Revenue: $28,148,491, YoY +33.27%, QoQ -5.96%
Gross Profit: $25,960,510, Gross Margin 92.23%, YoY +46.21%, QoQ +2.05%
Operating Income: $6,849,971, Operating Margin 24.34%, YoY +8.73%, QoQ +1.17%
EBITDA: $428,414, EBITDARatio 1.52%
Net Income: -$5,125,055, Net Margin -18.20%, YoY (large swing to loss), QoQ -765.61%
Earnings Per Share (EPS): -$0.0686, Diluted EPS: -$0.0686, Weighted Avg Shares: 74,694,319
Interest Expense: $4,218,314; Depreciation & Amortization: $1,745,279; Other Income/Expenses Net: -$12,385,150
Cash Flow and Liquidity
- Operating Cash Flow: -$52,284,968; Free Cash Flow: -$52,527,511
- Net Change in Cash: -$71,914,214; Cash at End of Period: $19,409,615; Cash at Beginning: $91,323,829
- Working Capital and Ratios: Current Ratio 1.29; Quick Ratio 1.29; Cash Ratio 0.81; Interest Coverage 1.62x; Asset Turnover 0.059; Receivables Turnover 4.47x
Balance Sheet and Leverage
- Total Assets: $477,309,168; Total Liabilities: $219,369,540; Total Stockholdersโ Equity: $258,031,165
- Goodwill: $139,930,190; Intangible Assets: $24,653,141; Total Goodwill + Intangibles: $164,583,331
- Long-Term Debt: $168,373,731; Short-Term Debt: $14,143,097; Total Debt: $182,516,828; Net Debt: $163,107,213
- Net Debt to EBITDA and other leverage metrics indicate a highly leveraged balance sheet notwithstanding solid equity base.