USIO - Usio Announces Record 2020 Financial Results
Fourth Consecutive Year of Record Revenue - Achieved Adjusted EBITDA Positive Cash Flow in Q4
Strong Momentum Exiting the Year Expected to Generate Significant Revenue Growth in 2021
SAN ANTONIO, March 29, 2021 (GLOBE NEWSWIRE) -- Usio, Inc: (Nasdaq: USIO), a FinTech and integrated electronic payment solutions provider, today announced financial results for the fourth quarter and year 2020, which ended December 31, 2020.
Louis Hoch, President and Chief Executive Officer of Usio, said, “Fourth quarter results once again illustrated the strength of our multi-channel distribution strategy and the momentum it is creating. Revenue growth in the quarter accelerated to 27.4%, driven primarily by strong growth in our prepaid business, an increase in card revenues and a one-month contribution from Output Solutions, which was acquired late in the quarter. This strong growth also demonstrated the leverage in our model, as gross profits were up 62.7%, we generated an $800,000 improvement at the operating income (loss) compared to the same quarter a year ago and we achieved adjusted EBITDA positive cash flow in Q4. We ended the year in a strong financial position, which will enable us to continue to invest in our technology, sales and marketing initiatives to further capitalize on growth opportunities and drive shareholder value."
“We are extremely excited by the prospect for even faster growth in calendar year 2021. Looking across the enterprise, our PayFac business has inflected with PayFac's single largest customer/client now rapidly boarding and improved conversion rates throughout our growing portfolio of ISV relationships. Our Prepaid business has established a new, higher level of performance, and we are preparing for the next leg up. Our new line of business, Usio Output Solutions should significantly add to this year’s performance, with the opportunity to generate even better performance through the dynamic cross-selling opportunities it creates as a complement to our other businesses. And, most importantly, in our ACH business, our relationships with leading organizations in fast-growing industries like cryptocurrency should drive strong growth in our most profitable segment and is back on track for year-over-year growth in the first quarter of 2021. As a result, revenues should be up significantly and we should achieve positive cash flow this year. In each of our segments, our success stems from our winning formula of innovative technology and unparalleled service, which continues to provide a differentiated, competitive advantage across the electronic payments landscape.”
Fourth Quarter 2020 Financial Summary
Revenues were $9.4 million for the fourth quarter, up 27% compared to $7.4 million in the same period last year.
| Three Months Ended December 31, |
| (in millions, except percentages) |
| 2020 |
| 2019 |
| $ Change |
| % Change |
| ACH and complementary service revenue |
| $ |
| 2.4 |
| $ |
| 2.3 |
| $ |
| 0.1 |
| 3.3 |
| % |
| Credit card revenue |
| 4.8 |
| 4.5 |
| 0.3 |
| 6.0 |
| % |
| Prepaid card services revenue |
| 1.0 |
| 0.5 |
| 0.5 |
| 97.5 |
| % |
| Output solutions revenue |
| 1.2 |
| — |
| 1.2 |
| 100.0 |
| % |
| Total Revenue |
| $ |
| 9.4 |
| $ |
| 7.4 |
| $ |
| 2.0 |
| 27.4 |
| % |
Revenue growth was primarily attributable to a 97.5% increase in prepaid revenues, the recognition of approximately one month of revenues from the Output Solutions acquisition and continued growth in our card business with PayFac revenues up 22% from the same period last year.
Gross profits were $2.4 million, up 62.7% from $1.5 million from the same period last year. Gross margins were 26.0% compared to 20.3% in the same period last year. Gross margins in the quarter primarily reflect a shift to a higher proportion of revenues from our more profitable business lines including strong gross profit performance from Usio Output Solutions.
The operating loss for the quarter was $0.7 million compared to an operating loss of approximately $1.5 million in the same period last year. The improvement in operating performance primarily reflects the significant increase in gross profits, slightly offset by an increase in other selling, general and administrative expenses.
Adjusted EBITDA was a positive $ 0.3 million in the quarter, an improvement of nearly $900,000 compared to adjusted EBITDA loss of $0.6 million in the same period a year ago.
During the quarter, the Company recognized $813,500 of other income associated with the forgiveness of its PPP loan.
The Company generated positive net income. Net income for the fourth quarter of 2020 was $0.2 million, or $0.01 per share and compared to a net loss of $1.5 million or $0.12 per share for the same period last year.
Usio continues to be in solid financial condition with $5.0 million in cash and cash equivalents and no significant debt at December 31, 2020.
Financial Results for Full Year 2020
Revenues for 2020 were $32.3 million, up 14% from $28.2 million for the same period last year.
| Year Ended December 31, |
| (in millions, except percentages) |
| 2020 |
| 2019 |
| $ Change |
| % Change |
| ACH and complementary service revenue |
| $ |
| 8.5 |
| $ |
| 9.3 |
| $ |
| (0.9 |
| ) |
| (9.3 |
| )% |
| Credit card revenue |
| 19.5 |
| 17.3 |
| 2.1 |
| 12.3 |
| % |
| Prepaid card services revenue |
| 3.2 |
| 1.5 |
| 1.6 |
| 107.3 |
| % |
| Output solutions revenue |
| 1.2 |
| — |
| 1.2 |
| 100.0 |
| % |
| Total Revenue |
| $ |
| 32.3 |
| $ |
| 28.2 |
| $ |
| 4.1 |
| 14.4 |
| % |
Revenue growth was primarily attributable to a 107% increase in prepaid revenues, incremental revenues from our Output Solutions acquisition and 12% growth in our card business. ACH and complimentary service revenues were down due to COVID-19 impacts to our non-bank consumer lending merchants offset by gains in our PINLess debit product.
Gross profit for the year ended December 31, 2020 was $7.4 million, up 24.0% from $5.9 million for the same period last year. Gross margins were 22.9% for the year ended December 31, 2020 compared to 21.1% in the same period last year reflecting an increase in the proportion of revenues generated from our higher margin operations plus the one-month impact of the Usio Output Solutions acquisition.
The Company recognized a significant improvement in most of its profitability metrics. The operating loss for the year ended December 31, 2020 decreased to $3.8 million compared to a loss of $5.1 million for the same period of 2019 due to the increase in gross profits. Adjusted EBITDA for the year ended December 31, 2020 was a loss of $0.8 million compared to a loss of $1.7 for the same period in the prior year. Net loss for the year ended December 31, 2020 was $2.9 million or $0.19 per share compared to a net loss of $5.1 million or $0.39 per share in the same period last year.
Conference Call and Webcast
Usio, Inc.'s management will host a conference call with a live webcast Tuesday March 30, 2021 at 11:00 am Eastern time to 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/invest.
A replay of the call will be available approximately one hour after the end of the call through April 13, 2021. 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 10153201.
About Usio, Inc.
Usio, Inc. (Nasdaq: USIO), a leading FinTech integrated 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 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 offices in Austin, Texas and Franklin, Tennessee, just outside of Nashville. Websites: www.usio.com , www.singularpayments.com , www.payfacinabox.com , www.akimbocard.com and www.usiooutput.com .
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 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 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," "schedule,” 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, 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 tax 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, 2020. 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. The Company believes that the assumptions underlying the forward-looking statements included in this release will prove to be accurate. 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.
Contact:
Joe Hassett, Investor Relations
joeh@gregoryfca.com
610-228-2110
USIO, INC.
CONSOLIDATED BALANCE SHEETS
| December 31, 2020 |
| December 31, 2019 |
| ASSETS |
| Cash and cash equivalents |
| $ |
| 5,011,132 |
| $ |
| 2,137,580 |
| Accounts receivable, net |
| 2,863,638 |
| 1,274,001 |
| Settlement processing assets |
| 43,558,442 |
| 38,906,780 |
| Prepaid card load assets |
| 7,610,242 |
| 528,434 |
| Customer deposits |
| 1,305,296 |
| — |
| Inventory |
| 176,466 |
| — |
| Prepaid expenses and other |
| 301,755 |
| 183,575 |
| Current assets before merchant reserves |
| 60,826,971 |
| 43,030,370 |
| Merchant reserves |
| 8,265,555 |
| 10,016,904 |
| Total current assets |
| 69,092,526 |
| 53,047,274 |
| Property and equipment, net |
| 3,105,926 |
| 1,557,521 |
| Other assets: |
| Intangibles, net |
| 6,035,761 |
| 2,676,427 |
| Deferred tax asset |
| 1,394,000 |
| 1,394,000 |
| Operating lease right-of-use assets |
| 2,671,266 |
| 2,480,902 |
| Other assets |
| 368,078 |
| 404,055 |
| Total other assets |
| 10,469,105 |
| 6,955,384 |
| Total Assets |
| $ |
| 82,667,557 |
| $ |
| 61,560,179 |
| LIABILITIES AND STOCKHOLDERS' EQUITY |
| Current Liabilities: |
| Accounts payable |
| $ |
| 851,349 |
| $ |
| 419,849 |
| Accrued expenses |
| 1,463,944 |
| 1,360,551 |
| Operating lease liabilities, current portion |
| 346,913 |
| 356,184 |
| Settlement processing obligations |
| 43,558,442 |
| 38,906,780 |
| Prepaid card load liabilities |
| 7,610,242 |
| 528,434 |
| Customer deposits |
| 1,305,296 |
| — |
| Deferred revenues |
| 66,572 |
| 123,529 |
| Current liabilities before merchant reserve obligations |
| 55,202,758 |
| 41,695,327 |
| Merchant reserve obligations |
| 8,265,555 |
| 10,016,904 |
| Total current liabilities |
| 63,468,313 |
| 51,712,231 |
| Non-current liabilities: |
| Operating lease liabilities, non-current portion |
| 2,495,883 |
| 2,279,613 |
| Total liabilities |
| 65,964,196 |
| 53,991,844 |
| Stockholders' Equity: |
| Preferred stock, $0.01 par value, 10,000,000 shares authorized; -0- shares issued and outstanding in 2020 and 2019 |
| — |
| — |
| Common stock, $0.001 par value, 200,000,000 shares authorized; 26,260,776 and 18,224,577 issued and 24,974,995 and 17,104,998 outstanding in 2020 and 2019 |
| 194,692 |
| 186,656 |
| Additional paid-in capital |
| 89,659,433 |
| 77,055,273 |
| Treasury stock, at cost; 1,285,781 and 1,119,579 shares in 2020 and 2019 |
| (2,165,721 |
| ) |
| (1,885,452 |
| ) |
| Deferred compensation |
| (5,926,872 |
| ) |
| (5,636,154 |
| ) |
| Accumulated deficit |
| (65,058,171 |
| ) |
| (62,151,988 |
| ) |
| Total stockholders' equity |
| 16,703,361 |
| 7,568,335 |
| Total Liabilities and Stockholders' Equity |
| $ |
| 82,667,557 |
| $ |
| 61,560,179 |
USIO, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| Three Months Ended (unaudited) |
| Twelve Months Ended |
| December 31, 2020 |
| December 31, 2019 |
| December 31, 2020 |
| December 31, 2019 |
| Revenues |
| $ |
| 9,382,514 |
| $ |
| 7,367,392 |
| $ |
| 32,251,823 |
| $ |
| 28,200,535 |
| Cost of services |
| 6,942,841 |
| 5,868,176 |
| 24,875,930 |
| 22,251,325 |
| Gross profit |
| 2,439,673 |
| 1,499,216 |
| 7,375,893 |
| 5,949,210 |
| Selling, general and administrative: |
| Stock-based compensation |
| 572,002 |
| 337,649 |
| 1,475,328 |
| 1,292,419 |
| Other expenses |
| 2,183,998 |
| 2,095,096 |
| 8,139,219 |
| 7,697,267 |
| Depreciation and Amortization |
| 357,959 |
| 547,229 |
| 1,518,214 |
| 2,022,520 |
| Total operating expenses |
| 3,113,959 |
| 2,979,974 |
| 11,132,761 |
| 11,012,206 |
| Operating (loss) |
| (674,286 |
| ) |
| (1,480,758 |
| ) |
| (3,756,868 |
| ) |
| (5,062,996 |
| ) |
| Other income: |
| Interest income |
| 36,592 |
| 15,315 |
| 59,392 |
| 81,790 |
| PPP Loan forgiveness |
| 813,500 |
| — |
| 813,500 |
| — |
| Other income (expense) |
| (10 |
| ) |
| (32,838 |
| ) |
| 902 |
| (32,653 |
| ) |
| Other income and (expense), net |
| 850,082 |
| (17,523 |
| ) |
| 873,794 |
| 49,137 |
| Income (loss) before income taxes |
| 175,796 |
| (1,498,281 |
| ) |
| (2,883,074 |
| ) |
| (5,013,859 |
| ) |
| Income taxes |
| 22,784 |
| 29,932 |
| 23,109 |
| 101,888 |
| Net Income (Loss) |
| $ |
| 153,012 |
| $ |
| (1,528,213 |
| ) |
| $ |
| (2,906,183 |
| ) |
| $ |
| (5,115,747 |
| ) |
| Earnings (Loss) Per Share |
| Basic (loss) per common share: |
| $ |
| 0.01 |
| $ |
| (0.12 |
| ) |
| $ |
| (0.19 |
| ) |
| $ |
| (0.39 |
| ) |
| Diluted (loss) per common share: |
| $ |
| 0.01 |
| $ |
| (0.12 |
| ) |
| $ |
| (0.19 |
| ) |
| $ |
| (0.39 |
| ) |
| Weighted average common shares outstanding |
| Basic |
| 19,940,784 |
| 13,086,516 |
| 15,428,798 |
| 12,958,067 |
| Diluted |
| 19,940,784 |
| 13,086,516 |
| 15,428,798 |
| 12,958,067 |
USIO, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| December 31, 2020 |
| December 31, 2019 |
| Operating Activities |
| Net (loss) |
| $ |
| (2,906,183 |
| ) |
| $ |
| (5,115,747 |
| ) |
| Adjustments to reconcile net (loss) to net cash provided (used) by operating activities: |
| Depreciation |
| 518,214 |
| 1,022,520 |
| Amortization |
| 1,000,000 |
| 1,000,000 |
| Provision for loss on note receivable |
| — |
| 108,750 |
| Non-cash stock-based compensation |
| 1,475,328 |
| 1,292,419 |
| Amortization of stock warrant costs |
| 35,943 |
| 35,940 |
| Changes in operating assets and liabilities: |
| Accounts receivable |
| (905,901 |
| ) |
| (59,646 |
| ) |
| Prepaid expenses and other |
| (80,923 |
| ) |
| (81,853 |
| ) |
| Operating lease right-to-use assets |
| (190,364 |
| ) |
| (2,480,902 |
| ) |
| Other assets |
| 35,977 |
| (97,298 |
| ) |
| Inventory |
| (8,328 |
| ) |
| — |
| Accounts payable and accrued expenses |
| 534,893 |
| 619,505 |
| Operating lease liabilities |
| 206,999 |
| 2,635,797 |
| Prepaid card load obligations |
| 7,081,808 |
| (7,045 |
| ) |
| Merchant reserves |
| (1,751,349 |
| ) |
| (2,628,899 |
| ) |
| Customer deposits |
| 1,305,296 |
| — |
| Deferred revenue |
| (56,957 |
| ) |
| 103,529 |
| Deferred rent |
| — |
| (79,748 |
| ) |
| Net cash provided (used) by operating activities |
| 6,294,453 |
| (3,732,678 |
| ) |
| Investing Activities |
| Purchases of property and equipment |
| (855,394 |
| ) |
| (647,383 |
| ) |
| Purchase of Information Management Solutions, LLC (IMS) |
| (5,907,408 |
| ) |
| — |
| Net cash (used) by investing activities |
| (6,762,802 |
| ) |
| (647,383 |
| ) |
| Financing Activities |
| Proceeds from PPP Loan Program |
| 813,500 |
| — |
| Forgiveness of PPP Loan |
| (813,500 |
| ) |
| — |
| Proceeds from public offering, net of expenses |
| 7,257,925 |
| 1,793,905 |
| Proceeds from private offering |
| 3,000,000 |
| — |
| Purchases of treasury stock |
| (280,269 |
| ) |
| (71,906 |
| ) |
| Net cash provided by financing activities |
| 9,977,656 |
| 1,721,999 |
| Change in cash, cash equivalents, prepaid card load assets, customer deposits and merchant reserves |
| 9,509,307 |
| (2,658,062 |
| ) |
| Cash, cash equivalents, prepaid card load assets, customer deposits and merchant reserves, beginning of year |
| 12,682,918 |
| 15,340,980 |
| Cash, Cash Equivalents, Prepaid Card Load Assets, Customer Deposits and Merchant Reserves, End of Year |
| $ |
| 22,192,225 |
| $ |
| 12,682,918 |
| Supplemental disclosures of cash flow information |
| Cash paid during the period for: |
| Interest |
| $ |
| - |
| $ |
| - |
| Income taxes |
| 93,525 |
| 82,206 |
| Non-cash transactions: |
| Issuance of stock warrants in exchange for purchase of IMS |
| 552,283 |
| — |
| Issuance of deferred stock compensation |
| 1,937,620 |
| 273,000 |
USIO, INC.
STATEMENT OF CHANGES in STOCKHOLDERS' EQUITY
| Common Stock |
| Additional Paid- In |
| Treasury |
| Deferred |
| Accumulated |
| Total Stockholders' |
| Shares |
| Amount |
| Capital |
| Stock |
| Compensation |
| Deficit |
| Equity |
| Balance at December 31, 2018 |
| 17,129,680 |
| $ |
| 185,561 |
| $ |
| 74,568,627 |
| $ |
| (1,813,546 |
| ) |
| $ |
| (6,270,675 |
| ) |
| $ |
| (57,036,241 |
| ) |
| $ |
| 9,633,726 |
| Issuance of common stock, public offering |
| 769,230 |
| 769 |
| 1,793,136 |
| — |
| — |
| — |
| 1,793,905 |
| Issuance of common stock, employees, restricted |
| 175,000 |
| 175 |
| 272,825 |
| — |
| (273,000 |
| ) |
| — |
| — |
| Issuance of common stock under equity incentive plan |
| 156,667 |
| 157 |
| 397,999 |
| — |
| — |
| — |
| 398,156 |
| Reversal of deferred compensation amortization that did not vest |
| (6,000 |
| ) |
| (6 |
| ) |
| (13,254 |
| ) |
| — |
| 13,260 |
| — |
| — |
| Warrant compensation cost |
| — |
| — |
| 35,940 |
| — |
| — |
| — |
| 35,940 |
| Deferred compensation amortization |
| — |
| — |
| — |
| — |
| 894,261 |
| — |
| 894,261 |
| Purchase of treasury stock |
| — |
| — |
| — |
| (71,906 |
| ) |
| — |
| — |
| (71,906 |
| ) |
| Net (loss) for the year |
| — |
| — |
| — |
| — |
| — |
| (5,115,747 |
| ) |
| (5,115,747 |
| ) |
| Balance at December 31, 2019 |
| 18,224,577 |
| $ |
| 186,656 |
| $ |
| 77,055,273 |
| $ |
| (1,885,452 |
| ) |
| $ |
| (5,636,154 |
| ) |
| $ |
| (62,151,988 |
| ) |
| $ |
| 7,568,335 |
| Issuance of common stock under equity incentive plan |
| 1,956,858 |
| 1,958 |
| 2,556,087 |
| — |
| (1,937,620 |
| ) |
| — |
| 620,425 |
| Warrant compensation cost |
| — |
| — |
| 588,224 |
| — |
| — |
| — |
| 588,224 |
| Cashless warrant exercise |
| 27,051 |
| 27 |
| (27 |
| ) |
| — |
| — |
| — |
| — |
| Reversal of deferred compensation amortization that did not vest |
| (450,000 |
| ) |
| (450 |
| ) |
| (791,550 |
| ) |
| — |
| 594,900 |
| — |
| (197,100 |
| ) |
| Issuance of common stock, public offering |
| 4,705,883 |
| 4,705 |
| 7,253,222 |
| — |
| — |
| — |
| 7,257,927 |
| Issuance of common stock, private offering |
| 1,796,407 |
| 1,796 |
| 2,998,204 |
| — |
| — |
| — |
| 3,000,000 |
| Deferred compensation amortization |
| — |
| — |
| — |
| — |
| 1,052,002 |
| — |
| 1,052,002 |
| Purchase of treasury stock |
| — |
| — |
| — |
| (280,269 |
| ) |
| — |
| — |
| (280,269 |
| ) |
| Net (loss) for the year |
| — |
| — |
| — |
| — |
| — |
| (2,906,183 |
| ) |
| (2,906,183 |
| ) |
| 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 |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
| Three Months Ended (unaudited) |
| Twelve Months Ended |
| December 31, 2020 |
| December 31, 2019 |
| December 31, 2020 |
| December 31, 2019 |
| Reconciliation from Operating (Loss) to Adjusted EBITDA: |
| Operating (Loss) |
| $ |
| (674,286 |
| ) |
| $ |
| (1,480,758 |
| ) |
| $ |
| (3,756,868 |
| ) |
| $ |
| (5,062,996 |
| ) |
| Depreciation and amortization |
| 357,959 |
| 547,229 |
| 1,518,214 |
| 2,022,520 |
| EBITDA |
| (316,327 |
| ) |
| (933,529 |
| ) |
| (2,238,654 |
| ) |
| (3,040,476 |
| ) |
| Non-cash stock-based compensation expense, net |
| 572,002 |
| 337,649 |
| 1,475,328 |
| 1,292,419 |
| Adjusted EBITDA |
| $ |
| 255,675 |
| $ |
| (595,880 |
| ) |
| $ |
| (763,326 |
| ) |
| $ |
| (1,748,057 |
| ) |
| Calculation of Adjusted EBITDA margins: |
| Revenues |
| $ |
| 9,382,514 |
| $ |
| 7,367,392 |
| $ |
| 32,251,823 |
| $ |
| 28,200,535 |
| Adjusted EBITDA |
| 255,675 |
| (595,880 |
| ) |
| (763,326 |
| ) |
| (1,748,057 |
| ) |
| Adjusted EBITDA margins |
| 2.7 |
| % |
| (8.1 |
| )% |
| (2.4 |
| )% |
| (6.2 |
| )% |