NETSOL Technologies Reports Fiscal Fourth Quarter and Year End 2023 Financial Results

NETSOL Technologies Inc.NETSOL Technologies Inc.
NETSOL Technologies Inc.
  • Recurring Revenue (Subscription and Support) of $6.8 Million; $6.9 Million on a Constant Currency Basis; $26 Million in Annual Recurring Revenue (Subscription and Support) Exceeded Fiscal 2023 Target of $25 Million

  • Net Revenue for the Quarter was $13.8 Million; $14.0 Million on a Constant Currency Basis

  • Services Revenues for the Quarter were $7.0 million; $7.1 Million on a Constant Currency Basis

  • Continued Progress Advancing Core Growth Initiatives

  • Company Targeting Revenue of $61 Million to $63 Million in Fiscal 2024; Expected increase of 16% to 20% compared to Fiscal 2023 revenue of $52.4 Million

ENCINO, Calif., Sept. 22, 2023 (GLOBE NEWSWIRE) -- NETSOL Technologies, Inc. (Nasdaq: NTWK), a global business services and enterprise application solutions provider, reported results for the fiscal fourth quarter and year ended June 30, 2023.

Fiscal Fourth Quarter 2023 Operational Highlights

  • Launched the Hubex API Library, the second product offering from the Company’s AppexNow marketplace, allowing customers to standardize all API integration procedures across multiple API services through a single integration

  • Implemented and went live with NFS Ascent for a Swedish bank operating across the Nordic and European regions, to support the bank’s lending business via the Cloud

  • Appointed Darryll Lewis as Managing Director of NETSOL Technologies Europe to drive business growth and innovation in this market; Hired two key sales personnel to promote expansion in the United States

  • Received numerous designations and accreditations establishing NETSOL as a premier Amazon Web Services partner committed to designing, building, and maintaining secure, reliable, and efficient cloud architectures

Fiscal Fourth Quarter 2023 Financial Results

Total net revenues for the fourth quarter of fiscal 2023 were $13.8 million, compared with $13.5 million in the prior year period. On a constant currency basis, total net revenues were $14.0 million.

  • Total subscription (SaaS and Cloud) and support revenues were $6.8 million compared with $6.1 million in the prior year period. Total subscription and support revenues on a constant currency basis were $6.9 million.

  • Total services revenues were $7.0 million compared with $6.5 million in the prior year period. Total services revenues on a constant currency basis were $7.1 million.

Gross profit for the fourth quarter of fiscal 2023 was $4.8 million (or 35.0% of net revenues), consistent with $4.8 million (or 35.6% of net revenues) in the fourth quarter of fiscal 2022. On a constant currency basis, gross profit for the fourth quarter of fiscal 2023 was $2.4 million (or 17.1% of net revenues as measured on a constant currency basis).

Operating expenses for the fourth quarter of fiscal 2023 were $7.7 million (or 56.0% of sales) compared to $6.4 million (or 47.0% of sales) for the fourth quarter of fiscal 2022. On a constant currency basis, operating expenses for the fourth quarter of fiscal 2023 increased to $9.0 million (or 63.9% of sales on a constant currency basis).

GAAP net loss attributable to NETSOL for the fourth quarter of fiscal 2023 totaled $(5.1 million) or $(0.45) per diluted share, compared with GAAP net loss of $(2.2 million) or $(0.19) per diluted share in the fourth quarter of fiscal 2022. On a constant currency basis, GAAP net loss attributable to NETSOL for the fourth quarter of fiscal 2023 totaled $(7.8 million) or $(0.69) per diluted share. Included in GAAP net loss attributable to NETSOL was a loss of $(610,000) on foreign exchange currency in the fourth quarter, compared to a gain of approximately $1.6 million in the prior year period. On a constant currency basis, NETSOL realized a loss of $(1.2 million) on foreign currency transactions.

Non-GAAP adjusted EBITDA for the fourth quarter of fiscal 2023 was a loss of $(4.2 million) or $(0.37) per diluted share, compared with non-GAAP adjusted EBITDA loss of $(1.4 million) or $(0.12) per diluted share in the fourth quarter of fiscal 2022 (see note regarding “Use of Non-GAAP Financial Measures,” below for further discussion of this non-GAAP measure).

Fiscal Full Year 2023 Financial Results

Total net revenues for the full year ended June 30, 2023, were $52.4 million, compared to $57.3 million in the prior year period. On a constant currency basis, total net revenues were $54.7 million.

  • Total subscription (SaaS and Cloud) and support revenues for the full year 2023 were $26.0 million compared with $28.3 million in the prior year period. Total subscription and support revenues on a constant currency basis were $26.7 million. The decrease in the full year total subscription and support revenue is related to a one-time catch-up in support revenue of approximately $3.5 million in fiscal year 2022.

  • Total services revenues for the full year 2023 were $24.1 million compared with $24.4 million in the prior year period. Total services revenues on a constant currency basis were $25.6 million. The increase in services revenues on a constant currency basis is primarily due to the increase in change requests, enhancements, and reimbursable costs.

Gross profit for the full year 2023 was $16.9 million (or 32.3% of net revenues), compared with $23.7 million (or 41.5% of net revenues) in full year 2022. On a constant currency basis, gross profit for the full year 2023 was $9.2 million (or 16.8% of net revenues as measured on a constant currency basis).

Operating expenses for the full year 2023 were $25.7 million (or 49.0% of sales) compared to $24.8 million (or 43.3% of sales) for full year 2022. On a constant currency basis, operating expenses for the full year 2023 were $30.4 million (or 55.7% of sales on a constant currency basis).

GAAP net loss attributable to NETSOL for the full year ended June 30, 2023 totaled $(5.2 million) or $(0.46) per diluted share, compared with GAAP net loss of $(851,000) or $(0.08) per diluted share for the full year ended June 30, 2022. On a constant currency basis, GAAP net loss attributable to NETSOL for the full year 2023 totaled $(12.3 million) or $(1.09) per diluted share. Included in GAAP net loss attributable to NETSOL was a gain of $6.7 million on foreign exchange currency, compared to a gain of approximately $4.3 million in the prior year period. On a constant currency basis, NETSOL realized a gain of $9.4 million on foreign currency transactions for the full year 2023.

Non-GAAP adjusted EBITDA for the full year 2023 was a loss of $(2.3 million) or $(0.20) per diluted share, compared with non-GAAP adjusted EBITDA of $1.8 million or $0.16 per diluted share in the full year 2022 (see note regarding “Use of Non-GAAP Financial Measures,” below for further discussion of this non-GAAP measure).

At June 30, 2023, cash and cash equivalents were $15.5 million. Total NETSOL stockholders’ equity at June 30, 2023 was $36.8 million, or $3.24 per share.

Management Commentary

NETSOL Co-Founder, Chairman and Chief Executive Officer Najeeb Ghauri stated, “From a financial perspective, our fourth quarter results fell short of our goals and expectations. However, this past quarter and full fiscal year was characterized by progress advancing our three core growth drivers that we believe will give current and prospective shareholders reason to be optimistic about what’s on the horizon for NETSOL. We continue to drive our transition to SaaS-based, recurring revenue and we’re seeing positive sequential and year-over-year growth, highlighted by our full-year subscription and support revenues exceeding our stated target of $25 million. As we seek interest from existing customers in converting to SaaS pricing and with new clients purchasing SaaS and cloud-based solutions, we expect our subscription and support revenues to be positioned for continued growth.

“Our ongoing transition to SaaS based pricing has also allowed us to implement significant cost reduction strategies across our business including the reduction of our head count by what we expect to be approximately 300 after a period of severance required by local laws that extend into the first and second quarters of fiscal 2024. As we continue to drive these initiatives, we expect to be able to better allocate capital to the growing, higher margin part of our business to drive profitability. Additionally, we continue to make strides on our expansion strategy into the North American markets. As previously mentioned, we have established a facility in Austin, Texas to support our United States operations, and we’re taking the time to staff it with the most qualified individuals to efficiently grow our business in this region.

“Our established markets throughout the Asia-Pacific region and Europe remain strong, and our pipeline continues to be active with several potential licensing deals in the works. We believe that we have the pieces in place to generate long-term growth for our business, and given our healthy pipeline, we are targeting $61 million to $63 million in revenue for the full fiscal year 2024, or 16% to 20% revenue growth. We are not satisfied with our current results, but we have a strategy in place that we are focusing our time, energy, and patience on executing, and we believe that this will yield long-term, sustainable growth and positive results for NETSOL.”

Conference Call

NETSOL Technologies management will hold a conference call today (September 22, 2023) at 9:00 a.m. Eastern time (6:00 a.m. Pacific time) to discuss these financial results. A question-and-answer session will follow management's presentation.

U.S. dial-in: 877-407-0789
International dial-in: 201-689-8562

Please call the conference telephone number 5-10 minutes prior to the start time or use this link for telephone access to the call via your web browser. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Investor Relations at 818-222-9195.

The conference call will be broadcasted live and available for replay here and via the Company Information section of NETSOL’s website.

A telephone replay of the conference call will be available approximately three hours after the call concludes through Friday, October 6, 2023.

Toll-free replay number: 844-512-2921
International replay number: 412-317-6671
Replay ID: 13741014

About NETSOL Technologies
NETSOL Technologies, Inc. (Nasdaq: NTWK) is a worldwide provider of IT and enterprise software solutions primarily serving the global leasing and finance industry. The Company’s suite of applications is backed by 40 years of domain expertise and supported by a committed team in eight strategically located support and delivery centers throughout the world. NFS, LeasePak, LeaseSoft or NFS Ascent® – help companies transform their Finance and Leasing operations, providing a fully automated asset-based finance solution covering the complete finance and leasing lifecycle.

Forward-Looking Statements
This press release may contain forward-looking statements relating to the development of the Company's products and services and future operating results, including statements regarding the Company that are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. The words “expects,” “anticipates,” variations of such words, and similar expressions, identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, but their absence does not mean that the statement is not forward-looking. These statements are not guarantees of future performance and are subject to certain risks, uncertainties, and assumptions that are difficult to predict. Factors that could affect the Company's actual results include the progress and costs of the development of products and services and the timing of the market acceptance, as well as the delay in recovery or a prolonged economic downturn that effects our Company, our customers and the world economy. The subject Companies expressly disclaim any obligation or undertaking to update or revise any forward looking statement contained herein to reflect any change in the company's expectations with regard thereto or any change in events, conditions or circumstances upon which any statement is based.

Use of Non-GAAP Financial Measures
The reconciliation of Adjusted EBITDA to net income, the most comparable financial measure based upon GAAP, as well as a further explanation of adjusted EBITDA, is included in the financial tables in Schedule 4 of this press release.

Investor Relations Contact:

IMS Investor Relations
netsol@imsinvestorrelations.com
+1 203-972-9200

NETSOL Technologies, Inc. and Subsidiaries
Schedule 1: Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

As of

 

As of

 

ASSETS

June 30, 2023

 

June 30, 2022

Current assets:

 

 

 

 

Cash and cash equivalents

$

15,533,254

 

 

$

23,963,797

 

 

Accounts receivable, net of allowance of $420,354 and $166,231

 

11,714,422

 

 

 

8,669,202

 

 

Revenues in excess of billings, net of allowance of $1,380,141 and $136,976

 

12,377,677

 

 

 

14,571,776

 

 

Other current assets

 

1,978,514

 

 

 

2,223,361

 

 

 

Total current assets

 

41,603,867

 

 

 

49,428,136

 

Revenues in excess of billings, net - long term

 

-

 

 

 

853,601

 

Property and equipment, net

 

6,161,186

 

 

 

9,382,624

 

Right of use assets - operating leases

 

1,151,575

 

 

 

969,163

 

Long term investment

 

25,396

 

 

 

1,059,368

 

Other assets

 

6,931

 

 

 

25,546

 

Intangible assets, net

 

127,931

 

 

 

1,587,670

 

Goodwill

 

9,302,524

 

 

 

9,302,524

 

 

 

Total assets

$

58,379,410

 

 

$

72,608,632

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

 

Accounts payable and accrued expenses

$

6,552,181

 

 

$

6,813,541

 

 

Current portion of loans and obligations under finance leases

 

5,779,510

 

 

 

8,567,145

 

 

Current portion of operating lease obligations

 

505,237

 

 

 

548,678

 

 

Unearned revenue

 

7,932,306

 

 

 

4,901,562

 

 

 

Total current liabilities

 

20,769,234

 

 

 

20,830,926

 

Loans and obligations under finance leases; less current maturities

 

176,229

 

 

 

476,223

 

Operating lease obligations; less current maturities

 

652,194

 

 

 

447,260

 

 

 

Total liabilities

 

21,597,657

 

 

 

21,754,409

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

Preferred stock, $.01 par value; 500,000 shares authorized;

 

-

 

 

 

-

 

 

Common stock, $.01 par value; 14,500,000 shares authorized;

 

 

 

 

 

12,284,887 shares issued and 11,345,856 outstanding as of June 30, 2023

 

 

 

 

 

12,196,570 shares issued and 11,257,539 outstanding as of June 30, 2022

 

122,850

 

 

 

121,966

 

 

Additional paid-in-capital

 

128,476,048

 

 

 

128,218,247

 

 

Treasury stock (at cost, 939,031 shares

 

 

 

 

as of June 30, 2023 and June 30, 2022)

 

(3,920,856

)

 

 

(3,920,856

)

 

Accumulated deficit

 

(44,896,186

)

 

 

(39,652,438

)

 

Other comprehensive loss

 

(45,975,156

)

 

 

(39,363,085

)

 

 

Total NetSol stockholders' equity

 

33,806,700

 

 

 

45,403,834

 

 

Non-controlling interest

 

2,975,053

 

 

 

5,450,389

 

 

 

Total stockholders' equity

 

36,781,753

 

 

 

50,854,223

 

 

 

Total liabilities and stockholders' equity

$

58,379,410

 

 

$

72,608,632

 

 

 

 

 

 

 

 

 

 

 


NETSOL Technologies, Inc. and Subsidiaries

Schedule 2: Consolidated Statement of Operations

 

 

 

 

 

 

 

 

 

For the Three Months

 

For the Years

 

 

 

Ended June 30,

 

Ended June 30,

 

 

 

2023

 

2022

 

2023

 

2022

Net Revenues:

 

 

 

 

 

 

 

 

License fees

$

20,735

 

 

$

952,386

 

 

$

2,269,564

 

 

$

4,539,260

 

 

Subscription and support

 

6,805,076

 

 

 

6,124,961

 

 

 

25,980,661

 

 

 

28,284,759

 

 

Services

 

6,964,538

 

 

 

6,467,083

 

 

 

24,142,990

 

 

 

24,423,960

 

 

 

Total net revenues

 

13,790,349

 

 

 

13,544,430

 

 

 

52,393,215

 

 

 

57,247,979

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

8,974,275

 

 

 

8,727,436

 

 

 

35,477,652

 

 

 

33,510,805

 

Gross profit

 

4,816,074

 

 

 

4,816,994

 

 

 

16,915,563

 

 

 

23,737,174

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

Selling, general and administrative

 

7,366,072

 

 

 

5,789,737

 

 

 

24,093,908

 

 

 

23,473,343

 

 

Research and development cost

 

356,820

 

 

 

580,533

 

 

 

1,601,613

 

 

 

1,342,154

 

 

 

Total operating expenses

 

7,722,892

 

 

 

6,370,270

 

 

 

25,695,521

 

 

 

24,815,497

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(2,906,818

)

 

 

(1,553,276

)

 

 

(8,779,958

)

 

 

(1,078,323

)

 

 

 

 

 

 

 

 

 

 

Other income and (expenses)

 

 

 

 

 

 

 

 

Interest expense

 

(252,920

)

 

 

(92,064

)

 

 

(765,030

)

 

 

(369,801

)

 

Interest income

 

212,293

 

 

 

532,336

 

 

 

1,217,850

 

 

 

1,655,883

 

 

Gain on foreign currency exchange transactions

 

(610,481

)

 

 

1,642,910

 

 

 

6,748,038

 

 

 

4,327,590

 

 

Share of net loss from equity investment

 

(1,040,753

)

 

 

(1,703,899

)

 

 

(1,033,243

)

 

 

(2,021,480

)

 

Other income (expense)

 

(662,953

)

 

 

(234,574

)

 

 

(605,570

)

 

 

(424,128

)

 

 

Total other income (expenses)

 

(2,354,814

)

 

 

144,709

 

 

 

5,562,045

 

 

 

3,168,064

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income taxes

 

(5,261,632

)

 

 

(1,408,567

)

 

 

(3,217,913

)

 

 

2,089,741

 

Income tax provision

 

(285,438

)

 

 

(462,201

)

 

 

(926,560

)

 

 

(988,938

)

Net income (loss)

 

(5,547,070

)

 

 

(1,870,768

)

 

 

(4,144,473

)

 

 

1,100,803

 

 

Non-controlling interest

 

472,354

 

 

 

(296,672

)

 

 

(1,099,275

)

 

 

(1,951,959

)

Net income (loss) attributable to NetSol

$

(5,074,716

)

 

$

(2,167,440

)

 

$

(5,243,748

)

 

$

(851,156

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

Basic

$

(0.45

)

 

$

(0.19

)

 

$

(0.46

)

 

$

(0.08

)

 

 

Diluted

$

(0.45

)

 

$

(0.19

)

 

$

(0.46

)

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

Basic

 

11,308,571

 

 

 

11,252,539

 

 

 

11,279,966

 

 

 

11,250,219

 

 

Diluted

 

11,308,571

 

 

 

1,252,539

 

 

 

11,279,966

 

 

 

11,250,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NETSOL Technologies, Inc. and Subsidiaries

Schedule 3: Consolidated Statement of Cash Flows

 

 

 

 

 

 

 

For the Years

 

 

 

Ended June 30,

 

 

 

2023

 

2022

Cash flows from operating activities:

 

 

 

 

Net income (loss)

$

(4,144,473

)

 

$

1,100,803

 

 

Adjustments to reconcile net income (loss) to net cash

 

 

 

 

provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

3,244,538

 

 

 

3,812,273

 

 

Provision for bad debts

 

 

1,702,744

 

 

 

23,388

 

 

Goodwill impairment

 

-

 

 

 

214,044

 

 

Impairment and share of net loss from investment under equity method

 

2,113,430

 

 

 

2,021,480

 

 

Loss on sale of assets

 

 

19,721

 

 

 

205,288

 

 

Stock based compensation

 

317,451

 

 

 

104,347

 

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

 

 

(6,860,983

)

 

 

(5,669,262

)

 

Revenues in excess of billing

 

 

1,514,305

 

 

 

(1,273,693

)

 

Other current assets

 

 

(131,108

)

 

 

469,194

 

 

Accounts payable and accrued expenses

 

 

709,758

 

 

 

1,121,308

 

 

Unearned revenue

 

 

3,524,188

 

 

 

931,452

 

 

Net cash provided by operating activities

 

2,009,571

 

 

 

3,060,622

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

Purchases of property and equipment

 

(1,639,438

)

 

 

(2,609,205

)

 

Sales of property and equipment

 

240,207

 

 

 

349,058

 

 

Net cash used in investing activities

 

(1,399,231

)

 

 

(2,260,147

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Purchase of treasury stock

 

 

-

 

 

 

(100,106

)

 

Purchase of subsidiary treasury stock

 

(61,124

)

 

 

(950,352

)

 

Proceeds from bank loans

 

270,292

 

 

 

941,841

 

 

Payments on finance lease obligations and loans - net

 

(928,160

)

 

 

(1,270,104

)

 

Net cash used in financing activities

 

(718,992

)

 

 

(1,378,721

)

Effect of exchange rate changes

 

(8,321,891

)

 

 

(9,163,111

)

Net decrease in cash and cash equivalents

 

(8,430,543

)

 

 

(9,741,357

)

Cash and cash equivalents at beginning of the period

 

23,963,797

 

 

 

33,705,154

 

Cash and cash equivalents at end of period

$

15,533,254

 

 

$

23,963,797

 

 

 

 

 

 

 

 

 


NETSOL Technologies, Inc. and Subsidiaries

Schedule 4: Reconciliation to GAAP

 

 

 

 

 

 

 

For the Three Months

 

For the Years

 

 

Ended June 30,

 

Ended June 30,

 

 

2023

 

2022

 

2023

 

2022

 

 

 

 

 

 

 

 

 

Net Income (loss) attributable to NetSol

 

$

(5,074,716

)

 

$

(2,167,440

)

 

$

(5,243,748

)

 

$

(851,156

)

Non-controlling interest

 

 

(472,354

)

 

 

296,672

 

 

 

1,099,275

 

 

 

1,951,959

 

Income taxes

 

 

285,438

 

 

 

462,201

 

 

 

926,560

 

 

 

988,938

 

Depreciation and amortization

 

 

725,069

 

 

 

942,602

 

 

 

3,244,538

 

 

 

3,812,273

 

Interest expense

 

 

252,920

 

 

 

92,064

 

 

 

765,030

 

 

 

369,801

 

Interest (income)

 

 

(212,293

)

 

 

(532,336

)

 

 

(1,217,850

)

 

 

(1,655,883

)

EBITDA

 

$

(4,495,936

)

 

$

(906,237

)

 

$

(426,195

)

 

$

4,615,932

 

Add back:

 

 

 

 

 

 

 

 

Non-cash stock-based compensation

 

 

118,892

 

 

 

26,122

 

 

 

317,451

 

 

 

104,347

 

Adjusted EBITDA, gross

 

$

(4,377,044

)

 

$

(880,115

)

 

$

(108,744

)

 

$

4,720,279

 

Less non-controlling interest (a)

 

 

208,924

 

 

 

(520,736

)

 

 

(2,154,850

)

 

 

(2,903,457

)

Adjusted EBITDA, net

 

$

(4,168,120

)

 

$

(1,400,851

)

 

$

(2,263,594

)

 

$

1,816,822

 

 

 

 

 

 

 

 

 

 

Weighted Average number of shares outstanding

 

 

 

 

 

 

 

 

Basic

 

 

11,308,571

 

 

 

11,252,539

 

 

 

11,279,966

 

 

 

11,250,219

 

Diluted

 

 

11,308,571

 

 

 

11,252,539

 

 

 

11,279,966

 

 

 

11,250,219

 

 

 

 

 

 

 

 

 

 

Basic adjusted EBITDA

 

$

(0.37

)

 

$

(0.12

)

 

$

(0.20

)

 

$

0.16

 

Diluted adjusted EBITDA

 

$

(0.37

)

 

$

(0.12

)

 

$

(0.20

)

 

$

0.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)The reconciliation of adjusted EBITDA of non-controlling interest

 

 

 

 

 

 

 

 

to net income attributable to non-controlling interest is as follows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (loss) attributable to non-controlling interest

 

$

(472,354

)

 

$

296,672

 

 

$

1,099,275

 

 

$

1,951,959

 

Income Taxes

 

 

54,809

 

 

 

98,614

 

 

 

253,158

 

 

 

258,468

 

Depreciation and amortization

 

 

191,326

 

 

 

256,201

 

 

 

905,002

 

 

 

1,096,709

 

Interest expense

 

 

79,233

 

 

 

27,515

 

 

 

237,162

 

 

 

109,361

 

Interest (income)

 

 

(65,708

)

 

 

(164,421

)

 

 

(369,197

)

 

 

(526,567

)

EBITDA

 

$

(212,694

)

 

$

514,581

 

 

$

2,125,400

 

 

$

2,889,930

 

Add back:

 

 

 

 

 

 

 

 

Non-cash stock-based compensation

 

 

3,770

 

 

 

6,155

 

 

 

29,450

 

 

 

13,527

 

Adjusted EBITDA of non-controlling interest

 

$

(208,924

)

 

$

520,736

 

 

$

2,154,850

 

 

$

2,903,457

 


Advertisement