
Number of shares used in per share calculation (basic)     15,235,073       14,293,306       14,711,586       14,002,093  
Income (loss) per common share (diluted)   $ (0.02 )   $ 0.01     $ (0.05 )   $ (0.02 )
Number of shares used in per share calculation (diluted)     15,235,073       15,393,138       14,711,586       14,002,093  
Foreign currency translation adjustment     694       (10,316 )     (1,001 )     (1,055 )
    Comprehensive income (loss)   $ (366,540 )   $ 92,135     $ (716,281 )   $ (314,304 )
                                     
   
LIGHTPATH TECHNOLOGIES, INC.  
Consolidated Statements of Cash Flows  
   
       
    Year ended  
    June 30,  
    2015     2014  
Cash flows from operating activities            
Net loss   $ (715,280 )   $ (313,249 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                
  Depreciation and amortization     537,143       666,322  
  Interest from amortization of debt costs     13,270       35,338  
  (Gain) Loss on disposal of property and equipment     (1,482 )     550  
  Stock based compensation     284,950       356,815  
  Provision for doubtful accounts receivable     (15,745 )     (8,864 )
  Change in fair value of warrant liability     464,039       (93,520 )
  Deferred rent     16,175       (143,726 )
Changes in operating assets and liabilities:                
  Trade accounts receivables     (560,133 )     (337,105 )
  Other receivables     (53,904 )     153,554  
  Inventories     141,606       (1,106,514 )
  Prepaid expenses and other assets     1,631       (91,407 )
  Accounts payable and accrued liabilities     66,693       794,995  
  Deferred revenue     -       (1,966 )
    Net cash provided by (used in) operating activities     178,963       (88,777 )
Cash flows from investing activities                
  Purchase of property and equipment     (693,634 )     (1,982,313 )
Cash flows from financing activities                
  Proceeds from sale of common stock, net of costs     1,122,054       -  
  Proceeds from sale of common stock from employee stock purchase plan     13,230       7,413  
  Proceeds from exercise of warrants, net of costs     -       1,539,061  
  Net borrowings (payments) on loan payable     (113,360 )     164,945  
  Payments on capital lease obligations     (59,412 )     (7,409 )
    Net cash provided by financing activities     962,512       1,704,010  
Effect of exchange rate on cash and cash equivalents     (1,001 )     (1,055 )
Change in cash and cash equivalents     446,840       (368,135 )
Cash and cash equivalents, beginning of period     1,197,080       1,565,215  
Cash and cash equivalents, end of period   $ 1,643,920     $ 1,197,080  
                 
Supplemental disclosure of cash flow information:                
  Interest paid in cash   $ 18,280     $ 1,343  
  Income taxes paid     2,316       2,988  
  Vesting of restricted stock units     -       1,912  
Supplemental disclosure of non-cash investing & financing activities:                
  Landlord credits for leasehold improvements     420,014       -  
  Purchase of equipment through capital lease arrangements     523,660       12,972  
  Reclassification of tooling costs to inventory     -       425,686  
  Reclassification of warrant liability upon exercise     -       277,070  
                   
 
LIGHTPATH TECHNOLOGIES, INC.
Consolidated Statement of Stockholders' Equity
Years ended June 30, 2015 and 2014
 
                Accumulated        
    Class A       Additional   Other       Total
    Common Stock       Paid-in   Comprehensive   Accumulated   Stockholders'
    Shares   Amount   Capital   Income (Loss)   Deficit   Equity
Balances at June 30, 2013   12,958,239   $ 129,582   $ 209,645,126     $ 52,736     $ (204,397,808 )     5,429,636  
Issuance of common stock for:                                          
  Exercise of warrants, net of costs   1,136,142     11,362     1,527,699       -       -       1,539,061  
  Employee Stock Purchase Plan   7,764     77     7,336       -       -       7,413  
  Exercise of RSU or options   191,160     1,912     (1,912 )     -       -       -  
Reclassification of warrant liability upon exercise               277,070       -       -       277,070  
Stock based compensation on stock options & RSU   -     -     356,815       -       -       356,815  
Foreign currency translation adjustment   -     -     -       (1,055 )     -       (1,055 )
Net loss   -     -     -       -       (313,249 )     (313,249 )
Balances at June 30, 2014   14,293,305   $ 142,933   $ 211,812,134     $ 51,681     $ (204,711,057 )     7,295,691  
Issuance of common stock for:                                          
  Exercise of warrants   -     -     -       -       -       -  
  Employee Stock Purchase Plan   10,978     110     13,120       -       -       13,230  
  Exercise of RSU or options   -     -     -       -       -       -  
  Cashless exercise of warrants   -     -     -       -       -       -  
  Private placement of common stock   930,790     9,308     1,112,746       -       -       1,122,054  
Costs associated with equity offering   -     -     -       -       -       -  
Reclassification of warrant liability upon exercise               -                       -  
Stock based compensation on stock options & RSU   -     -     284,950       -       -       284,950  
Foreign currency translation adjustment   -     -     -       (1,001 )     -       (1,001 )
Net loss   -     -     -       -       (715,280 )     (715,280 )
Balances at June 30, 2015   15,235,073   $ 152,351   $ 213,222,950     $ 50,680     $ (205,426,337 )   $ 7,999,644  
                                           
   
LIGHTPATH TECHNOLOGIES, INC.  
Non-GAAP Measures - EBITDA and Adjusted EBITDA  
Net income (loss) - GAAP and reconcilled to EBITDA and Adjusted EBITDA  
   
    (Unaudited)        
    Three months ended     Year ended  
    June 30,     June 30,  
    2015     2014     2015     2014  
                         
Net income (loss)   $ (367,234 )   $ 102,451     $ (715,280 )   $ (313,249 )
Depreciation and amortization     145,055       122,255       537,143       666,322  
Interest expense     5,217       13,219       31,549       36,681  
  EBITDA - Non GAAP Measure   $ (216,962 )   $ 237,925     $ (146,588 )   $ 389,754  
Change in fair value of warrant liability     839,347       (278,183 )     464,039       (93,520 )
  Adjusted EBITDA - Non GAAP Measure   $ 622,385     $ (40,258 )   $ 317,451     $ 296,234  
                                   

Contact Information