Adjusted EBITDA of $0.6 million and net loss of $(2.2) million,
including non-recurring merger-related expenses of $1.7 million, for the
second quarter of 2015, the company's first reporting period following
its merger with Advanced Photonix, Inc.
Luna Innovations Incorporated (NASDAQ: LUNA) today announced its
financial results for the three months and six months ended June 30,
2015, the company's first reporting period following its merger with
Advanced Photonix, Inc. ("API").
The company's adjusted earnings before interest, taxes, depreciation and
amortization ("Adjusted EBITDA") was $0.6 million for the second quarter
of 2015 compared to an Adjusted EBITDA loss of $(0.5) million for the
second quarter of 2014. Net loss for the second quarter of 2015 was
$(2.2) million compared to a net loss of $(0.9) million for the second
quarter of 2014. For the six months ended June 30, 2015, Adjusted EBITDA
was $0.2 million compared to $(2.0) million for the first six months of
2014. Net loss for the six months ended June 30, 2015 was $(4.8) million
compared to net income of $7.6 million for the first six months of 2014.
“Our positive Adjusted EBITDA in this first quarter following our merger
with Advanced Photonix clearly demonstrates the value that we expected
to achieve in combining these two companies,” said My Chung, president
and chief executive officer of Luna. "With the expected level of
deployment of new fiber optic networks, including 100G networks in Asia
and North America, creating significant potential demand for our high
speed optical receiver and detector products and with the rate of growth
that we have seen in our historical test and measurement equipment, I
believe we are well positioned for growth."
-
Total revenues for the second quarter of 2015 were $10.0 million,
including revenues from API's business from the date of the closing of
the merger on May 8, 2015 through June 30, 2015.
-
Products and licensing revenues for the second quarter of 2015 were
$6.3 million, including revenues from API's business from the closing
of the merger through June 30, 2015.
-
Revenues from sales of legacy Luna products increased $0.7
million, or 35%, for the second quarter of 2015 compared to the
second quarter of 2014.
-
Gross margin for the second quarter of 2015 improved to 42% compared
to 38% for the second quarter of 2014.
"With our potential for accelerated growth and spreading our operating
costs over a broader revenue base, we remain excited about the
opportunity for improved financial results in the coming periods,” Chung
said.
Second Quarter Financial Summary
Total revenues for the three months ended June 30, 2015, were $10.0
million, compared to $5.2 million for the same period of 2014. Revenues
of $10.0 million included $4.0 million of revenue from the operations of
API for the period from May 8, 2015, the date of the closing of the
merger, through June 30, 2015. The increase in legacy Luna revenues
resulted primarily from growth in the products and licensing segment,
whose revenues grew by 35% to $2.7 million during the second quarter of
2015, compared to $2.0 million during the same period in 2014, driven by
increased sales of the company's ODiSI products for measurement of
strain and temperature.
Gross profit increased to $4.2 million, or 42% of total revenues, for
the three months ended June 30, 2015, compared to gross profit of $2.0
million, or 38% of total revenues, for the same period in 2014. The
improved margin resulted from the change in revenue mix, with products
and licensing revenues, which typically provide a higher gross margin
than technology development revenues, representing a higher proportion
of total revenues in the second quarter of 2015. This change in revenue
mix was attributable to the merger, as well as growth in sales of Luna's
products.
Selling, general and administrative expenses increased to $5.5 million
for the second quarter of 2015, compared to $2.5 million for the second
quarter of 2014. Selling, general and administrative expenses of $5.5
million in the second quarter of 2015 included $1.7 million of
non-recurring costs associated with the merger. Selling, general and
administrative expenses for the three months ended June 30, 2015 also
include $0.3 million in incremental depreciation and amortization
expense due to the accounting for the merger with API and the related
step up in bases of the API assets acquired.
Research, development and engineering expenses increased to $0.8 million
for the second quarter of 2015 compared to $0.5 million for the second
quarter of 2014. Research, development and engineering expenses for the
second quarter of 2015 included $0.4 million of costs from the
operations of API from the date of the closing of the merger through
June 30, 2015.
Growth in revenues and margins were offset by increased operating
expenses, particularly as a result of the costs incurred in connection
with the merger, resulting in an operating loss of $(2.1) million for
the second quarter of 2015 compared to an operating loss of $(1.0)
million for the same period in 2014. Excluding the $1.7 million of
non-recurring transaction expenses related to the merger, the company's
operating loss would have been $(0.4) million for the second quarter of
2015, an improvement of $0.6 million compared to the second quarter of
2014.
Net loss attributable to common stockholders for the second quarter of
2015 was $(2.2) million compared to a net loss attributable to common
stockholders of $(0.9) million during the second quarter of 2014.
Adjusted EBITDA improved to $0.6 million for the second quarter of 2015,
compared to $(0.5) million for the second quarter of 2014.
Year to Date Financial Summary
For the six months ended June 30, 2015, revenues were $15.4 million
compared to $9.7 million for the six months ended June 30, 2014.
Revenues for the six months ended June 30, 2015 included $4.0 million of
revenues from API during the period from the closing of the merger with
API through June 30, 2015. Revenues from Luna's legacy business grew
$1.7 million, or 17% for the first six months of 2015 compared to the
first six months of 2014. The increased revenue from Luna's legacy
business resulted primarily from increased sales of the company's ODiSI
and Optical Backscatter Reflectometer products.
Gross profit increased to $6.5 million, or 42% of total revenues, for
the six months ended June 30, 2015 compared to $3.5 million, or 36% of
total revenues for the first six months of 2014. The improved margin is
attributable to the greater proportion of product sales within the total
revenue mix as a result of the addition of revenues from API's business
in the company's operating results as well as the continued growth in
sales of the legacy Luna products.
Selling, general and administrative expenses increased to $10.1 million
for the six months ended June 30, 2015 compared to $5.2 million for the
six months ended June 30, 2014. Selling, general and administrative
expenses for the first six months of 2015 include $3.5 million of
non-recurring merger- related expenses. Research, development and
engineering costs were $1.1 million for the six months ended June 30,
2014 compared to $1.2 million for the first six months of 2014.
Research, development and engineering expenses for the first half of
2015 included $0.2 million in labor and associated benefit costs of the
company's medical shape sensing business that it sold in January 2014.
Research, development and engineering expenses for the first half of
2015 include $0.4 million of expenses related to the operations of API
for the period from the closing of the merger through June 30, 2015.
Net loss attributable to common stockholders was $(4.8) million for the
six months ended June 30, 2015 compared to net income attributable to
common stockholders of $7.6 million for the six months ended June 30,
2014. Net income for the first half of 2014 was favorably impacted by an
after-tax gain on discontinued operations of $9.3 million resulting from
the sale of the company's medical shape sensing business in January
2014. Adjusted EBITDA improved to $0.2 million for the six months ended
June 30, 2015 compared to adjusted EBITDA loss of $(2.0) million for the
six months ended June 30, 2014.
Non-GAAP Measures
In evaluating the operating performance of its business, Luna’s
management considers Adjusted EBITDA, which excludes certain charges and
credits that are required by generally accepted accounting principles
(“GAAP”). Adjusted EBITDA provides useful information to both management
and investors by excluding the effect of certain non-cash expenses and
items that the company believes may not be indicative of its operating
performance, because either they are unusual and the company does not
expect them to recur in the ordinary course of its business or they are
unrelated to the ongoing operation of the business in the ordinary
course, including expenses incurred in connection with Luna's merger
with API. Adjusted EBITDA should be considered in addition to results
prepared in accordance with GAAP, but should not be considered a
substitute for, or superior to, GAAP results. Adjusted EBITDA has been
reconciled to the nearest GAAP measure in the table following the
financial statements attached to this press release.
Conference Call Information
As previously announced, Luna will conduct an investor conference call
at 5:00 p.m. (EDT) today to discuss its financial results and business
developments for the second quarter of 2015. The call can be accessed by
dialing 855.236.2056 domestically or 267.753.2162 internationally prior
to the start of the call. The participant access code is 3056296.
Investors are advised to dial in at least five minutes prior to the call
to register. The conference call will also be webcast live over the
Internet. The webcast can be accessed by logging on to the “Investor
Relations” section of the Luna website, www.lunainc.com,
prior to the event. The webcast will be archived under the “Webcasts and
Presentations” section of the Luna website for at least 30 days
following the conference call.
About Luna
Luna Innovations Incorporated (www.lunainc.com)
develops, manufactures and markets fiber optic sensing, test and
measurement products and is focused on bringing new and innovative
technology solutions to measure, monitor, protect and improve critical
processes in the aerospace, automotive, energy, composite,
telecommunications and defense industries. Following its merger with
Advanced Photonix, Inc., the company also packages optoelectronic
semiconductors into high speed optical receivers (HSOR products), custom
optoelectronic subsystems (Optosolutions products) and Terahertz (THz)
instrumentation. Luna is organized into two business segments, which
work closely together to turn ideas into products: a Technology
Development segment and a Products and Licensing segment. Luna's
business model is designed to accelerate the process of bringing new and
innovative technologies to market.
Forward-Looking Statements
The statements in this release that are not historical facts constitute
“forward-looking statements” made pursuant to the safe harbor provision
of the Private Securities Litigation Reform Act of 1995 that involve
risks and uncertainties. These statements include the company's
expectations regarding the company’s future financial performance,
operating results and future growth of the company’s business, greater
capabilities following the completion of the merger with API, potential
demand for the company's high speed optical receiver and detector
products, and potential for improved financial performance. Management
cautions the reader that these forward-looking statements are only
predictions and are subject to a number of both known and unknown risks
and uncertainties, and actual results, performance, and/or achievements
of the company may differ materially from the future results,
performance, and/or achievements expressed or implied by these
forward-looking statements as a result of a number of factors. These
factors include, without limitation, failure of demand for the company’s
products and services to meet expectations, integration or other
operational issues related to the merger, technological challenges and
those risks and uncertainties set forth in the company’s periodic
reports and other filings with the Securities and Exchange Commission.
Such filings are available at the SEC’s website at www.sec.gov
and at the company’s website at www.lunainc.com.
The statements made in this release are based on information available
to the company as of the date of this release and Luna undertakes no
obligation to update any of the forward-looking statements after the
date of this release.
|
|
|
Luna Innovations Incorporated
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology development revenues
|
|
|
$
|
3,219,435
|
|
|
|
$
|
3,728,271
|
|
|
|
$
|
5,894,887
|
|
|
|
$
|
6,603,786
|
|
|
Products and licensing revenues
|
|
|
|
2,008,862
|
|
|
|
|
6,297,475
|
|
|
|
|
3,805,291
|
|
|
|
|
8,761,062
|
|
|
Total revenues
|
|
|
|
5,228,297
|
|
|
|
|
10,025,746
|
|
|
|
|
9,700,178
|
|
|
|
|
15,364,848
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology development costs
|
|
|
|
2,388,801
|
|
|
|
|
2,576,145
|
|
|
|
|
4,413,956
|
|
|
|
|
4,659,769
|
|
|
Products and licensing costs
|
|
|
|
851,490
|
|
|
|
|
3,252,627
|
|
|
|
|
1,746,130
|
|
|
|
|
4,219,317
|
|
|
Total cost of revenues
|
|
|
|
3,240,291
|
|
|
|
|
5,828,772
|
|
|
|
|
6,160,086
|
|
|
|
|
8,879,086
|
|
|
Gross Profit
|
|
|
|
1,988,006
|
|
|
|
|
4,196,974
|
|
|
|
|
3,540,092
|
|
|
|
|
6,485,762
|
|
|
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
2,466,626
|
|
|
|
|
5,518,656
|
|
|
|
|
5,221,704
|
|
|
|
|
10,087,609
|
|
|
Research, development and engineering
|
|
|
|
484,509
|
|
|
|
|
801,221
|
|
|
|
|
1,233,663
|
|
|
|
|
1,136,111
|
|
|
Total operating expense
|
|
|
|
2,951,135
|
|
|
|
|
6,319,877
|
|
|
|
|
6,455,367
|
|
|
|
|
11,223,720
|
|
|
Operating loss
|
|
|
|
(963,129
|
)
|
|
|
|
(2,122,903
|
)
|
|
|
|
(2,915,275
|
)
|
|
|
|
(4,737,958
|
)
|
|
Other income/(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
|
29,325
|
|
|
|
|
4,264
|
|
|
|
|
111,431
|
|
|
|
|
4,109
|
|
|
Interest expense
|
|
|
|
(27,302
|
)
|
|
|
|
(49,966
|
)
|
|
|
|
(59,667
|
)
|
|
|
|
(59,103
|
)
|
|
Total other income/(expense)
|
|
|
|
2,023
|
|
|
|
|
(45,702
|
)
|
|
|
|
51,764
|
|
|
|
|
(54,994
|
)
|
|
Loss from continuing operations, before income taxes
|
|
|
|
(961,106
|
)
|
|
|
|
(2,168,605
|
)
|
|
|
|
(2,863,511
|
)
|
|
|
|
(4,792,952
|
)
|
|
Income tax (benefit)/expense
|
|
|
|
(375,983
|
)
|
|
|
|
—
|
|
|
|
|
(1,145,173
|
)
|
|
|
|
2,808
|
|
|
Net loss from continuing operations
|
|
|
|
(585,123
|
)
|
|
|
|
(2,168,605
|
)
|
|
|
|
(1,718,338
|
)
|
|
|
|
(4,795,760
|
)
|
|
(Loss)/income from discontinued operations, net of income taxes
|
|
|
|
(330,716
|
)
|
|
|
|
—
|
|
|
|
|
9,342,723
|
|
|
|
|
—
|
|
|
Net (loss)/income
|
|
|
|
(915,839
|
)
|
|
|
|
(2,168,605
|
)
|
|
|
|
7,624,385
|
|
|
|
|
(4,795,760
|
)
|
|
Preferred stock dividend
|
|
|
|
27,334
|
|
|
|
|
20,021
|
|
|
|
|
56,870
|
|
|
|
|
46,581
|
|
|
Net (loss)/income attributable to common stockholders
|
|
|
$
|
(943,173
|
)
|
|
|
$
|
(2,188,626
|
)
|
|
|
$
|
7,567,515
|
|
|
|
$
|
(4,842,341
|
)
|
|
Net loss per share from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
$
|
(0.04
|
)
|
|
|
$
|
(0.10
|
)
|
|
|
$
|
(0.12
|
)
|
|
|
$
|
(0.26
|
)
|
|
Net (loss)/income per share from discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
—
|
|
|
|
$
|
0.63
|
|
|
|
$
|
—
|
|
|
Net (loss)/income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
(0.10
|
)
|
|
|
$
|
0.51
|
|
|
|
$
|
(0.26
|
)
|
|
Weighted average common shares and common equivalent shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
14,817,084
|
|
|
|
|
21,997,768
|
|
|
|
|
14,722,474
|
|
|
|
|
18,577,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Luna Innovations Incorporated
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
|
June 30, 2015
|
|
|
|
|
|
|
|
(unaudited)
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
14,116,969
|
|
|
|
$
|
7,512,513
|
|
|
Accounts receivable, net
|
|
|
|
5,689,615
|
|
|
|
|
9,330,045
|
|
|
Inventory, net
|
|
|
|
3,364,233
|
|
|
|
|
9,955,920
|
|
|
Prepaid expenses
|
|
|
|
715,302
|
|
|
|
|
1,933,984
|
|
|
Total current assets
|
|
|
|
23,886,119
|
|
|
|
|
28,732,462
|
|
|
Property and equipment, net
|
|
|
|
3,497,057
|
|
|
|
|
6,719,424
|
|
|
Intangible assets, net
|
|
|
|
199,277
|
|
|
|
|
11,528,262
|
|
|
Goodwill
|
|
|
|
—
|
|
|
|
|
614,184
|
|
|
Other assets
|
|
|
|
1,995
|
|
|
|
|
88,948
|
|
|
Total assets
|
|
|
$
|
27,584,448
|
|
|
|
$
|
47,683,280
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
Current portion of long-term debt obligation
|
|
|
$
|
625,000
|
|
|
|
$
|
1,500,000
|
|
|
Current portion of capital lease obligation
|
|
|
|
70,725
|
|
|
|
|
61,552
|
|
|
Accounts payable
|
|
|
|
1,447,177
|
|
|
|
|
4,074,732
|
|
|
Accrued liabilities
|
|
|
|
5,468,849
|
|
|
|
|
6,179,975
|
|
|
Deferred revenue
|
|
|
|
861,081
|
|
|
|
|
706,892
|
|
|
Total current liabilities
|
|
|
|
8,472,832
|
|
|
|
|
12,523,151
|
|
|
Long-term deferred rent
|
|
|
|
1,570,377
|
|
|
|
|
1,507,814
|
|
|
Long-term debt
|
|
|
|
—
|
|
|
|
|
4,375,000
|
|
|
Long-term lease obligation
|
|
|
|
39,582
|
|
|
|
|
45,922
|
|
|
Total liabilities
|
|
|
|
10,082,791
|
|
|
|
|
18,451,887
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Preferred stock, par value $ 0.001, 1,321,514 shares authorized,
issued and outstanding at December 31, 2014 and June 30, 2015
|
|
|
|
1,322
|
|
|
|
|
1,322
|
|
|
Common stock, par value $ 0.001, 100,000,000 shares authorized,
15,110,924 and 27,558,569 shares issued, 15,088,199 and 27,505,917
shares outstanding at December 31, 2014 and June 30, 2015
|
|
|
|
15,541
|
|
|
|
|
28,052
|
|
|
Less treasury stock at cost, 22,725 and 52,650 shares at December
31, 2014 and June 30, 2015
|
|
|
|
(32,221
|
)
|
|
|
|
(65,334
|
)
|
|
Additional paid-in capital
|
|
|
|
64,147,666
|
|
|
|
|
80,734,306
|
|
|
Accumulated deficit
|
|
|
|
(46,630,651
|
)
|
|
|
|
(51,466,953
|
)
|
|
Total stockholders’ equity
|
|
|
|
17,501,657
|
|
|
|
|
29,231,393
|
|
|
Total liabilities and stockholders’ equity
|
|
|
$
|
27,584,448
|
|
|
|
$
|
47,683,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Luna Innovations Incorporated
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2015
|
|
|
|
|
2014
|
|
|
2015
|
|
|
|
|
(unaudited)
|
|
Cash flows used in operating activities
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
|
$
|
7,624,385
|
|
|
|
$
|
(4,795,760
|
)
|
|
Adjustments to reconcile net income/(loss) to net cash used in
operating activities
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
336,564
|
|
|
|
|
824,251
|
|
|
Share-based compensation
|
|
|
|
488,593
|
|
|
|
|
571,439
|
|
|
Bad debt expense
|
|
|
|
—
|
|
|
|
|
10,375
|
|
|
Gain on sale of discontinued operations, net of income taxes
|
|
|
|
(9,370,799
|
)
|
|
|
|
—
|
|
|
Tax benefit from utilization of loss from current year operations
|
|
|
|
(1,163,301
|
)
|
|
|
|
—
|
|
|
Change in assets and liabilities
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(73,857
|
)
|
|
|
|
(335,811
|
)
|
|
Inventory
|
|
|
|
(6,796
|
)
|
|
|
|
(1,345,687
|
)
|
|
Other current assets
|
|
|
|
72,141
|
|
|
|
|
(358,794
|
)
|
|
Other assets
|
|
|
|
37,584
|
|
|
|
|
—
|
|
|
Accounts payable and accrued expenses
|
|
|
|
(761,149
|
)
|
|
|
|
(1,271,686
|
)
|
|
Deferred revenue
|
|
|
|
(299,712
|
)
|
|
|
|
(154,189
|
)
|
|
Net cash used in operating activities
|
|
|
|
(3,116,347
|
)
|
|
|
|
(6,855,862
|
)
|
|
Cash flows provided by investing activities
|
|
|
|
|
|
|
|
Acquisition of property and equipment
|
|
|
|
(135,136
|
)
|
|
|
|
(50,175
|
)
|
|
Intangible property costs
|
|
|
|
(138,118
|
)
|
|
|
|
(123,578
|
)
|
|
Proceeds from sale of discontinued operations, net of fees
|
|
|
|
10,927,268
|
|
|
|
|
—
|
|
|
Cash from merger with Advanced Photonix, Inc.
|
|
|
|
—
|
|
|
|
|
374,517
|
|
|
Net cash provided by investing activities
|
|
|
|
10,654,014
|
|
|
|
|
200,764
|
|
|
Cash flows (used in)/provided by financing activities
|
|
|
|
|
|
|
|
Payments on capital lease obligations
|
|
|
|
(32,810
|
)
|
|
|
|
(36,406
|
)
|
|
Payments of debt obligations
|
|
|
|
(750,000
|
)
|
|
|
|
(5,962,355
|
)
|
|
Proceeds from long-term debt obligation
|
|
|
|
—
|
|
|
|
|
6,000,000
|
|
|
Purchase of treasury stock
|
|
|
|
(32,221
|
)
|
|
|
|
(33,113
|
)
|
|
Proceeds from the exercise of options and warrants
|
|
|
|
173,796
|
|
|
|
|
82,516
|
|
|
Net cash (used in)/provided by financing activities
|
|
|
|
(641,235
|
)
|
|
|
|
50,642
|
|
|
Net increase in cash or cash equivalents
|
|
|
|
6,896,432
|
|
|
|
|
(6,604,456
|
)
|
|
Cash and cash equivalents-beginning of period
|
|
|
|
7,778,541
|
|
|
|
|
14,116,969
|
|
|
Cash and cash equivalents-end of period
|
|
|
$
|
14,674,973
|
|
|
|
$
|
7,512,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Luna Innovations Incorporated
Reconciliation of Net (Loss)/Income to EBITDA and Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
Net (loss)/income
|
|
|
$
|
(915,839
|
)
|
|
|
$
|
(2,168,605
|
)
|
|
|
$
|
7,624,385
|
|
|
|
$
|
(4,795,760
|
)
|
|
Less (loss)/income from discontinued operations, net of income taxes
|
|
|
|
(330,716
|
)
|
|
|
|
—
|
|
|
|
|
9,342,723
|
|
|
|
|
—
|
|
|
Net loss from continuing operations
|
|
|
|
(585,123
|
)
|
|
|
|
(2,168,605
|
)
|
|
|
|
(1,718,338
|
)
|
|
|
|
(4,795,760
|
)
|
|
Interest expense
|
|
|
|
27,302
|
|
|
|
|
49,966
|
|
|
|
|
59,667
|
|
|
|
|
59,103
|
|
|
Tax (benefit)/expense
|
|
|
|
(375,983
|
)
|
|
|
|
—
|
|
|
|
|
(1,145,173
|
)
|
|
|
|
2,808
|
|
|
Depreciation and amortization
|
|
|
|
134,259
|
|
|
|
|
659,170
|
|
|
|
|
336,564
|
|
|
|
|
824,251
|
|
|
EBITDA
|
|
|
|
(799,545
|
)
|
|
|
|
(1,459,469
|
)
|
|
|
|
(2,467,280
|
)
|
|
|
|
(3,909,598
|
)
|
|
Share-based compensation
|
|
|
|
257,654
|
|
|
|
|
300,362
|
|
|
|
|
488,593
|
|
|
|
|
571,439
|
|
|
Non-recurring charges
|
|
|
|
—
|
|
|
|
|
1,740,286
|
|
|
|
|
—
|
|
|
|
|
3,541,502
|
|
|
Adjusted EBITDA
|
|
|
$
|
(541,891
|
)
|
|
|
$
|
581,179
|
|
|
|
$
|
(1,978,687
|
)
|
|
|
$
|
203,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150811006310/en/
Copyright Business Wire 2015