Usio Announces First Quarter 2025 Financial Results
- ACH electronic check volume grew 42%, with transactions up 36% - Credit card revenues increased 4%, with PayFac revenues up 25% - Adjusted EBITDA was $0.7 million, slightly down from $0.8 million in Q1 2024 - Net loss of $0.2 million ($0.01 per share), improved from $0.3 million loss year-over-year - Strong cash position of $8.7 million, up $0.7 million in Q1
The company maintained disciplined cost control with flat SG&A expenses while experiencing growth in its ACH and complementary services. However, gross margins declined to 21.9% from 23.1% due to lower interest revenues and changes in revenue mix.
- Il volume di assegni elettronici ACH è cresciuto del 42%, con un aumento delle transazioni del 36%
- I ricavi da carte di credito sono aumentati del 4%, con i ricavi PayFac in crescita del 25%
- L'EBITDA rettificato è stato di 0,7 milioni di dollari, leggermente inferiore rispetto agli 0,8 milioni del primo trimestre 2024
- Perdita netta di 0,2 milioni di dollari (0,01 dollari per azione), migliorata rispetto alla perdita di 0,3 milioni dell'anno precedente
- Posizione di cassa solida di 8,7 milioni di dollari, in aumento di 0,7 milioni nel trimestre
L'azienda ha mantenuto un rigoroso controllo dei costi con spese SG&A stabili, pur registrando una crescita nei servizi ACH e complementari. Tuttavia, i margini lordi sono scesi al 21,9% dal 23,1% a causa di minori ricavi da interessi e cambiamenti nella composizione dei ricavi.
- El volumen de cheques electrónicos ACH creció un 42%, con transacciones aumentando un 36%
- Los ingresos por tarjetas de crédito aumentaron un 4%, con ingresos de PayFac creciendo un 25%
- El EBITDA ajustado fue de 0,7 millones de dólares, ligeramente inferior a los 0,8 millones del primer trimestre de 2024
- Pérdida neta de 0,2 millones de dólares (0,01 dólares por acción), mejorando desde una pérdida de 0,3 millones año tras año
- Fuerte posición de efectivo de 8,7 millones de dólares, un aumento de 0,7 millones en el trimestre
La compañía mantuvo un control disciplinado de costos con gastos SG&A estables, mientras experimentaba crecimiento en sus servicios ACH y complementarios. Sin embargo, los márgenes brutos disminuyeron al 21,9% desde el 23,1% debido a menores ingresos por intereses y cambios en la mezcla de ingresos.
- ACH 전자 수표 거래량이 42% 증가하고 거래 건수는 36% 증가
- 신용카드 수익은 4% 증가했으며, PayFac 수익은 25% 증가
- 조정 EBITDA는 70만 달러로 2024년 1분기 80만 달러에서 소폭 감소
- 순손실은 20만 달러(주당 0.01달러)로 전년 대비 30만 달러 손실에서 개선
- 현금 보유액은 870만 달러로 1분기 동안 70만 달러 증가
회사는 ACH 및 보완 서비스의 성장에도 불구하고 SG&A 비용을 유지하며 엄격한 비용 관리를 지속했습니다. 다만, 이자 수익 감소와 수익 구성 변화로 인해 총 마진은 23.1%에서 21.9%로 하락했습니다.
- Le volume des chèques électroniques ACH a augmenté de 42 %, avec une hausse des transactions de 36 %
- Les revenus des cartes de crédit ont augmenté de 4 %, avec une croissance de 25 % des revenus PayFac
- L'EBITDA ajusté s'est élevé à 0,7 million de dollars, en légère baisse par rapport à 0,8 million au premier trimestre 2024
- Une perte nette de 0,2 million de dollars (0,01 dollar par action), une amélioration par rapport à une perte de 0,3 million d'une année sur l'autre
- Une trésorerie solide de 8,7 millions de dollars, en hausse de 0,7 million au cours du trimestre
La société a maintenu un contrôle rigoureux des coûts avec des dépenses SG&A stables tout en connaissant une croissance de ses services ACH et complémentaires. Cependant, les marges brutes ont diminué à 21,9 % contre 23,1 % en raison de la baisse des revenus d'intérêts et des changements dans la composition des revenus.
- Das Volumen der ACH-Elektronikschecks wuchs um 42 %, die Transaktionen stiegen um 36 %
- Kreditkartenumsätze stiegen um 4 %, die PayFac-Umsätze um 25 %
- Das bereinigte EBITDA lag bei 0,7 Millionen US-Dollar, leicht unter 0,8 Millionen im ersten Quartal 2024
- Nettoverlust von 0,2 Millionen US-Dollar (0,01 US-Dollar pro Aktie), verbessert gegenüber einem Verlust von 0,3 Millionen im Vorjahreszeitraum
- Starke Barposition von 8,7 Millionen US-Dollar, ein Anstieg von 0,7 Millionen im Quartal
Das Unternehmen behielt eine disziplinierte Kostenkontrolle mit unveränderten SG&A-Ausgaben bei und verzeichnete gleichzeitig Wachstum bei seinen ACH- und ergänzenden Dienstleistungen. Die Bruttomargen sanken jedoch von 23,1 % auf 21,9 % aufgrund niedrigerer Zinserträge und Veränderungen in der Umsatzstruktur.
- Record Q1 revenues of $22.0 million, up 5% YoY
- Total payment volume up 34% to $2.0 billion
- ACH electronic check volume increased 42%
- PayFac revenues grew 25%, now representing over 50% of card business
- Operating cash flows improved to $1.4 million from $0.1 million YoY
- Strong cash position of $8.7 million with $0.7 million added in Q1
- Net loss of $0.2 million ($0.01 per share)
- Gross margins declined to 21.9% from 23.1% YoY
- Prepaid card services revenue decreased 13%
- Adjusted EBITDA declined to $0.7 million from $0.8 million YoY
Insights
Usio delivered record Q1 revenue with strong payment processing growth, but margins contracted slightly amid operational improvements.
Usio reported record Q1 revenues of
Despite the revenue growth, gross margins contracted to
On a positive note, the company demonstrated strong cash flow generation, reporting
The PayFac business continues to be a bright spot, growing
On the profitability front, Usio maintained positive Adjusted EBITDA of
The prepaid card segment remains a challenge, with revenues declining
Record First Quarter Revenues of
Total payment dollars processed through all payment channels up
SAN ANTONIO, May 14, 2025 (GLOBE NEWSWIRE) -- Usio, Inc. (Nasdaq: USIO), a leading FinTech company that operates a full stack of integrated, cloud-based electronic payment and embedded financial solutions, today announced financial results for the first quarter, which ended March 31, 2025.
Louis Hoch, President and Chief Executive Officer of Usio, said, “Results in the first quarter continue to reflect strong fundamental processing growth, disciplined cost control, and strong positive cash flow and a continued commitment to cash management. We reported positive Adjusted EBITDA1 of
Total payment dollar processing volume growth accelerated to
Revenues for the quarter were in line with our expectations, and were up from a year ago, primarily due to strong growth in our ACH and complementary services line of business, offsetting the impact in the quarter from the loss of breakage revenues arising from the completion of a large prepaid card programs that were effectively wound down completely by the close of the first quarter of 2024. ACH & complementary services revenue growth was primarily attributable to an increase in ACH volume from net new business and organic growth. The business also benefited from a year over year increase in revenues from ancillary product offerings, such as Remotely Created Checks, or RCC, PINless debit as well as cross-selling to our ACH base. Credit card revenues were up
For the quarter ended March 31, 2025, margins were down
Mr. Hoch concluded, “The Company is in a strong position, with a growing portfolio of recurring revenues, a best-ever financial position, and signed contracts that we believe will be adding incremental revenue as they come online, although the timing of when these incremental deals will ramp up remains uncertain. So far this year we have achieved our goals to strengthen the organization, strengthen our financial position, and expand our market presence.”
1 Please see reconciliation of GAAP to Non-GAAP Financial Measures below
Quarterly Processing and Transaction Volumes
Total payment transactions processed in the first quarter of 2025 were 13.7 million, an increase of
We set all-time records in dollars and transactions processed in our credit card segment, where dollars processed were up
First Quarter 2025 Revenue Detail
Revenues for the quarter ended March 31, 2025 were
Three Months Ended March 31, | |||||||||||||||
2025 | 2024 | $ Change | % Change | ||||||||||||
ACH and complementary services | $ | 5,044,517 | $ | 3,881,734 | $ | 1,162,783 | 30 | % | |||||||
Credit card | 7,878,694 | 7,560,734 | 317,960 | 4 | % | ||||||||||
Prepaid card services | 2,907,451 | 3,341,224 | (433,773 | ) | (13 | )% | |||||||||
Output Solutions | 5,732,867 | 5,537,923 | 194,944 | 4 | % | ||||||||||
Interest - ACH and complementary services | 224,129 | 211,640 | 12,489 | 6 | % | ||||||||||
Interest - Prepaid card services | 182,661 | 402,741 | (220,080 | ) | (55 | )% | |||||||||
Interest - Output Solutions | 38,731 | 34,390 | 4,341 | 13 | % | ||||||||||
Total Revenue | $ | 22,009,050 | $ | 20,970,386 | $ | 1,038,664 | 5 | % | |||||||
Gross profit for the first quarter of 2025 was
Other selling, general and administrative expenses, "SG&A", were
For the quarter, we reported an operating loss of
Operating Cash Flows were
We continue to be in solid financial condition with
1 Please see reconciliation of GAAP to Non-GAAP Financial Measures below
Conference Call and Webcast
Usio, Inc.'s management will host a conference call on Wednesday, May 14, 2025, at 4:30 pm Eastern time to review financial results and 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/investors.
A replay of the call will be available approximately one hour after the end of the call through May 28, 2025. 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 3107685.
About Usio, Inc.
Usio, Inc. (Nasdaq: USIO), a leading, cloud-based, integrated FinTech electronic payment solutions provider, offers a wide range of payment solutions to merchants, billers, banks, service bureaus, integrated software vendors and card issuers. The Company operates credit, debit/prepaid, and ACH payment processing platforms to deliver convenient, world-class payment solutions and services to clients through its unique payment facilitation platform as a service. The Company, through its Usio Output Solutions division offers services relating to electronic bill presentment, document composition, document decomposition and printing and mailing services. 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 card issuing sector. Usio is headquartered in San Antonio, Texas, and has offices in Austin, Texas. Websites: www.usio.com, www.payfacinabox.com, www.akimbocard.com and www.usiooutput.com. Find us on Facebook® and Twitter.
Comparisons
Unless otherwise indicated, all comparisons and growth rates represent year-over-year comparisons, with the quarterly period of this year compared to the corresponding quarter of the prior year.
About Non-GAAP Financial Measures
This press release includes non-GAAP financial measures, as defined in Regulation G adopted by the Securities and Exchange Commission, of EBITDA, Adjusted EBITDA, and Adjusted EBITDA margins. The Company reports its financial results in compliance with GAAP, but believes that also discussing non-GAAP financial 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 costs related to acquisitions.
- The Company defines Adjusted EBITDA margins as Adjusted EBITDA, as defined above, divided by total revenues.
In previous periods, the Company reported the non-GAAP financial measure of adjusted operating cash flows, which excluded certain items from operating cash flows to provide a measure of cash generated from its core operations. Beginning with the current reporting period, the Company is no longer presenting adjusted operating cash flows as a non-GAAP financial measure. The decision to discontinue reporting adjusted operating cash flows is due to changes in the presentation of certain assets, specifically the movement of assets held for customers, into the financing activities section of our cash flow statement. As a result of this reclassification, we believe that the need for the adjusted operating cash flows measure is no longer required, as the adjustments previously made to exclude these amounts are not necessary.
Management believes EBITDA, Adjusted EBITDA, and Adjusted EBITDA margins 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, Adjusted EBITDA, and Adjusted EBITDA margins should be considered in addition to, not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. They are not measurements of our financial performance under GAAP and should not be considered as alternatives to revenue, net income, or cash provided by (used in) operating activities, as applicable, or any other performance measures derived in accordance with GAAP and may not be comparable to other similarly titled measures of other businesses. EBITDA, Adjusted EBITDA, and Adjusted EBITDA margins have limitations as analytical tools and you should not consider these non-GAAP financial measures in isolation or as a substitute for analysis of our operating results as reported under GAAP.
1 Please see reconciliation of GAAP to Non-GAAP Financial Measures Below
FORWARD-LOOKING STATEMENTS DISCLAIMER
Except for the historical information contained herein, the matters discussed in this press 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 and any guidance for future periods. These forward-looking statements are identified by the use of words such as "believe," "should," "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, the management of the Company's growth, the loss of key resellers, the relationships with the Automated Clearing House 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 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, 2024. One or more of these factors have affected, and in the future could affect, the Company’s businesses and financial results and could cause actual results to differ materially from plans and projections. Although the Company believes that the assumptions underlying the forward-looking statements included in this press release are reasonable, the Company can give no assurance such assumptions will prove to be correct. 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 press 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:
Paul Manley
Senior Vice President, Investor Relations
paul.manley@usio.com
612-834-1804
USIO, INC. CONSOLIDATED BALANCE SHEETS | ||||||||
March 31, 2025 | December 31, 2024 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 8,718,247 | $ | 8,056,891 | ||||
Accounts receivable, net | 4,569,616 | 5,053,639 | ||||||
Accounts receivable, tax credit | — | 1,494,612 | ||||||
Settlement processing assets | 62,151,877 | 47,104,006 | ||||||
Prepaid card load assets | 14,553,939 | 25,648,688 | ||||||
Customer deposits | 1,907,169 | 1,918,805 | ||||||
Inventory | 348,493 | 403,796 | ||||||
Prepaid expenses and other | 729,039 | 585,500 | ||||||
Current assets before merchant reserves | 92,978,380 | 90,265,937 | ||||||
Merchant reserves | 4,925,101 | 4,890,101 | ||||||
Total current assets | 97,903,481 | 95,156,038 | ||||||
Property and equipment, net | 3,230,300 | 3,194,818 | ||||||
Other assets: | ||||||||
Intangibles, net | 663,349 | 881,346 | ||||||
Deferred tax asset, net | 4,580,440 | 4,580,440 | ||||||
Operating lease right-of-use assets | 2,884,691 | 3,037,928 | ||||||
Other assets | 357,877 | 357,877 | ||||||
Total other assets | 8,486,357 | 8,857,591 | ||||||
Total Assets | $ | 109,620,138 | $ | 107,208,447 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 715,223 | $ | 1,256,819 | ||||
Accrued expenses | 2,705,122 | 3,366,925 | ||||||
Operating lease liabilities, current portion | 620,915 | 612,680 | ||||||
Equipment loan, current portion | 150,085 | 147,581 | ||||||
Settlement processing obligations | 62,151,877 | 47,104,006 | ||||||
Prepaid card load obligations | 14,553,939 | 25,648,688 | ||||||
Customer deposits | 1,907,169 | 1,918,805 | ||||||
Current liabilities before merchant reserve obligations | 82,804,330 | 80,055,504 | ||||||
Merchant reserve obligations | 4,925,101 | 4,890,101 | ||||||
Total current liabilities | 87,729,431 | 84,945,605 | ||||||
Non-current liabilities: | ||||||||
Equipment loan, net of current portion | 533,248 | 571,862 | ||||||
Operating lease liabilities, net of current portion | 2,365,529 | 2,534,017 | ||||||
Total liabilities | 90,628,208 | 88,051,484 | ||||||
Stockholders' equity: | ||||||||
Preferred stock, | — | — | ||||||
Common stock, | 30,038 | 198,317 | ||||||
Additional paid-in capital | 99,992,655 | 99,676,457 | ||||||
Treasury stock, at cost; 3,510,449 and 3,292,764 shares at March 31, 2025 (unaudited) and December 31, 2024, respectively | (6,122,232 | ) | (5,770,592 | ) | ||||
Deferred compensation | (6,640,905 | ) | (6,914,563 | ) | ||||
Accumulated deficit | (68,267,626 | ) | (68,032,656 | ) | ||||
Total stockholders' equity | 18,991,930 | 19,156,963 | ||||||
Total Liabilities and Stockholders' Equity | $ | 109,620,138 | $ | 107,208,447 | ||||
USIO, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Revenues | $ | 22,009,050 | $ | 20,970,386 | |||
Cost of services | 17,199,907 | 16,116,691 | |||||
Gross profit | 4,809,143 | 4,853,695 | |||||
Selling, general and administrative expenses: | |||||||
Stock-based compensation | 410,062 | 499,273 | |||||
Other SG&A | 4,142,895 | 4,060,225 | |||||
Depreciation and amortization | 495,770 | 576,154 | |||||
Total selling, general and administrative | 5,048,727 | 5,135,652 | |||||
Operating (loss) | (239,584 | ) | (281,957 | ) | |||
Other income and (expense): | |||||||
Interest income | 79,011 | 115,354 | |||||
Interest expense | (11,843 | ) | (13,585 | ) | |||
Other income, net | 67,168 | 101,769 | |||||
(Loss) before income taxes | (172,416 | ) | (180,188 | ) | |||
State income tax expense | 62,554 | 70,000 | |||||
Income tax expense | 62,554 | 70,000 | |||||
Net (loss) | $ | (234,970 | ) | $ | (250,188 | ) | |
(Loss) Per Share | |||||||
Basic (loss) per common share: | $ | (0.01 | ) | $ | (0.01 | ) | |
Diluted (loss) per common share: | $ | (0.01 | ) | $ | (0.01 | ) | |
Weighted average common shares outstanding | |||||||
Basic | 26,615,947 | 26,375,762 | |||||
Diluted | 26,615,947 | 26,375,762 | |||||
USIO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Operating Activities | |||||||
Net (loss) | $ | (234,970 | ) | $ | (250,188 | ) | |
Adjustments to reconcile net (loss) to net cash provided by operating activities: | |||||||
Depreciation | 277,773 | 358,187 | |||||
Amortization | 217,997 | 217,967 | |||||
Employee stock-based compensation | 410,062 | 499,273 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 484,023 | 701,911 | |||||
Accounts receivable, tax credit | 1,494,612 | — | |||||
Prepaid expenses and other | (143,539 | ) | (243,344 | ) | |||
Operating lease right-of-use assets | 153,237 | 102,394 | |||||
Other assets | — | 20,000 | |||||
Inventory | 55,303 | (6,769 | |||||
Accounts payable and accrued expenses | (1,203,399 | ) | (1,158,059 | ) | |||
Operating lease liabilities | (160,253 | ) | (107,243 | ) | |||
Merchant reserves | 35,000 | 12,000 | |||||
Customer deposits | (11,636 | ) | (57,468 | ) | |||
Net cash provided by operating activities | 1,374,210 | 88,661 | |||||
Investing Activities | |||||||
Purchases of property and equipment | (313,254 | ) | (176,750 | ) | |||
Net cash (used in) investing activities | (313,254 | ) | (176,750 | ) | |||
Financing Activities | |||||||
Payments on equipment loan | (36,110 | ) | (14,431 | ) | |||
Proceeds from issuance of common stock | 11,515 | — | |||||
Purchases of treasury stock | (351,640 | ) | (44,823 | ) | |||
Assets held for customers | 3,953,121 | (6,748,838 | ) | ||||
Net cash provided by (used in) financing activities | 3,576,886 | (6,808,092 | ) | ||||
Change in cash, cash equivalents, settlement processing assets, prepaid card loads, customer deposits and merchant reserves | 4,637,842 | (6,896,181 | ) | ||||
Cash, cash equivalents, settlement processing assets, prepaid card loads, customer deposits and merchant reserves, beginning of year | 87,618,491 | 90,810,089 | |||||
Cash, Cash Equivalents, Settlement Processing Assets, Prepaid Card Loads, Customer Deposits and Merchant Reserves, End of Period | $ | 92,256,333 | $ | 83,913,908 | |||
Supplemental disclosures of cash flow information | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 11,843 | $ | 13,585 | |||
Issuance of deferred stock compensation | — | — | |||||
USIO, INC. STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED) | |||||||||||||||||||||||||||
Common Stock | Additional Paid- In | Treasury | Deferred | Accumulated | Total Stockholders' | ||||||||||||||||||||||
Shares | Amount | Capital | Stock | Compensation | Deficit | Equity | |||||||||||||||||||||
Balance at December 31, 2024 | 29,902,415 | $ | 198,317 | $ | 99,676,457 | $ | (5,770,592 | ) | $ | (6,914,563 | ) | $ | (68,032,656 | ) | $ | 19,156,963 | |||||||||||
Adjustment to par value of common stock | — | (168,415 | ) | 168,415 | — | — | — | — | |||||||||||||||||||
Issuance of common stock under equity incentive plan | 128,053 | 128 | 136,276 | — | — | — | 136,404 | ||||||||||||||||||||
Issuance of common stock under employee stock purchase plan | 7,887 | 8 | 11,507 | — | — | — | 11,515 | ||||||||||||||||||||
Deferred compensation amortization | — | — | — | — | 273,658 | — | 273,658 | ||||||||||||||||||||
Purchase of treasury stock costs | — | — | — | (351,640 | ) | — | — | (351,640 | ) | ||||||||||||||||||
Net (loss) for the period | — | — | — | — | — | (234,970 | ) | (234,970 | ) | ||||||||||||||||||
Balance at March 31, 2025 | 30,038,355 | $ | 30,038 | $ | 99,992,655 | $ | (6,122,232 | ) | $ | (6,640,905 | ) | $ | (68,267,626 | ) | $ | 18,991,930 | |||||||||||
Balance at December 31, 2023 | 28,671,606 | $ | 197,087 | $ | 97,479,830 | $ | (4,362,150 | ) | $ | (6,907,775 | ) | $ | (71,338,153 | ) | $ | 15,068,839 | |||||||||||
Issuance of common stock under equity incentive plan | 107,600 | 107 | 153,118 | — | — | — | 153,225 | ||||||||||||||||||||
Deferred compensation amortization | — | — | — | — | 346,047 | — | 346,047 | ||||||||||||||||||||
Purchase of treasury stock costs | — | — | — | (44,823 | ) | — | — | (44,823 | ) | ||||||||||||||||||
Net (loss) for the period | — | — | — | — | — | (250,188 | ) | (250,188 | ) | ||||||||||||||||||
Balance at March 31, 2024 | 28,779,206 | $ | 197,194 | $ | 97,632,948 | $ | (4,406,973 | ) | $ | (6,561,728 | ) | $ | (71,588,341 | ) | $ | 15,273,100 | |||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Reconciliation from Operating (loss) to Adjusted EBITDA: | |||||||
Operating (loss) | $ | (239,584 | ) | $ | (281,957 | ) | |
Depreciation and amortization | 495,770 | 576,154 | |||||
EBITDA | 256,186 | 294,197 | |||||
Non-cash stock-based compensation expense, net | 410,062 | 499,273 | |||||
Adjusted EBITDA | $ | 666,248 | $ | 793,470 | |||
Calculation of Adjusted EBITDA margins: | |||||||
Revenues | $ | 22,009,050 | $ | 20,970,386 | |||
Adjusted EBITDA | $ | 666,248 | $ | 793,470 | |||
Adjusted EBITDA margins | 3.0 | % | 3.8 | % | |||
