Nexxus Lighting Reports Second Quarter 2010 Results - Yahoo! Finance
Nexxus Lighting Reports Second Quarter 2010 Results
Nexxus Lighting, Inc. today reported its second quarter
2010 results. Highlights include:
-
Revenue for the quarter increased 43%, or $1.1 million, as compared to
the second quarter of 2009 and 18%, or $0.6 million, as compared to
the first quarter of 2010
-
Sales growth in Array™ and pool products offset decline in sales of
legacy commercial products
-
Array sales grew to $430,000 in the second quarter of 2010, compared
to $197,000 in the second quarter of 2009 and roughly flat with first
quarter of 2010 sales of $500,000
-
Gross profit increased to $873,000 on higher sales volume, compared to
$650,000 in the second quarter of 2009
-
Operating loss of $1.9 million on higher selling and engineering
expenses tied to the continued expansion of the Array business
-
Introduced new Array PAR 38 LED lamp offering as an 18 watt
replacement for 75 to 90 watt halogen lamps
-
Expanded portfolio of intellectual property to 23 issued and 37
pending patents relating to the Array brand of LED light bulbs
Second Quarter 2010 Performance Revenue Total revenue for the three months ended June 30, 2010 increased 43%, or
approximately $1,131,000, to $3,736,000 as compared to approximately
$2,605,000 for the three months ended June 30, 2009. Sales of our Array LED lamps were approximately $430,000 in the second
quarter of 2010 compared to approximately $197,000 in the second quarter
of 2009. Sales of our legacy commercial products were approximately
$409,000 in the second quarter of 2010, a 31% decrease from
approximately $594,000 for the same quarter in 2009. Sales of
Lumificient products in the second quarter of 2010 and 2009 were
approximately $897,000 and $838,000, respectively. Overall, revenue from sales of commercial lighting products increased by
approximately $107,000, or 7%, from approximately $1,629,000 in the
second quarter of 2009 to approximately $1,736,000 in the second quarter
of 2010. This increase primarily relates to increased sales of our new
Array LED lamps. Revenue from sales of pool and spa lighting products was approximately
$2,000,000 in the second quarter of 2010, as compared to approximately
$976,000 for the same period of 2009, an increase of approximately
$1,024,000, or 105%. This revenue growth reflects an increase in market
share as we expanded our pool and spa lighting product offering,
including adding Melody Blanco, a white-light-only LED product. In
addition, by the beginning of 2010, we completed moving production to
additional domestic contract manufacturers allowing us to respond more
timely to increased demand. In the second quarter of 2009, we had a
larger backlog of orders that we were unable to ship until the third
quarter of 2009. With the improvements made in operations and shipments,
we did not experience the build up of backlog in 2010, which translated
to higher sales in the period. Sales of LED products continue to represent a growing percentage of our
business, accounting for 84% and 74% of our revenue, while sales of
fiber optic lighting products accounted for 9% and 20% of our revenue
for the quarters ended June 30, 2010 and 2009, respectively. “We are pleased with the Company’s overall sales growth in a challenging
economy, as reflected in the fourth consecutive quarterly sales
increase,” stated Mike Bauer, the Company’s President and Chief
Executive Officer. “While sales of our Array products were up
significantly year over year, they were roughly flat with the first
quarter and below our target. We believe these sales levels reflect the
current economic environment as well as the timing of integral LED lamp
standards and the resulting delay and timing of utility incentive
programs, which are tied to the effective date of these new standards.
With the continued development and launch of best in class products,
including our new PAR 38, we feel the Company is well positioned as
these macro-economic elements begin to improve.” “Despite uncertainty in some market segments, the opportunities and
long-term growth trends in LED lighting remain intact,” confirmed Gary
Langford, Nexxus’ Chief Financial Officer. “For the second half, our
focus will remain on expanding our Array business while exploring
opportunities to mitigate the challenges in our legacy businesses.” Gross Profit Gross profit for the quarter ended June 30, 2010 was approximately
$873,000, or 23% of revenue, as compared to approximately $650,000, or
25% of revenue, for the comparable period of 2009. Direct gross margin
for the second quarter of 2010, which is revenue less material cost,
decreased to approximately 49% as compared to 51% in the same period of
2009. The decline in direct gross margins during the period reflects a
shift in product mix, specifically lower sales of historically higher
margin legacy commercial products and higher sales of lower margin pool
products. In the second quarter of 2010, production costs increased to
approximately $942,000, or 25% of revenue, as compared to approximately
$678,000, or 26% of revenue, in the second quarter of 2009. The increase
of approximately $264,000 in production costs includes increases of
approximately $63,000 in freight costs on the higher volume and
approximately $60,000 in warranty expense primarily related to our pool
and spa lighting products. We also continued to write-down legacy
inventories in the second quarter of 2010 as reflected by the increase
of approximately $209,000 in expenses for obsolete inventory, scrap and
inventory reserves. Offsetting these costs were savings of approximately
$92,000 in lower expense related to the release of capitalized labor,
overhead and freight costs. We continue to review our operations for opportunities to reduce costs,
especially those related to our legacy commercial and pool and spa
businesses. Our analysis may lead to the determination to sell, close,
eliminate, rationalize or reduce operations and divisions and/or alter
our sales, manufacturing and/or distribution structure. Should we decide
to pursue any such changes, we may incur additional charges and losses
in connection with such changes in the future, and such charges and
losses may be material. Operating Expenses Selling, general and administrative (SG&A) expenses were approximately
$2,431,000 for the quarter ended June 30, 2010 as compared to
approximately $2,048,000 for the same period in 2009, an increase of
approximately $383,000, or 19%. This increase is primarily the result of
higher expense dedicated to the sales and marketing of our Array and
Lumificient product offerings and increased commission expense as the
result of higher pool product sales. Research and development costs were approximately $299,000 during the
three months ended June 30, 2010 as compared to approximately $130,000
during the same period in 2009. This increase of approximately $169,000
was primarily due to higher employee costs and project-related costs in
the second quarter of 2010, as compared to the same period of 2009, as
we increased our investment in resources to expand the Array product
offering. Net Loss Net loss for the three months ended June 30, 2010 and 2009 was
approximately $1,884,000 and $1,557,000, respectively. After including
the effects of the dividends related to the preferred stock and warrants
issued in November 2008, net loss attributable to common stockholders
was approximately $1,884,000 and $1,880,000 for the three months ended
June 30, 2010 and 2009, respectively. Basic and diluted loss per common
share attributable to common stockholders was $0.12 and $0.22 for the
three months ended June 30, 2010 and 2009, respectively. Year to Date 2010 Performance Revenue Total revenue for the six months ended June 30, 2010 was approximately
$6,898,000 as compared to approximately $5,642,000 for the six months
ended June 30, 2009, an increase of approximately $1,256,000, or 22%. Sales of our Array LED lamps were approximately $932,000 in the first
six months of 2010 compared to approximately $290,000 in the same period
of 2009. Sales of our legacy commercial products were approximately
$897,000 in the first six months of 2010, a 38% decrease from
approximately $1,444,000 for the same period in 2009. Sales of
Lumificient products in the first six months of 2010 and 2009 were
approximately $1,820,000 and $1,915,000, respectively. Overall, revenue from sales of commercial lighting products remained
flat at approximately $3,648,000 in the first six months of 2010 and
2009. Sales of our new Array LED lamps offset the decline in sales of
our legacy commercial and Lumificient products which primarily resulted
from significant decreases in commercial construction and much lower new
signage activity across the US. Revenue from sales of pool and spa lighting products was approximately
$3,250,000 in the first half of 2010, as compared to approximately
$1,993,000 for the same period of 2009, an increase of approximately
$1,256,000, or 63%. This increase reflects a slight rebound in the pool
market and higher penetration into this market in 2010. Sales of LED products continued to represent a growing percentage of our
business, accounting for 84% and 74% of our revenue, while sales of
fiber optic lighting products accounted for 10% and 21% of our revenue
for the six months ended June 30, 2010 and 2009, respectively. The
balance of the revenue mix consisted primarily of sales of water feature
products. We expect sales of our fiber optic lighting products will
continue to decline and believe that sales of our LED lighting products
will increase as a percentage of our total revenue and drive our growth
in the future. Gross Profit Gross profit for the six months ended June 30, 2010 was approximately
$1,584,000, or 23% of revenue, as compared to approximately $1,705,000,
or 30% of revenue, for the comparable period of 2009. Direct gross
margin for the first half of 2010, which is revenue less material cost,
decreased to approximately 47% as compared to 52% in the same period of
2009. The decline in direct gross margins reflects a shift in sales away
from historically higher margin legacy commercial products, a higher
percentage of pool product sales, and margin erosion in the first
quarter due to an increase in material costs for certain pool lighting
products and the liquidation of certain legacy commercial products at
lower prices. Production costs increased to approximately $1,684,000, or 24% of
revenue, in the first half of 2010 as compared to approximately
$1,239,000, or 22% of revenue, in the first half of 2009. The increase
of approximately $445,000 in production costs includes increases of
approximately $133,000 in warranty expense primarily related to our pool
lighting products and approximately $93,000 in freight costs in the six
months ended June 30, 2010 as compared to the same period in 2009. The
increase also reflects an increase of approximately $290,000 in expenses
for obsolete inventory, scrap and inventory reserves in the first half
of 2010. Operating Expenses Selling, general and administrative (SG&A) expenses were approximately
$4,719,000 for the six months ended June 30, 2010 as compared to
approximately $4,400,000 for the same period in 2009, an increase of
approximately $318,000, or 7%. This increase is primarily the result of
higher expense dedicated to the sales of our Array and Lumificient
product offerings and increased commission expense due to higher Array
and pool product sales. In the first quarter of 2010, we recognized bad debt expense relating to
a dispute with a customer. We shipped Array product to the customer in
the fourth quarter of 2009 and the first quarter of 2010. A portion of
the product has been installed in a hotel. The balance of the product
shipped to the customer has not been installed, including excess product
relating to the hotel project and product purchased for a university
project. The customer is claiming a right to return all unused product
without charge. Although we dispute the customer’s claim, and have filed
a lawsuit to collect the unpaid balance, as a result of the uncertainty
over the collection of the receivable of approximately $300,000, we have
increased our allowance for doubtful accounts by approximately $85,000
with respect to the disputed receivable and we have deducted commission
expense that we previously recognized upon shipment of the unused
product. Research and development costs were approximately $588,000 during the
six months ended June 30, 2010 as compared to approximately $238,000
during the same period in 2009. This increase of approximately $350,000
was primarily due to higher employee costs and project-related costs in
the first half of 2010, as compared to the same period of 2009, as we
increased our investment in resources to expand the Array product
offering. Net Loss Net loss for the six months ended June 30, 2010 and 2009 was
approximately $4,350,000 and $2,959,000, respectively. After including
the effects of the dividends related to the preferred stock and warrants
issued in November 2008, net loss attributable to common stockholders
was approximately $4,350,000 and $3,566,000 for the six months ended
June 30, 2010 and 2009, respectively. Basic and diluted loss per common
share attributable to common stockholders was $0.27 and $0.43 for the
six months ended June 30, 2010 and 2009, respectively. Research and Development Update As of August 1, 2010, we are pleased to announce that we have 54 issued
and 43 pending patents. Of these patents, we have 23 issued and 37
pending patents related to our Array brand of LED light bulbs. For the
Array products, these figures compare to 19 issued and 27 pending
patents as reported in our Annual Report for 2009. Cash As of June 30, 2010, the Company had cash and cash equivalents of
$7,753,000 and long term debt of $2,203,000, net of unamortized debt
discounts of approximately $269,000. 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.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
|
2010
|
|
|
2009
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
7,752,707
|
|
$
|
15,167,496
|
|
Trade accounts receivable, less allowance for doubtful accounts of
$209,478 and $150,633
|
|
|
|
2,300,256
|
|
|
1,888,417
|
|
Inventories, less reserve of $900,011 and $682,750
|
|
|
|
5,474,969
|
|
|
4,904,578
|
|
Prepaid expenses
|
|
|
|
210,855
|
|
|
195,434
|
|
Other assets
|
|
|
|
13,218
|
|
|
7,367
|
|
Total current assets
|
|
|
|
15,752,005
|
|
|
22,163,292
|
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
|
|
5,934,332
|
|
|
5,765,665
|
|
Accumulated depreciation and amortization
|
|
|
|
(4,291,796)
|
|
|
(4,025,419)
|
|
Net property and equipment
|
|
|
|
1,642,536
|
|
|
1,740,246
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
2,402,200
|
|
|
2,396,289
|
|
Other intangible assets, less accumulated amortization of $660,731
and $557,289
|
|
|
|
3,052,113
|
|
|
3,049,194
|
|
Deposits on equipment
|
|
|
|
36,323
|
|
|
6,463
|
|
Other assets, net
|
|
|
|
61,471
|
|
|
197,560
|
|
|
|
|
$
|
22,946,648
|
|
$
|
29,553,044
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
3,491,528
|
|
$
|
2,500,858
|
|
Related party payable
|
|
|
|
85,598
|
|
|
—
|
|
Accrued compensation and benefits
|
|
|
|
334,765
|
|
|
303,736
|
|
Payable to related party under acquisition agreement
|
|
|
|
—
|
|
|
100,000
|
|
Current portion of deferred rent
|
|
|
|
73,976
|
|
|
58,065
|
|
Customer deposits
|
|
|
|
3,411
|
|
|
2,782
|
|
Other current liabilities
|
|
|
|
4,926
|
|
|
9,291
|
|
Total current liabilities
|
|
|
|
3,994,204
|
|
|
2,974,732
|
|
|
|
|
|
|
|
|
|
|
Convertible promissory notes to related parties, net of debt discount
|
|
|
|
2,203,375
|
|
|
2,153,191
|
|
Promissory notes, net of debt discount
|
|
|
|
—
|
|
|
1,978,135
|
|
Promissory notes to related parties, net of debt discount
|
|
|
|
—
|
|
|
1,438,644
|
|
Deferred rent, less current portion
|
|
|
|
67,161
|
|
|
113,733
|
|
Other liabilities
|
|
|
|
851
|
|
|
6,582
|
|
Total liabilities
|
|
|
|
6,265,591
|
|
|
8,665,017
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
|
|
Common stock, $.001 par value, 25,000,000 shares authorized,
16,245,503 and 16,240,503 issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
16,246
|
|
|
16,241
|
|
Additional paid-in capital
|
|
|
|
49,246,429
|
|
|
49,103,733
|
|
Accumulated deficit
|
|
|
|
(32,581,618)
|
|
|
(28,231,947)
|
|
Total stockholders’ equity
|
|
|
|
16,681,057
|
|
|
20,888,027
|
|
|
|
|
$
|
22,946,648
|
|
$
|
29,553,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nexxus Lighting, Inc.
Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
|
2010
|
|
|
|
2009
|
|
|
|
2010
|
|
|
|
2009
|
|
|
Revenue
|
|
|
$
|
3,735,938
|
|
|
$
|
2,605,044
|
|
|
$
|
6,897,997
|
|
|
$
|
5,641,726
|
|
|
Cost of sales
|
|
|
|
2,862,874
|
|
|
|
1,955,065
|
|
|
|
5,313,566
|
|
|
|
3,936,593
|
|
|
Gross profit
|
|
|
|
873,064
|
|
|
|
649,979
|
|
|
|
1,584,431
|
|
|
|
1,705,133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
2,431,283
|
|
|
|
2,048,494
|
|
|
|
4,718,517
|
|
|
|
4,400,244
|
|
|
Research and development
|
|
|
|
299,451
|
|
|
|
130,379
|
|
|
|
588,299
|
|
|
|
238,103
|
|
|
Total operating expenses
|
|
|
|
2,730,734
|
|
|
|
2,178,873
|
|
|
|
5,306,816
|
|
|
|
4,638,347
|
|
|
Operating Loss
|
|
|
|
(1,857,670
|
)
|
|
|
(1,528,894
|
)
|
|
|
(3,722,385
|
)
|
|
|
(2,933,214
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Operating Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
—
|
|
|
|
197
|
|
|
|
—
|
|
|
|
2,406
|
|
|
Interest expense
|
|
|
|
(26,943
|
)
|
|
|
(27,968
|
)
|
|
|
(186,422
|
)
|
|
|
(28,626
|
)
|
|
Debt extinguishment costs
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(441,741
|
)
|
|
|
—
|
|
|
Other income
|
|
|
|
579
|
|
|
|
—
|
|
|
|
877
|
|
|
|
—
|
|
|
Total non-operating income, net
|
|
|
|
(26,364
|
)
|
|
|
(27,771
|
)
|
|
|
(627,286
|
)
|
|
|
(26,220
|
)
|
|
Net Loss
|
|
|
$
|
(1,884,034
|
)
|
|
$
|
(1,556,665
|
)
|
|
$
|
(4,349,671
|
)
|
|
$
|
(2,959,434
|
)
|
|
Preferred stock dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of the preferred stock beneficial conversion feature and
preferred stock discount
|
|
|
|
—
|
|
|
|
(144,835
|
)
|
|
|
—
|
|
|
|
(268,311
|
)
|
|
Accrual of preferred stock dividends
|
|
|
|
—
|
|
|
|
(178,065
|
)
|
|
|
—
|
|
|
|
(338,258
|
)
|
|
Net loss attributable to common stockholders
|
|
|
$
|
(1,884,034
|
)
|
|
$
|
(1,879,565
|
)
|
|
$
|
(4,349,671
|
)
|
|
$
|
(3,566,003
|
)
|
|
Basic and diluted loss per common share attributable to common
shareholders
|
|
|
$
|
(0.12
|
)
|
|
$
|
(0.22
|
)
|
|
$
|
(0.27
|
)
|
|
$
|
(0.43
|
)
|
|
Basic and diluted weighted average shares outstanding
|
|
|
|
16,245,503
|
|
|
|
8,373,995
|
|
|
|
16,243,183
|
|
|
|
8,267,605
|
|
|
|
|
|
|
|
|
|
|
|
|
Nexxus Lighting, Inc.
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(4,349,671
|
)
|
|
$
|
(2,959,434
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
278,772
|
|
|
|
274,016
|
|
|
Amortization of intangible and other assets
|
|
|
|
139,438
|
|
|
|
133,920
|
|
|
Amortization of debt discount and debt issuance costs
|
|
|
|
127,753
|
|
|
|
15,031
|
|
|
Debt extinguishment costs
|
|
|
|
441,741
|
|
|
|
—
|
|
|
Amortization of deferred rent
|
|
|
|
(30,661
|
)
|
|
|
(25,637
|
)
|
|
Loss on disposal of property and equipment
|
|
|
|
9,116
|
|
|
|
1,790
|
|
|
Increase in inventory reserve
|
|
|
|
217,261
|
|
|
|
32,621
|
|
|
Stock-based compensation
|
|
|
|
177,755
|
|
|
|
219,841
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
(Increase) decrease in:
|
|
|
|
|
|
|
|
|
Trade accounts receivable, net
|
|
|
|
(411,839
|
)
|
|
|
623,608
|
|
|
Inventories
|
|
|
|
(787,652
|
)
|
|
|
(215,718
|
)
|
|
Prepaid expenses
|
|
|
|
(15,421
|
)
|
|
|
(37,157
|
)
|
|
Other assets
|
|
|
|
(5,851
|
)
|
|
|
18,867
|
|
|
Increase (decrease) in:
|
|
|
|
|
|
|
|
|
Accounts payable and related party payable
|
|
|
|
1,076,268
|
|
|
|
(864,654
|
)
|
|
Accrued compensation and benefits
|
|
|
|
31,029
|
|
|
|
(82,399
|
)
|
|
Customer deposits
|
|
|
|
629
|
|
|
|
(59,608
|
)
|
|
Other liabilities
|
|
|
|
(10,096
|
)
|
|
|
—
|
|
|
Total adjustments
|
|
|
|
1,238,242
|
|
|
|
34,521
|
|
|
Net cash used in operating activities
|
|
|
|
(3,111,429
|
)
|
|
|
(2,924,913
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
(226,638
|
)
|
|
|
(206,508
|
)
|
|
Proceeds from the sale of property and equipment
|
|
|
|
6,600
|
|
|
|
—
|
|
|
Acquisition costs of Lumificient Corporation, net of cash acquired
|
|
|
|
(105,911
|
)
|
|
|
(115,285
|
)
|
|
Acquisition costs of Advanced Lighting Systems, LLC, net of cash
acquired
|
|
|
|
—
|
|
|
|
(107,539
|
)
|
|
Trademark and patent development costs
|
|
|
|
(142,357
|
)
|
|
|
(75,729
|
)
|
|
Net cash used in investing activities
|
|
|
|
(468,306
|
)
|
|
|
(505,061
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from promissory notes
|
|
|
|
—
|
|
|
|
3,800,000
|
|
|
Payments on promissory notes
|
|
|
|
(3,800,000
|
)
|
|
|
(113,724
|
)
|
|
Proceeds from exercise of employee stock options and warrants, net
|
|
|
|
14,900
|
|
|
|
685,671
|
|
|
Fees related to follow-on equity offering
|
|
|
|
(49,954
|
)
|
|
|
—
|
|
|
Deferred financing costs
|
|
|
|
—
|
|
|
|
(63,353
|
)
|
|
Issuance cost of preferred stock and warrants
|
|
|
|
—
|
|
|
|
(16,661
|
)
|
|
Net cash (used in) provided by financing activities
|
|
|
|
(3,835,054
|
)
|
|
|
4,291,933
|
|
|
|
|
|
|
|
|
|
|
|
Net (Decrease) Increase in Cash and Cash Equivalents
|
|
|
|
(7,414,789
|
)
|
|
|
861,959
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, beginning of period
|
|
|
|
15,167,496
|
|
|
|
2,948,632
|
|
|
Cash and Cash Equivalents, end of period
|
|
|
$
|
7,752,707
|
|
|
$
|
3,810,591
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
|
$
|
262,356
|
|
|
$
|
—
|
|
|
Non-cash Investing and Financing Activities:
|
|
|
|
|
|
|
|
|
Issuance of common stock to related party for settlement of lease
and severance obligations
|
|
|
$
|
—
|
|
|
$
|
565,500
|
|
|
Fair value of warrants recorded as a debt discount
|
|
|
$
|
—
|
|
|
$
|
570,325
|
|
|
Issuance of common stock for achievement of Lumificient earnouts
|
|
|
$
|
—
|
|
|
$
|
297,242
|
|
|
Issuance of common stock to promissory notes placement agent
|
|
|
$
|
—
|
|
|
$
|
133,000
|
|
|
Accrual of dividends on preferred stock
|
|
|
$
|
—
|
|
|
$
|
338,258
|
|
|