Usio Announces Third Quarter 2022 Financial Results

Ninth Consecutive Quarter of Revenue Growth

Company's Card Segment - including PayFac - achieves all-time quarterly record for dollars and transactions processed, continuing strong growth trajectory

Activity at Output Solutions up 35% from year ago quarter

Usio, Inc: (Nasdaq:USIO), a leading cloud-based FinTech integrated payment solutions provider, today announced financial results for the third quarter, which ended September 30, 2022.

Louis Hoch, President and Chief Executive Officer of Usio, said, “I am pleased to report our ninth consecutive quarter of revenue growth on the strength of record quarterly processing performance in our Card segment, where PayFac continues to generate outstanding growth, and record quarterly revenues in Output Solutions resulting from ongoing success cross-selling the installed Usio customer base. We also experienced rapid growth in our high-margin ACH returned check transactions processed services, offsetting lower overall ACH volumes compared to a year ago attributable to last year's strong cryptocurrency market, which we have now almost entirely wound down. In our prepaid business, many of our larger pandemic relief and similar programs are entering their breakage and spoilage phase, where there is an estimated $18 million of potential future revenue sitting on cards which we expect to generate significant revenue and margin in the fourth quarter and over the next two years. These programs are now being augmented with new recurring revenue prepaid programs in both our traditional markets as well as in new markets, including healthcare, guaranteed income and commercial, such as MoviePass, where our unique technology and capabilities have proven a winning formula.

“I am also pleased to note that, on a sequential basis compared to the second quarter, our temporary cash burn was reduced in the third quarter. With the substantial cash expected to be collected from the breakage and spoilage in our prepaid business, as well as what we expect to be significant sequential revenue growth, we anticipate generating strong positive cash flow in the fourth quarter and in 2023. I am very excited to see the strength of our business model allowing for us to recover so quickly from the loss of our largest customer due to its bankruptcy in July of 2022. Our selling efforts, combined with our existing diverse client base, has both allowed us to recover from the lost revenue and has also created strong tailwinds for Q4 and into 2023.

"One of the many advantages of our diversified channel strategy is our ability to grow revenues despite headwinds in any individual segment. Our sales pipeline is robust, most notably in our PayFac business, but also with exciting new prepaid programs that have yet to materially contribute but are now live, including the aforementioned MoviePass, which signed up over 700,000 customers upon its announcement of a launch, as well as an integrated program with a county on the West Coast that has the potential to be one of the largest programs in the Company’s history for both payment processing and for printing and mailing of notices. Year to date, revenues are up in each of our business lines. Consequently, together with our confidence in the resumption of processing volumes growth, we are maintaining our outlook of 12% - 18% revenue growth for the year, conditioned on favorable economic conditions."

Quarterly Processing and Transaction Volumes

Total payment transactions processed in the third quarter of 2022 were 10.3 million, an increase of 17% over the same quarter of last year. Total payment dollars processed through all payment channels in the third quarter of 2022 were $1.45 billion, down compared to last year’s third quarter, mainly attributable to our exit from the crypto currency market.

In our Card segment, dollars processed were up 7% and transactions processed were up 41% from a year ago; both metrics are a new all-time high for the company. Prepaid Card Load Volume was down 41%, transactions processed were up 5% and purchase dollars processed were down 26% from the same quarter a year ago, as government assistance programs for the COVID-19 pandemic have begun to wind down from their record high's a year ago. ACH electronic check transaction volume was up 4%, electronic check dollars processed were down 36% and return check transactions processed were up dramatically by 72% compared to a year ago. Increases in return check transactions is due to the continued recovery from our consumer lending customer base, while dollars processed decreased due to the loss of high ticket transactions in the cryptocurrency space. Transactions/pieces processed at Output Solutions were up 35% from the same period in 2021.

Share Repurchase Program

During the third quarter, the company repurchased approximately 140,769 shares at a cost of approximately $311,667, with an average per share cost of $2.21. In the nine months ended September 30, 2022, the company has purchased approximately 327,438 shares at a cost of approximately $768,539, with an average per share cost of $2.35. Since the initiation of the program on May 13, 2022, the company has purchased approximately 463,016 shares at a cost of approximately $1,001,149, with an average per share cost of $2.16.

Third Quarter 2022 Revenue Detail

Revenues for the quarter ended September 30, 2022 increased 4% to $16.4 million, reflecting growth in the Credit Card, Prepaid and Usio Output Solutions lines of business.

 

 

Three Months Ended September 30, 2022

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACH and complementary service revenue

 

$

3,242,794

 

 

$

3,733,453

 

 

$

(490,659

)

 

 

(13

)%

Credit card revenue

 

 

6,842,065

 

 

 

6,509,344

 

 

 

332,721

 

 

 

5

%

Prepaid card services revenue

 

 

1,576,871

 

 

 

2,004,657

 

 

 

(427,786

)

 

 

(21

)%

Output solutions revenue

 

 

4,734,030

 

 

 

3,573,616

 

 

 

1,160,414

 

 

 

32

%

Total Revenue

 

$

16,395,760

 

 

$

15,821,070

 

 

$

574,690

 

 

 

4

%

 

 

Nine Months Ended September 30, 2021

 

 

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACH and complementary service revenue

 

$

10,985,722

 

 

$

10,813,806

 

 

$

171,916

 

 

 

2

%

Credit card revenue

 

 

20,495,984

 

 

$

18,791,129

 

 

 

1,704,855

 

 

 

9

%

Prepaid card services revenue

 

 

5,733,428

 

 

$

3,968,764

 

 

 

1,764,664

 

 

 

44

%

Output solutions revenue

 

 

13,507,655

 

 

 

10,942,062

 

 

 

2,565,593

 

 

 

23

%

Total Revenue

 

$

50,722,789

 

 

$

44,515,761

 

 

$

6,207,028

 

 

 

14

%

Gross profits for the quarter were $3.1 million while gross margins were 19.1%. Margins reflect revenue mix in the quarter, primarily a decrease in our highest margin, ACH business, and an increase in the revenue from lower margin business lines.

Other selling, general and administrative expenses were $3.7 million for the quarter ended September 30, 2022, up 29% compared to $2.8 million in the prior year period. The increase reflects continued investments in our ACH, PayFac, Prepaid and Output Solutions business lines, a substantial portion of which represents an investment in strengthening our infrastructure to not only support our current growth, but specifically to assure we can provide the service levels in customer support for anticipated new cardholders and other clients.

We reported an operating loss of $1.7 million for the quarter and Adjusted EBITDA1 loss of $0.5 million in the quarter. We reported a net loss of $1.8 million, or ($0.09) per share, for the quarter ended September 30, 2021 compared to a net income of $0.1 million, or $0.01 per share, for the same period in the prior year. Contributions to this loss include increased revenue contribution from lower margin lines of business and continued investments to support our current growth, customer support service levels, security and IT infrastructure, as well as staffing and employee retention.

Adjusted Operating Cash Flows (excluding merchant reserve funds, prepaid card load assets, customer deposits and net operating lease assets and obligations) used was $1.1 million for the nine months ended September 30, 2022. Cash flows used by operating activities was $22.8 million for the nine months ended September 30, 2022, compared to cash flows provided by operating activities of $8.7 million in the same period a year ago, primarily due to timing differences between periods.

We continue to be in solid financial condition with $4.6 million in cash and cash equivalents on September 30, 2022.

____________________________________

1 Please see reconciliation of GAAP to Non-GAAP Financial Measures

Conference Call and Webcast

Usio, Inc.'s management will host a conference call on Wednesday, November 9, 2022 at 5:00 pm Eastern time to review financial results and provide a business update. To listen to the conference call, interested parties within the U.S. should call +1-844-883-3890. International callers should call +1-412-317-9246. All callers should ask for the Usio conference call. The conference call will also be available through a live webcast, which can be accessed via the company’s website at www.usio.com/investors.

A replay of the call will be available approximately one hour after the end of the call through November 23, 2022. The replay can be accessed via the Company’s website or by dialing +1-877-344-7529 (U.S.) or +1-412-317-0088 (international). The replay conference playback code is 8132750.

About Usio, Inc.

Usio, Inc. (Nasdaq: USIO), a leading, cloud-based, integrated FinTech electronic payment solutions provider, offers a wide range of payment solutions to merchants, billers, banks, service bureaus, crypto exchanges, and card issuers. The Company operates credit, debit/prepaid, and ACH payment processing platforms to deliver convenient, world-class payment solutions and services to their clients. The company, through its Usio Output Solutions division, offers services relating to electronic bill presentment, document composition, document decomposition and printing and mailing services. The strength of the Company lies in its ability to provide tailored solutions for card issuance, payment acceptance, and bill payments as well as its unique technology in the prepaid sector. Usio is headquartered in San Antonio, Texas, and has an additional office in Austin, Texas. Websites: www.usio.com, www.payfacinabox.com, www.akimbocard.com and www.usiooutput.com. Find us on Facebook® and Twitter.

About Non-GAAP Financial Measures

This press release includes non-GAAP financial measures, EBITDA and adjusted EBITDA, as defined in Regulation G of the Securities and Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP, but believes that also discussing non-GAAP financial measures provides investors with financial measures it uses in the management of its business. The Company defines EBITDA as operating income (loss), before interest, taxes, depreciation and amortization of intangibles. The Company defines adjusted EBITDA as EBITDA, as defined above, plus non-cash stock option costs and certain non-recurring items, such as costs related to acquisitions. These measures may not be comparable to similarly titled measures reported by other companies. Management uses EBITDA and adjusted EBITDA as indicators of the Company's operating performance and ability to fund acquisitions, capital expenditures and other investments and, in the absence of refinancing options, to repay debt obligations.

Management believes EBITDA and adjusted EBITDA are helpful to investors in evaluating the Company's operating performance because non-cash costs and other items that management believes are not indicative of its results of operations are excluded. EBITDA and adjusted EBITDA are supplemental non-GAAP measures, which have limitations as an analytical tool. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Non-GAAP financial measures do not reflect a comprehensive system of accounting, may differ from GAAP measures with the same names, and may differ from non-GAAP financial measures with the same or similar names that are used by other companies. For a description of our use of EBITDA and adjusted EBITDA, and a reconciliation of EBITDA and adjusted EBITDA to operating income (loss), see the section of this press release titled "Non-GAAP Reconciliation."

FORWARD-LOOKING STATEMENTS DISCLAIMER

Except for the historical information contained herein, the matters discussed in this release include forward-looking statements which are covered by safe harbors. Those statements include, but may not be limited to, all statements regarding management's intent, belief and expectations, such as statements concerning our future and our operating and growth strategy. These forward-looking statements are identified by the use of words such as "believe," "intend," "look forward," "anticipate," "continue,” "potential," and "expect" among others. Forward-looking statements in this press release are subject to certain risks and uncertainties inherent in the Company's business that could cause actual results to vary, including such risks related to an economic downturn as a result of the COVID-19 pandemic, or overall economic challenges including performance of the cryptocurrency industry, supply chain disruptions, risks related to retaining and hiring qualified employees, the realization of opportunities from the IMS acquisition, the management of the Company's growth, the loss of key resellers, the relationships with the Automated Clearinghouse network, bank sponsors, third-party card processing providers and merchants, the security of our software, hardware and information, the volatility of the stock price, the need to obtain additional financing, risks associated with new legislation, and compliance with complex federal, state and local laws and regulations, and other risks detailed from time to time in the Company's filings with the Securities and Exchange Commission including its annual report on Form 10-K for the fiscal year ended December 31, 2021. One or more of these factors have affected, and in the future, could affect the Company’s businesses and financial results in the future and could cause actual results to differ materially from plans and projections. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the objectives and plans will be achieved. All forward-looking statements made in this release are based on information presently available to management. The Company assumes no obligation to update any forward-looking statements, except as required by law.

USIO, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

2022

 

 

December 31,

2021

 

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

4,613,123

 

 

$

7,255,321

 

Accounts receivable, net

 

 

3,569,082

 

 

 

4,979,493

 

Settlement processing assets

 

 

49,697,691

 

 

 

63,824,646

 

Prepaid card load assets

 

 

15,318,411

 

 

 

36,590,893

 

Customer deposits

 

 

1,585,586

 

 

 

1,364,193

 

Inventory

 

 

420,432

 

 

 

434,532

 

Prepaid expenses and other

 

 

545,435

 

 

 

426,963

 

Current assets before merchant reserves

 

 

75,749,760

 

 

 

114,876,041

 

Merchant reserves

 

 

5,654,729

 

 

 

6,381,153

 

Total current assets

 

 

81,404,489

 

 

 

121,257,194

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

3,407,021

 

 

 

3,607,157

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

Intangibles, net

 

 

2,843,327

 

 

 

4,163,894

 

Deferred tax asset, net

 

 

1,504,000

 

 

 

1,504,000

 

Operating lease right-of-use assets

 

 

2,932,812

 

 

 

2,802,113

 

Other assets

 

 

355,357

 

 

 

345,357

 

Total other assets

 

 

7,635,496

 

 

 

8,815,364

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

92,447,006

 

 

$

133,679,715

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

612,189

 

 

$

1,400,100

 

Accrued expenses

 

 

2,371,178

 

 

 

2,325,665

 

Operating lease liabilities, current portion

 

 

537,034

 

 

 

504,027

 

Equipment loan, current portion

 

 

56,429

 

 

 

54,760

 

Settlement processing obligations

 

 

49,697,691

 

 

 

63,824,646

 

Prepaid card load obligations

 

 

15,318,411

 

 

 

36,590,893

 

Customer deposits

 

 

1,585,586

 

 

 

1,364,193

 

Deferred revenues

 

 

 

 

 

17,647

 

Current liabilities before merchant reserve obligations

 

 

70,178,518

 

 

 

106,081,931

 

Merchant reserve obligations

 

 

5,654,729

 

 

 

6,381,153

 

Total current liabilities

 

 

75,833,247

 

 

 

112,463,084

 

 

 

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Equipment loan, non-current portion

 

 

28,893

 

 

 

71,434

 

Operating lease liabilities, non-current portion

 

 

2,581,645

 

 

 

2,476,291

 

Total liabilities

 

 

78,443,785

 

 

 

115,010,809

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 10,000,000 shares authorized; -0- shares outstanding at September 30, 2022 (unaudited) and December 31, 2021, respectively

 

 

 

 

 

 

Common stock, $0.001 par value, 200,000,000 shares authorized; 26,966,300 and 26,807,145 issued, and 25,263,333 and 25,473,453 outstanding at September 30, 2022 (unaudited) and December 31, 2021, respectively

 

 

195,391

 

 

 

195,235

 

Additional paid-in capital

 

 

93,811,189

 

 

 

93,100,129

 

Treasury stock, at cost; 1,702,967 and 1,333,692 shares at September 30, 2022 (unaudited) and December 31, 2021, respectively

 

 

(3,299,099

)

 

 

(2,404,458

)

Deferred compensation

 

 

(5,992,070

)

 

 

(6,842,195

)

Accumulated deficit

 

 

(70,712,190

)

 

 

(65,379,805

)

Total stockholders' equity

 

 

14,003,221

 

 

 

18,668,906

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

92,447,006

 

 

$

133,679,715

 

USIO, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

16,395,760

 

 

$

15,821,070

 

 

$

50,722,789

 

 

$

44,515,761

 

Cost of services

 

 

13,261,240

 

 

 

11,787,439

 

 

 

40,819,236

 

 

 

33,447,448

 

Gross profit

 

 

3,134,520

 

 

 

4,033,631

 

 

 

9,903,553

 

 

 

11,068,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

515,992

 

 

 

343,567

 

 

 

1,540,375

 

 

 

988,567

 

Other SG&A expenses

 

 

3,679,484

 

 

 

2,844,205

 

 

 

11,323,326

 

 

 

8,349,452

 

Depreciation and amortization

 

 

640,599

 

 

 

634,912

 

 

 

2,163,468

 

 

 

1,884,268

 

Total selling, general and administrative expenses

 

 

4,836,075

 

 

 

3,822,684

 

 

 

15,027,169

 

 

 

11,222,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

(1,701,555

)

 

 

210,947

 

 

 

(5,123,616

)

 

 

(153,974

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income and (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

2,728

 

 

 

1,767

 

 

 

4,475

 

 

 

6,403

 

Interest expense

 

 

(943

)

 

 

(1,480

)

 

 

(3,244

)

 

 

(2,964

)

Other income and (expense), net

 

 

1,785

 

 

 

287

 

 

 

1,231

 

 

 

3,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before income taxes

 

 

(1,699,770

)

 

 

211,234

 

 

 

(5,122,385

)

 

 

(150,535

)

Income tax expense

 

 

70,000

 

 

 

70,000

 

 

 

210,000

 

 

 

210,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (Loss)

 

$

(1,769,770

)

 

$

141,234

 

 

$

(5,332,385

)

 

$

(360,535

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per common share:

 

$

(0.09

)

 

$

0.01

 

 

$

(0.26

)

 

$

(0.02

)

Diluted income (loss) per common share:

 

$

(0.09

)

 

$

0.01

 

 

$

(0.26

)

 

$

(0.02

)

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

20,371,654

 

 

 

20,033,515

 

 

 

20,322,934

 

 

 

19,986,279

 

Diluted

 

 

20,371,654

 

 

 

24,935,517

 

 

 

20,322,934

 

 

 

19,986,279

 

USIO, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

Operating Activities

 

 

 

 

 

 

 

 

Net (loss)

 

$

(5,332,385

)

 

$

(360,535

)

Adjustments to reconcile net (loss) to net cash provided (used) by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

842,901

 

 

 

480,368

 

Amortization

 

 

1,320,567

 

 

 

1,403,900

 

Bad debt

 

 

 

 

 

87,190

 

Stock-based compensation

 

 

1,540,375

 

 

 

988,567

 

Amortization of warrant costs

 

 

20,965

 

 

 

26,955

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

1,410,411

 

 

 

(1,410,805

)

Prepaid expenses and other

 

 

(118,472

)

 

 

54,709

 

Operating lease right-of-use assets

 

 

(130,699

)

 

 

(249,863

)

Other assets

 

 

14,100

 

 

 

(45,209

)

Inventory

 

 

 

 

 

23,000

 

Accounts payable and accrued expenses

 

 

(742,398

)

 

 

765,512

 

Operating lease liabilities

 

 

138,361

 

 

 

258,896

 

Prepaid card load obligations

 

 

(21,272,482

)

 

 

7,474,626

 

Merchant reserves

 

 

(726,424

)

 

 

(1,004,402

)

Customer deposits

 

 

221,393

 

 

 

200,028

 

Deferred revenue

 

 

(17,647

)

 

 

(35,690

)

Net cash provided (used) by operating activities

 

 

(22,831,434

)

 

 

8,657,247

 

 

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(642,764

)

 

 

(999,493

)

Net cash (used) by investing activities

 

 

(642,764

)

 

 

(999,493

)

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

Proceeds from equipment loan

 

 

 

 

 

165,996

 

Payments on equipment loan

 

 

(40,872

)

 

 

(26,446

)

Purchases of treasury stock

 

 

(894,641

)

 

 

(198,350

)

Net cash (used) by financing activities

 

 

(935,513

)

 

 

(58,800

)

 

 

 

 

 

 

 

 

 

Change in cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves

 

 

(24,409,711

)

 

 

7,598,954

 

Cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves, beginning of year

 

 

51,591,560

 

 

 

22,192,225

 

 

 

 

 

 

 

 

 

 

Cash, Cash Equivalents, Prepaid Card Loads, Customer Deposits and Merchant Reserves, End of Period

 

$

27,181,849

 

 

$

29,791,179

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

3,244

 

 

$

2,964

 

Income taxes

 

 

 

 

 

92,850

 

Non-cash transactions:

 

 

 

 

 

 

 

 

Issuance of deferred stock compensation

 

 

166,330

 

 

 

 

USIO, INC.

STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

(UNAUDITED)

 

 

 

Common Stock

 

 

Additional Paid- In

 

 

Treasury

 

 

Deferred

 

 

Accumulated

 

 

Total Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Stock

 

 

Compensation

 

 

Deficit

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2021

 

 

26,807,145

 

 

$

195,235

 

 

$

93,100,129

 

 

$

(2,404,458

)

 

$

(6,842,195

)

 

$

(65,379,805

)

 

$

18,668,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

61,600

 

 

 

62

 

 

 

267,856

 

 

 

 

 

 

(12,330

)

 

 

 

 

 

255,588

 

Warrant compensation costs

 

 

 

 

 

 

 

 

8,985

 

 

 

 

 

 

 

 

 

 

 

 

8,985

 

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

295,092

 

 

 

 

 

 

295,092

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(66,494

)

 

 

 

 

 

 

 

 

(66,494

)

Net (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,622,270

)

 

 

(1,622,270

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2022

 

 

26,868,745

 

 

$

195,297

 

 

$

93,376,970

 

 

$

(2,470,952

)

 

$

(6,559,433

)

 

$

(67,002,075

)

 

$

17,539,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

54,233

 

 

 

52

 

 

 

258,636

 

 

 

 

 

 

 

 

 

 

 

 

258,688

 

Warrant compensation costs

 

 

 

 

 

 

 

 

8,985

 

 

 

 

 

 

 

 

 

 

 

 

8,985

 

Reversal of deferred compensation amortization that did not vest

 

 

(85,000

)

 

 

(85

)

 

 

(176,465

)

 

 

 

 

 

97,621

 

 

 

 

 

 

(78,929

)

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

293,942

 

 

 

 

 

 

293,942

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(480,095

)

 

 

 

 

 

 

 

 

(480,095

)

Net (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,940,345

)

 

 

(1,940,345

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2022

 

 

26,837,978

 

 

$

195,264

 

 

$

93,468,126

 

 

$

(2,951,047

)

 

$

(6,167,870

)

 

$

(68,942,420

)

 

$

15,602,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

163,322

 

 

 

162

 

 

 

406,083

 

 

 

 

 

 

(154,000

)

 

 

 

 

 

252,245

 

Warrant compensation costs

 

 

 

 

 

 

 

 

2,995

 

 

 

 

 

 

 

 

 

 

 

 

2,995

 

Reversal of deferred compensation amortization that did not vest

 

 

(35,000

)

 

 

(35

)

 

 

(66,015

)

 

 

 

 

 

37,837

 

 

 

 

 

 

(28,213

)

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

291,963

 

 

 

 

 

 

291,963

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(348,052

)

 

 

 

 

 

 

 

 

(348,052

)

Net (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,769,770

)

 

 

(1,769,770

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2022

 

 

26,966,300

 

 

$

195,391

 

 

$

93,811,189

 

 

$

(3,299,099

)

 

$

(5,992,070

)

 

$

(70,712,190

)

 

$

14,003,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

26,260,776

 

 

$

194,692

 

 

$

89,659,433

 

 

$

(2,165,721

)

 

$

(5,926,872

)

 

$

(65,058,171

)

 

$

16,703,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

51,000

 

 

 

51

 

 

 

120,484

 

 

 

 

 

 

 

 

 

 

 

 

120,535

 

Warrant compensation costs

 

 

 

 

 

 

 

 

8,985

 

 

 

 

 

 

 

 

 

 

 

 

8,985

 

Cashless warrant exercise

 

 

19,795

 

 

 

19

 

 

 

(19

)

 

 

 

 

 

 

 

 

 

 

 

 

Reversal of deferred compensation amortization that did not vest

 

 

(17,111

)

 

 

(17

)

 

 

(48,599

)

 

 

 

 

 

5,994

 

 

 

 

 

 

(42,622

)

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

249,801

 

 

 

 

 

 

249,801

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(49,454

)

 

 

 

 

 

 

 

 

(49,454

)

Net (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(720,252

)

 

 

(720,252

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2021

 

 

26,314,460

 

 

$

194,745

 

 

$

89,740,284

 

 

$

(2,215,175

)

 

$

(5,671,077

)

 

$

(65,778,423

)

 

$

16,270,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

61,556

 

 

 

61

 

 

 

150,481

 

 

 

 

 

 

 

 

 

 

 

 

150,542

 

Warrant compensation costs

 

 

 

 

 

 

 

 

8,985

 

 

 

 

 

 

 

 

 

 

 

 

8,985

 

Reversal of deferred compensation amortization that did not vest

 

 

(115,000

)

 

 

(115

)

 

 

(237,085

)

 

 

 

 

 

158,096

 

 

 

 

 

 

(79,104

)

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

245,847

 

 

 

 

 

 

245,847

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(29,810

)

 

 

 

 

 

 

 

 

(29,810

)

Net income for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

218,483

 

 

 

218,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2021

 

 

26,261,016

 

 

$

194,691

 

 

$

89,662,665

 

 

$

(2,244,985

)

 

$

(5,267,134

)

 

$

(65,559,940

)

 

$

16,785,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

49,322

 

 

 

76

 

 

 

108,146

 

 

 

 

 

 

20,785

 

 

 

 

 

 

129,007

 

Warrant compensation cost

 

 

 

 

 

 

 

 

8,985

 

 

 

 

 

 

 

 

 

 

 

 

8,985

 

Cashless warrant exercise

 

 

19,950

 

 

 

20

 

 

 

(20

)

 

 

 

 

 

 

 

 

 

 

 

 

Reversal of deferred compensation amortization that did not vest

 

 

(41,000

)

 

 

(41

)

 

 

(77,164

)

 

 

 

 

 

52,434

 

 

 

 

 

 

(24,771

)

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

239,331

 

 

 

 

 

 

239,331

 

Purchase of treasury stock

 

 

 

 

 

 

 

 

 

 

 

(119,086

)

 

 

 

 

 

 

 

 

(119,086

)

Net income for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141,234

 

 

 

141,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

26,289,288

 

 

$

194,746

 

 

$

89,702,612

 

 

$

(2,364,071

)

 

$

(4,954,584

)

 

$

(65,418,706

)

 

$

17,159,997

 

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Operating income (Loss) to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (Loss)

 

$

(1,701,555

)

 

$

210,947

 

 

$

(5,123,616

)

 

$

(153,974

)

Depreciation and amortization

 

 

640,599

 

 

 

634,912

 

 

 

2,163,468

 

 

 

1,884,268

 

EBITDA

 

 

(1,060,956

)

 

 

845,859

 

 

 

(2,960,148

)

 

 

1,730,294

 

Non-cash stock-based compensation expense, net

 

 

515,992

 

 

 

343,567

 

 

 

1,540,375

 

 

 

988,567

 

Adjusted EBITDA

 

$

(544,964

)

 

$

1,189,426

 

 

$

(1,419,773

)

 

$

2,718,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Adjusted EBITDA margins:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

16,395,760

 

 

$

15,821,070

 

 

$

50,722,789

 

 

$

44,515,761

 

Adjusted EBITDA

 

 

(544,964

)

 

 

1,189,426

 

 

 

(1,419,773

)

 

 

2,718,861

 

Adjusted EBITDA margins

 

 

(3.3

)%

 

 

7.5

%

 

 

(2.8

)%

 

 

6.1

%

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.