Fly-E Group, Inc 8-K, filed Aug 19, 2024
Fly-E Group, Inc. (FLYE)
About this 8-K
Fly-E Group, Inc filed this 8-K on August 19, 2024.
Items reported
- Item 2.02: Financial results
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification Number) |
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone
number, including area code: (
N/A
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||
| The |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth
company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or
revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02. Results of Operations and Financial Condition
On August 19, 2024, Fly-E Group, Inc. (the “Company”) issued a press release announcing its financial results for the quarterly period ended June 30, 2024. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information provided in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. Such information shall not be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing, except as otherwise expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) The following exhibits are being filed herewith:
| Exhibit No. | Description | |
| 99.1 | Press Release issued on August 19, 2024. | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| FLY-E GROUP, INC. | ||
| Date: August 19, 2024 | By: | /s/ Zhou Ou |
| Name: | Zhou Ou | |
| Title: | Chief Executive Officer | |
2
Exhibit 99.1
Fly-E Group, Inc. Announces First Quarter of Fiscal Year 2025 Financial Results
New York, August 19, 2024 /PRNewswire/ -- Fly-E Group, Inc. (Nasdaq: FLYE) (“Fly-E” or the “Company”), an electric vehicle company engaged in designing, installing and selling smart electric motorcycles, electric bikes, electric scooters, and related accessories, today announced its unaudited financial results for the first quarter of fiscal year 2025 ended June 30, 2024.
First Quarter of Fiscal Year 2025 Financial Summary
| ● | Net revenues were $7.9 million in the first quarter of fiscal year 2025, an increase of 0.4% from $7.8 million in the same period last year. | |
| ● | Gross profit was $3.1 million in the first quarter of fiscal year 2025, an increase of 13.8%, from $2.7 million in the same period last year. | |
| ● | Gross margin was 39.4% in the first quarter of fiscal year 2025, increased from 34.7% in the same period last year. | |
| ● | Loss from operations was $45,499 in the first quarter of fiscal year 2025, compared to income from operations of $767,544 in the same period last year. | |
| ● | Net loss was $0.2 million in the first quarter of fiscal year 2025, compared to net income of $0.4 million in the same period last year. | |
| ● | Basic and diluted losses per share were $0.01 in the first quarter of fiscal year 2025, compared to basic and diluted earnings per share of $0.02 in the same period last year. | |
| ● | EBITDA as $57,021 in the first quarter of fiscal year 2025, compared to EBITDA of $820,134 in the same period last year. |
Mr. Zhou (Andy) Ou, Chairman and Chief Executive Officer of Fly-E, remarked, “Despite the inflationary pressure and intense competition, we have managed to sustain steady expansion with a gross profit increase of 13.8%. Our uptick in financial performance reflects the strategic efforts we have undertaken to expand our market presence and enhance our product offerings. This growth has been driven by our commitment to innovation and customer satisfaction, as evidenced by the increase in our average sales price per EV. Also contributing to our gross profit increase is a decrease in our cost of revenue. We achieved this through continued cooperation with our suppliers which resulted in a more favorable price for the company when purchasing batteries. In addition, we witnessed significant increases in selling and general administrative expenses, primarily driven by the expansion of our retail stores and the strategic investments associated with our initial public offering, which increases were necessary to support our continued growth and the scaling of our operations, positioning us for future success. Looking forward, we are optimistic about our growth prospects and are committed to executing our business plan to achieve long-term success.”
First Quarter of Fiscal Year 2025 Financial Results
Net Revenues
Net revenues were $7.9 million in the first quarter of fiscal year 2025, an increase of 0.4%, from $7.8 million in the same period last year. The increase in net revenues was driven primarily by the increase of the average sale price of EVs by $46 or 4.6%, from $1,007 in the first quarter of fiscal year 2024 to $1,053 in the first quarter of fiscal year 2025. The total sales volume decreased 888, from 11,188 in the first quarter of fiscal year 2024 to 10,300 in the first quarter of fiscal year 2025. From the first quarter of fiscal year 2024 to the first quarter of fiscal year 2025, sales volume of E-bikes decreased 314, and 513, respectively, and the sales volume of E-motorcycles increased 388. This decrease in sales volume was largely due to a shift in some customers’ preference toward E-motorcycles and motorcycles, which resulted in a lower overall sales volume for other product categories that previously contributed to the sales volume in the first quarter of fiscal year 2024, including E-bikes.
Retail sales revenue was $6.9 million in the first quarter of fiscal year 2025, an increase of 11.4%, from $6.2 million in the same period last year. Wholesale revenue was $1.0 million in the first quarter of fiscal year 2025, compared to $1.7 million in the same period last year. The increase in retail sales revenue is mainly due to the addition of seven new retail stores from June 2023 to June 2024. The decrease in wholesales revenue was driven primarily by the decrease in purchase from the top two customers who closed their stores.
Cost of Revenues
Cost of revenues was $4.8 million in the first quarter of fiscal year 2025, a decrease of 6.8%, from $5.1 million in the same period last year. The decrease in cost of revenues was primarily attributable to more favorable pricing the Company obtained from its suppliers, especially for the price of batteries. The unit cost for battery decreased by 56%, from $157.0 in the first quarter of fiscal year 2024, to $69.0 in the first quarter of fiscal year 2025.
Gross Profit
Gross profit was $3.1 million in the first quarter of fiscal year 2025, an increase of 13.8%, from $2.7 million in the same period last year. Gross margin was 39.4% in the first quarter of fiscal year 2025, increased from 34.7% in the same period last year.
Total Operating Expenses
Total operating expenses were $3.1 million in the first quarter of fiscal year 2025, an increase of 60.9%, from $2.0 million in the same period last year. The increase in operating expenses was attributable to the increase in payroll expenses, rent expenses, meals and entertainment expenses, professional fees, and development expenses as the Company expanded business.
| ● | Selling expenses were $1.6 million in the first quarter of fiscal year 2025, compared to $1.1 million in the same period last year. Selling expenses primarily consist of payroll expenses, rent, utilities expenses, and advertising expenses of retail stores. Total payroll expenses were $0.6 million in the first quarter of fiscal year 2025, compared to $0.4 million in the same period last year. Rent expenses were $0.7 million in the first quarter of fiscal year 2025, compared to $0.5 million in the same period last year. Utilities expenses were $45,825 in the first quarter of fiscal year 2025, compared to $28,383 in the same period last year. Advertising expenses were $68,519 in the first quarter of fiscal year 2025, compared to $11,727 in the same period last year. The increase in these expenses was primarily due to the increase in the number of new stores and new employees hired for these new stores in the first quarter of fiscal year 2025. |
| ● | General and administrative expenses were $1.5 million in the first quarter of fiscal year 2025, compared to $0.9 million in the same period last year. Meals and entertainment expenses increased to $139,561 in the first quarter of fiscal year 2025, compared to $116,577 in the same period last year, primarily due to increased meal expenses for employees who worked overtime. Professional fees increased to $0.4 million in the first quarter of fiscal year 2025, compared to $0.2 million in the same period last year, primarily attributable to the increase in audit fee, consulting fee, and IR expenses associated with the Company initial public offering. Payroll expenses increased to $0.4 million in the first quarter of fiscal year 2025, from $0.2 million in the same period las year primarily due to additional employees hired in operation and accounting departments. Rent expenses increased to $0.1 million in the first quarter of fiscal year 2025, compared to $0.1 million for the same quarter of prior year as a result of office space expansion in the first quarter of fiscal year 2025. Development fee increased to $0.1 million in the first quarter of fiscal year 2025, compared to $nil for the prior quarterly as a result of maintenance for Fly E-Bike app during the three months ended June 30, 2024. |
2
Net Income (Loss)
Net loss was $0.2 million in the first quarter of fiscal year 2025, compared to net income of $0.4 million in the same period last year, mainly attributable to the reasons discussed above.
Basic and Diluted Earnings (Losses) per Share
Basic and diluted losses per share were $0.01 in the first quarter of fiscal year 2025, compared to basic and diluted earnings per share of $0.02 in the same period last year.
EBITDA
EBITDA was $57,021 in the first quarter of fiscal year 2025, compared to EBITDA of $820,134 in the same period last year.
Financial Condition
As of June 30, 2024, the Company had cash of $4.5 million, increased from $1.4 million as of June 30, 2023.
Net cash used in operating activities was $4.5 million in the first quarter of fiscal year 2025, compared to net cash provided by operating activities of $0.8 million in the same period last year.
Net cash used in investing activities was $1.1 million in the first quarter of fiscal year 2025, compared to $0.4 million in the same period last year.
Net cash provided by financing activities was $8.7 million in the first quarter of fiscal year 2025, compared to net cash used in financing activities of $0.1 million in the same period last year.
Recent Development
The Company launched a new rental program to meet the increasing market demand for safe, UL-certified e-bikes in compliance with New York State regulations. The rental service is now available in New York City in select Fly E-Bike stores, offering users with a flexible and affordable e-bike rental option featuring the Fly-E Fly-11 Pro model. The Company is currently developing the GO FLY app, a mobile application designed for its rental services. As part of FLY-E’s growth strategy, the Company plans to expand the rental service to Miami, Toronto, and Los Angeles shortly.
About Fly-E Group, Inc.
Fly-E Group, Inc. is an electric vehicle company that is principally engaged in designing, installing and selling smart electric motorcycles, electric bikes, electric scooters and related accessories under the brand “Fly E-Bike.” The Company’s commitment is to encourage people to incorporate eco-friendly transportation into their active lifestyles, ultimately contributing towards building a more environmentally friendly future. For more information, please visit the Company’s website: https://investors.flyebike.com.
Non-GAAP Financial Measures
To supplement the Company’s financial information presented in accordance with the generally accepted accounting principles in the United States (the “U.S. GAAP”), management periodically uses certain “non-GAAP financial measures,” as such term is defined under the rules of the SEC, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with U.S. GAAP. For example, non-GAAP measures may exclude the impact of certain items such as acquisitions, divestitures, gains, losses and impairments, or items outside of management’s control. Management believes that the following non-GAAP financial measure provides investors and analysts useful insight into its financial position and operating performance. Any non-GAAP measure provided should be viewed in addition to, and not as an alternative to, the most directly comparable measure determined in accordance with U.S. GAAP. Further, the calculation of these non-GAAP financial measures may differ from the calculation of similarly titled financial measures presented by other companies and therefore may not be comparable among companies.
3
The Company uses EBITDA (earnings before interest, taxes, depreciation, and amortization) to evaluate its operating performance. The Company believes EBITDA provides additional insight into its underlying, ongoing operating performance and facilitates year-to-year comparisons by excluding the earnings impact of interest, tax, depreciation and amortization and that presenting EBITDA is more representative of its operational performance and may be more useful for investors.
The Company reconciles its non-GAAP financial measure to its net income, which is its most directly comparable financial measure calculated and presented in accordance with U.S. GAAP. EBITDA includes adjustments for provision for income taxes, as applicable, interest income and expense, depreciation, and amortization. EBITDA does not represent and should not be considered an alternative to net income as determined by U.S. GAAP, and its calculations thereof may not be comparable to those reported by other companies. The Company believes EBITDA is an important measure of operating performance and provides useful information to investors because it highlights trends in its business that may not otherwise be apparent when relying solely on U.S. GAAP measures and because it eliminates items that have less bearing on its operating performance. EBITDA, as presented herein, is a supplemental measure of its performance that is not required by, or presented in accordance with, U.S. GAAP. The Company uses non-GAAP financial measures as supplements to its U.S. GAAP results in order to provide a more complete understanding of the factors and trends affecting its business. EBITDA is a measure of operating performance that is not defined by U.S. GAAP and should not be considered a substitute for net (loss) income as determined in accordance with U.S. GAAP.
Forward-Looking Statements
Certain statements in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company's current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Investors can find many (but not all) of these statements by the use of words such as “approximates,” “believes,” “hopes,” “expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,” “will,” “would,” “should,” “could,” “may” or other similar expressions. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct. The Company cautions investors that actual results may differ materially from the anticipated results, and that the forward-looking statements contained in this press release are subject to the risks set forth in the Company’s filings with the Securities and Exchange Commission (the "SEC"), including the section under "Risk Factors" of its most recent Annual Report on Form 10-K for the fiscal year ended March 21, 2024, filed with the SEC on June 28, 2024. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law.
For investor and media inquiries, please contact:
Fly-E Group, Inc.
Investor Relations Department
Email: ir@flyebike.com
Ascent Investor Relations LLC
Tina Xiao
Phone: +1-646-932-7242
Email: investors@ascent-ir.com
4
FLY-E GROUP, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in U.S. dollars, except for the number of shares)
| June 30, 2024 | March 31, 2024 | |||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | $ | 4,467,868 | $ | 1,403,514 | ||||
| Accounts receivable | 371,916 | 212,804 | ||||||
| Accounts receivable – related parties | 47,742 | 326,914 | ||||||
| Inventories, net | 6,089,083 | 5,364,060 | ||||||
| Prepayments and other receivables | 2,654,196 | 588,660 | ||||||
| Prepayments and other receivables – related parties | 240,162 | 240,256 | ||||||
| Total Current Assets | 13,870,967 | 8,136,208 | ||||||
| Property and equipment, net | 2,011,495 | 1,755,022 | ||||||
| Security deposits | 805,435 | 781,581 | ||||||
| Deferred IPO costs | - | 502,198 | ||||||
| Deferred tax assets, net | 94,298 | 35,199 | ||||||
| Operating lease right-of-use assets | 15,757,380 | 16,000,742 | ||||||
| Intangible assets, net | 35,433 | 36,384 | ||||||
| Long-term prepayment for property | 569,700 | 450,000 | ||||||
| Long-term prepayment for software development– related parties | 2,054,000 | 1,279,000 | ||||||
| Total Assets | $ | 35,198,708 | $ | 28,976,334 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current Liabilities | ||||||||
| Accounts payable | $ | 406,449 | $ | 1,180,796 | ||||
| Current portion of long-term loan payables | 1,116,044 | 1,213,242 | ||||||
| Accrued expenses and other payables | 422,098 | 925,389 | ||||||
| Other payables – related parties | 2,229 | 92,229 | ||||||
| Operating lease liabilities – current | 3,092,721 | 2,852,744 | ||||||
| Taxes payable | 1,131,009 | 1,530,416 | ||||||
| Total Current Liabilities | 6,170,550 | 7,794,816 | ||||||
| Long-term loan payables | 381,890 | 412,817 | ||||||
| Operating lease liabilities – non-current | 13,675,379 | 13,986,879 | ||||||
| Total Liabilities | 20,227,819 | 22,194,512 | ||||||
| Commitment and Contingencies | ||||||||
| Stockholders’ Equity | ||||||||
| Preferred stock, $0.01 par value, 4,400,000 shares authorized and nil outstanding as of June 30, 2024 and March 31, 2024* | — | — | ||||||
| Common stock, $0.01 par value, 44,000,000 shares authorized and 24,587,500 shares outstanding as of June 30, 2024 and 22,000,000 shares outstanding as of March 31, 2024* | 245,875 | 220,000 | ||||||
| Additional Paid-in Capital | 10,744,024 | 2,400,000 | ||||||
| Shares Subscription Receivable | (219,998 | ) | (219,998 | ) | ||||
| Retained Earnings | 4,216,141 | 4,395,649 | ||||||
| Accumulated other comprehensive loss | (15,153 | ) | (13,829 | ) | ||||
| Total FLY-E Group, Inc. Stockholders’ Equity | 14,970,889 | 6,781,822 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 35,198,708 | $ | 28,976,334 | ||||
| * | Shares and per share data are presented on a retroactive basis to reflect the nominal share issuance on December 21, 2022 and to give effect to the stock split completed on April 2, 2024. |
5
FLY-E GROUP, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE (LOSS) INCOME
(Expressed in U.S. dollars, except for the number of shares)
| For the Three Months Ended June 30, | ||||||||
| 2024 | 2023 | |||||||
| Revenues | $ | 7,873,426 | $ | 7,842,346 | ||||
| Cost of Revenues | 4,773,792 | 5,119,631 | ||||||
| Gross Profit | 3,099,634 | 2,722,715 | ||||||
| Operating Expenses | ||||||||
| Selling Expenses | 1,612,495 | 1,083,106 | ||||||
| General and Administrative Expenses | 1,532,638 | 872,065 | ||||||
| Total Operating Expenses | 3,145,133 | 1,955,171 | ||||||
| (Loss) Income from Operations | (45,499 | ) | 767,544 | |||||
| Other Income (Expenses), net | 6,518 | (11,078 | ) | |||||
| Interest Expenses, net | (68,082 | ) | (32,623 | ) | ||||
| (Loss) Income Before Income Taxes | (107,063 | ) | 723,843 | |||||
| Income Tax Expense | (72,445 | ) | (283,400 | ) | ||||
| Net (Loss) Income | $ | (179,508 | ) | $ | 440,443 | |||
| Other Comprehensive Income (Loss) | ||||||||
| Foreign currency translation adjustment | (1,324 | ) | — | |||||
| Total Comprehensive (Loss) Income | $ | (180,832 | ) | $ | 440,443 | |||
| (Losses) Earnings per Share* | $ | (0.01 | ) | $ | 0.02 | |||
| Weighted Average Number of Common Stock | ||||||||
| – Basic and Diluted* | 22,636,250 | 22,000,000 | ||||||
| * | Shares and per share data are presented on a retroactive basis to reflect the nominal share issuance on December 21, 2022 and to give effect to the stock split completed on April 2, 2024. |
6
FLY-E GROUP, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in U.S. dollars, except for the number of shares)
| For the Three Months Ended June 30, | ||||||||
| 2024 | 2023 | |||||||
| Cash flows from operating activities | ||||||||
| Net (loss) income | $ | (179,508 | ) | $ | 440,443 | |||
| Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | ||||||||
| Depreciation expense | 95,051 | 63,668 | ||||||
| Amortization expense | 951 | — | ||||||
| Deferred income taxes (benefits) expenses | (59,099 | ) | 208,800 | |||||
| Amortization of operating lease right-of-use assets | 798,044 | 485,467 | ||||||
| Inventories reserve | 176,072 | 153,625 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (159,112 | ) | (53,742 | ) | ||||
| Accounts receivable – related parties | 279,172 | (282,814 | ) | |||||
| Inventories | (901,095 | ) | (1,411,037 | ) | ||||
| Prepayments and other receivables | (2,065,536 | ) | (185,406 | ) | ||||
| Prepayments for operation services to related parties | (180,000 | ) | — | |||||
| Security deposits | (23,854 | ) | (52,809 | ) | ||||
| Accounts payable | (774,347 | ) | 1,681,224 | |||||
| Accrued expenses and other payables | (503,291 | ) | 195,049 | |||||
| Operating lease liabilities | (626,205 | ) | (458,937 | ) | ||||
| Taxes payable | (399,407 | ) | 36,504 | |||||
| Net cash (used in) provided by operating activities | (4,522,164 | ) | 820,035 | |||||
| Cash flows from investing activities | ||||||||
| Purchases of equipment | (351,524 | ) | (390,055 | ) | ||||
| Prepayments for property | (119,700 | ) | — | |||||
| Prepayment for purchasing software from a related party | (775,000 | ) | — | |||||
| Repayment from a related party | 180,256 | — | ||||||
| Advance to a related party | (162 | ) | — | |||||
| Net cash used in investing activities | (1,066,130 | ) | (390,055 | ) | ||||
| Cash flows from financing activities | ||||||||
| Advance to a related party | — | (56,000 | ) | |||||
| Borrowing from loan payables | 247,500 | — | ||||||
| Repayments of loan payables | (375,625 | ) | (296,002 | ) | ||||
| Repayments on other payables - related parties | (90,000 | ) | 182,239 | |||||
| Payments of related party loan | — | (75,000 | ) | |||||
| Capital Contributions from Shareholders | — | 136,370 | ||||||
| Payments of IPO cost | (282,403 | ) | ||||||
| Net proceeds from issuance of common stock - IPO | 9,154,500 | — | ||||||
| Net cash provided by (used in) financing activities | 8,653,972 | (108,393 | ) | |||||
| Net changes in cash | 3,065,678 | 321,587 | ||||||
| Effect of exchange rate changes on cash | (1,324 | ) | — | |||||
| Cash at beginning of the period | 1,403,514 | 358,894 | ||||||
| Cash at the end of the period | $ | 4,467,868 | $ | 680,481 | ||||
| Supplemental disclosure of cash flow information | ||||||||
| Cash paid for interest expense | $ | 68,082 | $ | 32,623 | ||||
| Cash paid for income taxes | $ | 481,929 | $ | 81,268 | ||||
| Supplemental disclosure of non-cash investing and financing activities | ||||||||
| Settlement of accounts payable by capital contribution | $ | — | $ | 2,263,630 | ||||
| Purchase of vehicle funded by loan | $ | — | $ | 34,974 | ||||
| Deferred IPO cost recognized as additional paid-in capital | $ | 502,198 | $ | — | ||||
| Termination of operating lease right-of-use assets and operating lease liabilities | $ | (2,962 | ) | — | ||||
| Right-of-use assets obtained in exchange for operating lease liabilities | $ | 557,643 | $ | 1,234,944 | ||||
7
The following table sets forth the components of the Company’s EBITDA for the three months ended June 30, 2024 and 2023:
| For the Three Months Ended June 30, | ||||||||||||||||
| 2024 | 2023 | Change | Percentage Change | |||||||||||||
| (Loss) Income from Operations | $ | (179,508 | ) | $ | 440,443 | $ | (619,951 | ) | (140.8 | )% | ||||||
| Income Tax provision | 72,445 | 283,400 | (210,955 | ) | (74.4 | )% | ||||||||||
| Depreciation | 95,051 | 63,668 | 31,383 | 49.3 | % | |||||||||||
| Interest Expenses | 68,082 | 32,623 | 35,459 | 108.7 | % | |||||||||||
| Amortization | 951 | — | 951 | 100.0 | % | |||||||||||
| EBITDA | $ | 57,021 | $ | 820,134 | $ | (763,113 | ) | (93.0 | )% | |||||||
| Percentage of Revenue | 0.7 | % | 10.5 | % | (9.7 | )% | ||||||||||
8