| |
Nexxus Lighting Announces 2008 3rd Quarter Financial Results |
| |
PRESS RELEASE
For more information:
John Oakley, Chief Financial Officer, Nexxus Lighting, Inc.
Phone: 704-405-0416
Nexxus Lighting Announces 2008 3rd Quarter Financial Results
CHARLOTTE, N.C, November 14, 2008 - Nexxus Lighting, Inc. (NASDAQ:NEXS) today announced financial results
for the quarter ended September 30, 2008.
Recent Business Highlights:
- Revenue increased 50% compared to the third quarter of 2007.
- The third quarter revenue increase is the Company’s
seventh consecutive quarter over quarter increase in revenue.
- Commercial lighting revenue increased 167% over the third quarter of
2007 and has increased 113% year to date.
- Pool and Spa revenue increased 25% over the third quarter of 2007 and
has increased 25% year to date.
- Third quarter net loss was $1.4 million as the Company continued to
invest in administration, sales, marketing, product development and
its Array™ Lighting LED light bulb line.
- On November 12, 2008, the Company closed a private placement of
convertible preferred stock and warrants to accredited investors, for
aggregate consideration of approximately $7.6 million, consisting of
approximately $4.0 million in cash and cancellation of approximately
$3.6 million in principal amount of indebtedness and accrued interest.
Financial Results
Total revenue for the three months ended September 30, 2008 was
approximately $3,884,000 as compared to approximately $2,586,000 for the
three months ended September 30, 2007, an increase of approximately
$1,298,000 or 50%. This increase was driven primarily by the September
2007 acquisition of Advanced Lighting Systems (“ALS”),
which serves the commercial and entertainment lighting market, the April
30, 2008 acquisition of Lumificient Corporation (“Lumificient”),
which serves the commercial and signage lighting market, and by a 25%
increase in revenue from pool and spa sales, offset by a 62% reduction
in international sales and a 35% reduction in sales from our SV Lighting
division compared to the same period in 2007. This increase is the
seventh consecutive quarter of increased quarter over quarter revenue.
We believe our Company is continuing to see the benefits of our
acquisition and product development strategy. Excluding the impact of
sales by ALS and Lumificient of approximately $1,785,000 from our
consolidated results for the three months ended September 30, 2008,
revenue decreased to approximately $2,099,000.
Revenue from sales of commercial lighting products was approximately
$2,363,000 in the third quarter of 2008, as compared to $886,000 for the
same period of 2007. This increase of $1,477,000, or 167%, was driven by
$1,785,000 in commercial product sales by ALS and Lumificient. Excluding
revenue attributable to ALS and Lumificient, our commercial sales
decreased $308,000, or 35%, in the third quarter of 2008 driven
primarily by decreased commercial construction activity in many markets
across the U.S.
Revenue from sales of pool and spa lighting products was approximately
$1,271,000 in the third quarter of 2008, as compared to $1,018,000 for
the same period of 2007. Revenue increased $253,000, or 25%, despite the
continued significant year over year reductions in new pool construction
tied to the steep drop in residential construction nationally. We are
continuing to see the impact of our pool and spa management team added
in the second half of 2007, their efforts to gain market share in a down
market and the results of product introductions in 2007, specifically
sales of our new Savi™ Note lighting system.
Revenue from sales of our products internationally (outside of the
United States and Canada) were $250,000 in the third quarter of 2008 as
compared to $657,000 for the same period of 2007. This decrease of
$407,000, or 62%, was due to decreases in most markets outside the
United States and Canada. In August 2008, the Company added new
management for our international sales team. Under this new leadership,
the Company has begun several initiatives which we believe will position
the Company for potential future growth and market share gains despite
current global economic conditions.
Sales of LED products accounted for 76% and 51% of our revenue while
sales of fiber optic lighting products accounted for 21% and 44% of our
revenue for the quarters ended September 30, 2008 and 2007,
respectively, with the balance of the revenue mix consisting primarily
of sales of water feature products.
“In the 3rd quarter, we executed several key
initiatives. First, we finalized our new Array™ Lighting lamp designs, tooling, packaging and production methods which
will allow us to launch and begin volume Array lamp production this
quarter. Second, we focused on beginning production of several of the
other new LED lighting fixtures we introduced at LightFair and third, we
integrated Lumificient into the Nexxus Lighting organization,” stated Mike Bauer, Nexxus Lighting’s
President and CEO.
“These and other strategic initiatives in the
quarter were designed to support our plans to accelerate revenue growth,
improve our margins and drive profitability. Our pool business continued
to perform extremely well in a very difficult market as we continue to
take market share with our new Savi Note and capitalize on
underperforming competitors.”
“The global financial crisis brought new
challenges to the commercial lighting industry and caused many
businesses to adjust their plans. We were no exception. Having filed a
registration statement for a proposed follow-on public offering in
August, the events which unfolded in the financial markets caused us to
revise our plans and we were able to close a previously announced
private placement transaction on November 12, 2008. This transaction is
expected to provide us with the capital resources to execute our
business plans in a very turbulent market,” concluded Mr. Bauer.
Gross Profit
Gross profit for the quarter ended September 30, 2008 was approximately
$1,054,000 or 27% of revenue as compared to approximately $811,000 or
31% of revenue for the comparable period of 2007. Direct gross margin
for the third quarter of 2008, which is revenue less material cost,
decreased to approximately 48% as compared to 55% in the same period of
2007 as our pool and spa division made certain pricing concessions in
order to gain market share. Additionally, our direct gross margin was
impacted by the addition of Lumificient as that business has
traditionally experienced lower direct gross margins than those
traditionally experienced by our Company.
Without taking into account the increase in cost of goods sold from
increased revenue and excluding $172,000 in ALS and Lumificient
production expenses, production costs increased approximately $87,000 or
14% in the third quarter of 2008 compared to the same period in 2007.
This increase was primarily due to higher warranty costs of $89,000 and
out-bound shipping costs of $83,000 which were not passed on to our
customers. These increases were slightly offset by lower expenses for
adjustments to inventory balances for excess and obsolete inventory and
resulting from physical inventory counts.
Operating Expenses:
Selling, general and administrative (SG&A) expenses were approximately
$2,090,000 for the quarter ended September 30, 2008 as compared to
approximately $1,234,000 for the same period in 2007, an increase of
approximately $856,000 or 69%. Excluding the impact of $572,000 of SG&A
expenses attributable to ALS and Lumificient, SG&A expenses increased
$284,000 or 23%. This net increase was principally due to increases of
$113,000 in wages, payroll taxes and temporary labor costs and $66,000
in recruiting expenses due to additions of administrative
infrastructure, management and sales positions. The increase in SG&A
expenses for the period also reflects increases in stock compensation
cost of $66,000 and a $50,000 increase in health insurance expense.
Research and development costs were approximately $219,000 during the
three months ended September 30, 2008 as compared to approximately
$88,000 during the same period in 2007. This increase of approximately
$131,000 or 149% was primarily due to an increase in wages in the third
quarter of 2008 as compared to the same period of 2007 as the Company
increased its investment in the development of new products and
technology.
3rd Quarter Net Loss:
Net loss for the three months ended September 30, 2008 was approximately
$1,432,000 or $0.18 per basic and diluted common share, as compared to a
net loss of approximately $391,000, or $0.06 per basic and diluted
common share, for the three months ended September 30, 2007.
“While pleased with our growth, we are
focused on the pressures from changes in the worldwide economy over the
last 90 days and have intensified our diligence on cost containment and
working capital management,” stated John
Oakley, Chief Financial Officer. “By coupling
cost containment with continued revenue growth we expect to be able to
curb our historical cash use rate over the next several months without
sacrificing strategic investments in our Array and Selective Heat Sink
technology.”
Year to Date Financial Results
Total revenue for the nine months ended September 30, 2008 was
approximately $10,733,000 as compared to approximately $7,561,000 for
the nine months ended September 30, 2007, an increase of approximately
$3,172,000 or 42%. This increase was driven by the September 2007
acquisition of ALS, the April 30, 2008 acquisition of Lumificient
Corporation, and by a 25% increase in revenue from pool and spa sales,
offset primarily by lower international sales compared to the same
period in 2007. Excluding the impact of sales by ALS and Lumificient of
$3,684,000 for the nine months ended September 30, 2008, revenue
decreased by 7% to $7,049,000.
Revenue from sales of our commercial lighting products was approximately
$6,122,000 in the nine months ended September 30, 2008, as compared to
$2,877,000 for the same period of 2007. This increase of $3,245,000, or
113%, in the nine months ended September 30, 2008, was driven by
$3,684,000 in commercial product sales by ALS and Lumificient. Excluding
revenue attributable to ALS and Lumificient, our commercial sales
decreased $439,000, or 15%, driven primarily by decreased commercial
construction activity in many markets across the U.S.
Revenue from sales of our pool and spa lighting products was
approximately $3,790,000 in the nine months ended September 30, 2008, as
compared to $3,024,000 for the same period of 2007. Revenue increased
$766,000, or 25%, versus the same period in 2007 despite the significant
year over year reductions in new pool construction tied to the steep
drop in residential construction nationally. We are continuing to see
the impact of the new pool and spa management team added in 2007, their
efforts to gain market share and the results of new product
introductions in 2007, specifically sales of our new Savi™ Note lighting system.
Revenue from sales of our products internationally (outside of the
United States and Canada for our purposes) was $821,000 in the first
nine months of 2008 as compared to $1,635,000 for the same period of
2007. This decrease of $814,000, or 50%, was primarily due to decreases
in most markets outside the United States and Canada. In August 2008,
the Company added new management for our international sales team. Under
this new leadership, the Company has begun several initiatives which we
believe will position the Company for potential future growth and market
share gains despite the overall general economic conditions.
Sales of LED products accounted for 68% and 51% of our revenue while
sales of fiber optic lighting products accounted for 29% and 44% of our
revenue for the nine months ended September 30, 2008 and 2007,
respectively. The balance of the revenue mix consisted primarily of
sales of water feature products.
Year to Date Gross Profit:
Gross profit for the nine months ended September 30, 2008 was
approximately $3,103,000, or 29% of revenue, as compared to
approximately $2,191,000, or 29% of revenue, for the comparable period
of 2007. Direct gross margin which is revenue less material cost,
decreased to approximately 51% as compared to 58% in the nine months
ended September 30, 2007, as our pool and spa division made certain
pricing concessions in order to gain market share. Additionally, our
direct gross margin was impacted by the acquisition of Lumificient as
that business has traditionally experienced lower direct gross margins
than those traditionally experienced by our Company.
Without taking into account the increase in cost of goods sold from
increased revenue and excluding $306,000 in ALS and Lumificient
production expenses, production costs increased approximately $45,000,
or 2%, in the first nine months of 2008 as compared to the same period
in 2007 as increases in shipping costs were offset by lower expenses for
excess and obsolete inventory reserves.
Year to Date Operating Expenses:
Selling, general and administrative (SG&A) expenses were approximately
$6,462,000 for the nine months ended September 30, 2008 as compared to
approximately $3,754,000 for the same period in 2007, an increase of
approximately $2,708,000 or 72%. Excluding the impact of $1,396,000 of
selling, general and administrative expenses attributable to ALS and
Lumificient, selling, general and administrative expenses increased
$1,312,000 or 35%. This net increase was principally due to increases of
$448,000 in wages, payroll taxes and temporary labor expenses and
$58,000 in recruiting costs due to additions of administrative
infrastructure, management and sales positions. Additionally, a $142,000
increase in employee travel related expenses and a $129,000 increase for
trade show expenses were primarily due to increased sales efforts.
Consulting costs have also increased by $165,000 primarily due to
investments in our IT infrastructure and ERP system. The increase in
SG&A expenses for the period also reflects increases in stock
compensation cost of $133,000, $59,000 of expense related to our
corporate offices opened in Charlotte, NC in June 2007 and a $129,000
increase in health insurance expense.
Research and development costs were approximately $504,000 during the
nine months ended September 30, 2008 as compared to approximately
$299,000 during the same period in 2007. This increase of approximately
$205,000 or 69% was primarily due to an increase in wages in the first
nine months of 2008 as compared to the same period of 2007.
Year to Date Net Loss:
Net loss for the nine months ended September 30, 2008 was approximately
$4,009,000, or $0.52 per basic and diluted common share, as compared to
a net loss of approximately $1,614,000, or $0.24 per basic and diluted
common share, for the nine months ended September 30, 2007.
Nexxus Lighting, Inc. Life’s
Brighter!™
For more information, please visit the new Nexxus Lighting web site
at www.nexxuslighting.com.
Certain of the above statements contained in this press release are
forward-looking statements that involve a number of risks and
uncertainties. Such forward-looking statements are within the meaning of
that term in Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. Reference is made to Nexxus
Lighting’s filings under the Securities
Exchange Act for factors that could cause actual results to differ
materially. Nexxus Lighting undertakes no obligation to publicly update
or revise any forward-looking statements, whether as a result of new
information, future events, or otherwise. Readers are cautioned
that any such forward-looking statements are not guarantees of future
performance and involve risks and uncertainties, and that actual results
may differ materially from those indicated in the forward-looking
statements as a result of various factors. Readers are cautioned not to
place undue reliance on these forward-looking statements. |
| |
| |
| |
| Nexxus Lighting, Inc. |
| Condensed Consolidated Balance Sheets |
|
(Unaudited) |
|
|
|
September 30, |
|
December 31, |
|
2008 |
|
2007 |
|
|
|
|
|
| Current Assets: |
|
|
|
|
|
Cash and cash equivalents |
$ |
1,113,029 |
|
|
$ |
170,266 |
|
| Restricted investments |
|
-- |
|
|
|
500,000 |
|
| Investments |
|
100,000 |
|
|
|
2,475,000 |
|
Trade accounts receivable, less allowance for doubtful accounts of
$118,637 and $84,615 |
|
2,005,745 |
|
|
|
1,317,595 |
|
| Inventories, less reserve of $563,000 and $299,465 |
|
4,563,862 |
|
|
|
3,725,883 |
|
| Prepaid expenses |
|
556,409 |
|
|
|
384,308 |
|
| Other assets |
|
186,550 |
|
|
|
32,021 |
|
| Total current assets |
|
8,525,595 |
|
|
|
8,605,073 |
|
|
|
|
|
|
|
| Property and equipment |
|
5,104,980 |
|
|
|
4,364,193 |
|
| Accumulated depreciation and amortization |
|
(3,338,788 |
) |
|
|
(3,006,671 |
) |
| Net property and equipment |
|
1,766,192 |
|
|
|
1,357,522 |
|
|
|
|
|
|
|
| Goodwill |
|
6,664,603 |
|
|
|
2,880,440 |
|
| Deposits on equipment |
|
131,132 |
|
|
|
55,899 |
|
Other intangible assets, less accumulated amortization of $104,117
and $66,817 |
|
1,225,600 |
|
|
|
296,981 |
|
| Other assets |
|
227,603 |
|
|
|
121,047 |
|
|
$ |
18,540,725 |
|
|
$ |
13,316,962 |
|
| |
|
|
|
|
|
| Current Liabilities: |
|
|
|
|
|
| Accounts payable |
$ |
3,325,136 |
|
|
$ |
1,107,720 |
|
| Accrued compensation and benefits |
|
356,848 |
|
|
|
160,252 |
|
| Revolving line of credit |
|
-- |
|
|
|
1,443,000 |
|
| Current portion of payable to related party under acquisition
agreement |
|
318,250 |
|
|
|
218,250 |
|
| Customer deposits |
|
39,773 |
|
|
|
205,711 |
|
| Current portion of deferred rent |
|
56,452 |
|
|
|
53,832 |
|
| Other current liabilities |
|
121,104 |
|
|
|
-- |
|
| Total current liabilities |
|
4,217,563 |
|
|
|
3,188,765 |
|
|
|
|
|
|
|
| Deferred rent, less current portion |
|
177,591 |
|
|
|
204,516 |
|
| Other notes payable |
|
16,192 |
|
|
|
-- |
|
Payable to related party under acquisition agreement, less current
portion |
|
100,000 |
|
|
|
100,000 |
|
| Promissory notes, net of debt discount |
|
3,009,766 |
|
|
|
-- |
|
| Total liabilities |
|
7,521,112 |
|
|
|
3,493,281 |
|
|
|
|
|
|
|
| Stockholders’ Equity: |
|
|
|
|
|
Common stock, $.001 par value, 25,000,000 shares authorized,
8,089,366 and 6,979,103 issued and outstanding |
|
8,089 |
|
|
|
6,980 |
|
| Additional paid-in capital |
|
25,727,199 |
|
|
|
20,523,602 |
|
| Accumulated deficit |
|
(14,715,675 |
) |
|
|
(10,706,901 |
) |
| Total stockholders’ equity |
|
11,019,613 |
|
|
|
9,823,681 |
|
|
$ |
18,540,725 |
|
|
$ |
13,316,962 |
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial
statements
|
| |
| |
| Nexxus Lighting, Inc. |
| Condensed Consolidated Statements of Operations (Unaudited) |
| |
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
September 30, |
|
|
September 30, |
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
| Revenue |
$ |
3,883,914 |
|
|
$ |
2,586,350 |
|
|
$ |
10,733,436 |
|
|
$ |
7,561,374 |
|
| Cost of sales |
|
2,829,641 |
|
|
|
1,775,712 |
|
|
|
7,630,450 |
|
|
|
5,370,107 |
|
| Gross profit |
|
1,054,273 |
|
|
|
810,638 |
|
|
|
3,102,986 |
|
|
|
2,191,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
| Selling, general and administrative |
|
2,089,841 |
|
|
|
1,233,846 |
|
|
|
6,462,189 |
|
|
|
3,754,281 |
|
| Research and development |
|
218,643 |
|
|
|
88,041 |
|
|
|
503,733 |
|
|
|
298,658 |
|
| Loss on disposal of fixed assets |
|
-- |
|
|
|
1,125 |
|
|
|
-- |
|
|
|
1,125 |
|
| Total operating expenses |
|
2,308,484 |
|
|
|
1,323,012 |
|
|
|
6,965,922 |
|
|
|
4,054,064 |
|
| Operating Loss |
|
(1,254,211 |
) |
|
|
(512,374 |
) |
|
|
(3,862,936 |
) |
|
|
(1,862,797 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Non-Operating Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
| Interest income |
|
6,597 |
|
|
|
125,323 |
|
|
|
52,208 |
|
|
|
254,535 |
|
| Interest expense |
|
(189,426 |
) |
|
|
(8,265 |
) |
|
|
(238,266 |
) |
|
|
(27,618 |
) |
| Other income |
|
5,164 |
|
|
|
4,411 |
|
|
|
40,220 |
|
|
|
21,413 |
|
| Total non-operating income (expense) |
|
(177,665 |
) |
|
|
121,469 |
|
|
|
(145,838 |
) |
|
|
248,330 |
|
| Net Loss |
$ |
(1,431,876 |
) |
|
$ |
(390,905 |
) |
|
$ |
(4,008,774 |
) |
|
$ |
(1,614,467 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Net Loss Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
| Basic and diluted |
$ |
(0.18 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.52 |
) |
|
$ |
(0.24 |
) |
| Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
| Basic and diluted |
|
8,088,089 |
|
|
|
6,713,538 |
|
|
|
7,680,529 |
|
|
|
6,673,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial
statements |
| |
|
|
Nexxus Lighting, Inc. |
Condensed Consolidated Statements of Cash Flows (Unaudited) |
|
Nine Months Ended |
|
September 30, |
|
|
2008 |
|
|
2007 |
| Cash Flows from Operating Activities: |
|
|
|
|
|
| Net loss |
$ |
(4,008,774 |
) |
|
$ |
(1,614,467 |
) |
| Adjustments to reconcile net loss to net cash used in operating
activities: |
|
|
|
|
|
| Depreciation |
|
337,499 |
|
|
|
381,169 |
|
| Amortization of intangible assets |
|
42,894 |
|
|
|
(41,067 |
) |
| Amortization of deferred financing costs and debt discount |
|
131,285 |
|
|
|
-- |
|
| Amortization of deferred rent |
|
(26,925 |
) |
|
|
(26,916 |
) |
| Gain on disposal of property and equipment |
|
-- |
|
|
|
1,125 |
|
| Increase in inventory reserve |
|
163,534 |
|
|
|
283,688 |
|
| Bond discount amortization |
|
-- |
|
|
|
(18,750 |
) |
| Stock-based compensation |
|
297,253 |
|
|
|
164,150 |
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
| (Increase) decrease in: |
|
|
|
|
|
| Trade accounts receivable, net |
|
(292,460 |
) |
|
|
(107,190 |
) |
| Inventories |
|
(108,151 |
) |
|
|
35,463 |
|
| Prepaid expenses |
|
(172,101 |
) |
|
|
(46,635 |
) |
| Other assets |
|
46,489 |
|
|
|
(16,675 |
) |
| Increase (decrease) in: |
|
|
|
|
|
| Accounts payable |
|
1,311,349 |
|
|
|
248,536 |
|
| Accrued compensation and benefits |
|
166,746 |
|
|
|
83,396 |
|
| Customer deposits |
|
(165,938 |
) |
|
|
(21,230 |
) |
| Total adjustments |
|
1,731,474 |
|
|
|
919,064 |
|
| Net cash used in operating activities |
|
(2,277,300 |
) |
|
|
(695,403 |
) |
|
|
|
|
|
|
| Cash Flows from Investing Activities: |
|
|
|
|
|
| Purchase of property and equipment |
|
(570,178 |
) |
|
|
(454,992 |
) |
| Purchase of investments |
|
-- |
|
|
|
(4,294,422 |
) |
| Acquisition of Lumificient Corporation, net of cash acquired |
|
(2,512,674 |
) |
|
|
-- |
|
| Proceeds from sale of investments |
|
2,875,000 |
|
|
|
10,685,618 |
|
| Acquisition of business, net of cash acquired |
|
(102,380 |
) |
|
|
(1,897,808 |
) |
| Acquisition of patents and trademarks |
|
(112,016 |
) |
|
|
5,081 |
|
| Net cash (used in) provided by investing activities |
|
(422,248 |
) |
|
|
4,043,477 |
|
|
|
|
|
|
|
| Cash Flows from Financing Activities: |
|
|
|
|
|
| Net borrowings on capital lease obligations |
|
-- |
|
|
|
9,220 |
|
Proceeds from issuance of Promissory Notes |
|
3,500,000 |
|
|
|
-- |
|
| Costs associated with Class B common stock conversion |
|
-- |
|
|
|
(6,141 |
) |
| Cost of private placement |
|
-- |
|
|
|
(124,424 |
) |
| Proceeds from exercise of employee stock options and warrants |
|
1,922,453 |
|
|
|
27,514 |
|
| Net borrowings on revolving line of credit |
|
(1,443,000 |
) |
|
|
479,000 |
|
| Payments on notes payable |
|
(4,080 |
) |
|
|
(951,596 |
) |
| Fees related to follow-on equity offering |
|
(153,553 |
) |
|
|
-- |
|
| Deferred financing costs |
|
(179,509 |
) |
|
|
-- |
|
| Net cash provided by (used in) financing activities |
|
3,642,311 |
|
|
|
(566,427 |
) |
|
|
|
|
|
|
| Net Increase in Cash and Cash Equivalents |
|
942,763 |
|
|
|
2,781,647 |
|
|
|
|
|
|
|
| Cash and Cash Equivalents, beginning of period |
|
170,266 |
|
|
|
531,181 |
|
| Cash and Cash Equivalents, end of period |
$ |
1,113,029 |
|
|
$ |
3,312,828 |
|
|
|
|
|
|
|
| Supplemental Cash Flow Information: |
|
|
|
|
|
| Cash paid for interest |
$ |
46,182 |
|
|
$ |
27,618 |
|
| Non-cash Investing and Financing Activities: |
|
|
|
|
|
| Deferred rent incurred for leasehold improvement credit |
$ |
-- |
|
|
$ |
242,244 |
|
| Issuance of common stock for acquisition |
$ |
2,392,813 |
|
|
$ |
-- |
|
| Warrant fair value recorded as a debt discount |
$ |
597,188 |
|
|
$ |
-- |
|
|
|
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial
statements |
| |
| |
| |
|
| |
| |
| |
|