Innovative Solutions & Support Inc 8-K, filed Aug 12, 2024
Innovative Solutions & Support Inc (IA)
About this 8-K
Innovative Solutions & Support Inc filed this 8-K on August 12, 2024, reporting on events of August 9, 2024.
Items reported
- Item 2.02: Financial results
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) (Zip Code)
(
(Registrant’s telephone number, including area code)
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(s) | Name of each exchange on which registered |
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 9, 2024, Innovative Solutions and Support, Inc. issued a press release announcing its financial results for its fiscal third quarter and nine months ended June 30, 2024. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
The information in this report (including Exhibit 99.1) is being furnished pursuant to Item 2.02 and shall not be deemed to be “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, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly provided by specific reference in such filing.
| Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits.
| Exhibit Number | Description |
| 99.1 | Press Release, dated August 9, 2024, announcing financial results for the fiscal third quarter ended June 30, 2024. |
| 104 | Cover Page Interactive Data File - the cover page iXBRL tags are embedded within the inline XBRL document. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| INNOVATIVE SOLUTIONS AND SUPPORT, INC. | ||
| Date: August 12, 2024 | By: | /s/ Jeffrey DiGiovanni |
| Jeffrey DiGiovanni | ||
| Chief Financial Officer | ||
Exhibit 99.1
INNOVATIVE SOLUTIONS & SUPPORT
REPORTS THIRD QUARTER 2024 RESULTS
Exton, PA, August 9, 2024 – Innovative Solutions & Support, Inc. (Nasdaq: ISSC) ("IS&S" or the "Company"), a company specializing in the engineering, manufacturing, and supply of advanced avionic solutions, today reported financial results for the three and nine months ended June 30, 2024. Investors are encouraged to read the Company’s quarterly report on Form 10-Q when it is filed with the Securities and Exchange Commission (the “SEC”), which will contain additional details, and will be posted at www.innovative-ss.com.
THIRD QUARTER 2024 HIGHLIGHTS
(all comparisons versus the prior year period unless otherwise noted)
| • | Net revenue of $11.8 million, +47.8% |
| • | Gross profit of $6.3 million, +32.6%; gross margin of 53.4% |
| • | Net Income of $1.6 million, or $0.09 per diluted share; Adjusted Net Income(1) of $1.9 million, or $0.11 per diluted share |
| • | Adjusted EBITDA(2) of $3.1 million, +61% |
| • | Year-to-date free cash flow(3) of $4.8 million, up from $0.8 million |
| • | Net leverage of 0.8x as of June 30, 2024 |
| (1) | Adjusted net income and adjusted diluted EPS are non-GAAP measures. Reconciliations of adjusted net income to net income and of adjusted diluted EPS to diluted earnings per share, the most directly comparable GAAP financial measures, are set forth in the reconciliation table accompanying this release. |
| (2) | Adjusted EBITDA and adjusted EBITDA margin are non-GAAP measures. Reconciliation of adjusted EBITDA and adjusted EBITDA margin to net income, the most directly comparable GAAP financial measure, is set forth in the reconciliation table accompanying this release. |
| (3) | Free cash flow is a non-GAAP measure. Reconciliation of free cash flow to net cash provided by operating activities, the most directly comparable GAAP financial measure, is set forth in the reconciliation table accompanying this release. |
MANAGEMENT COMMENTARY
“Our positive business momentum continued during the third quarter, as program execution on both new and existing platforms contributed to a 48% increase in total revenue from the third quarter last year,” stated Shahram Askarpour, Chief Executive Officer of IS&S. “Specifically, we continue to benefit from strong execution under our previously acquired Honeywell product lines, and we are also looking forward to additional opportunities in fiscal 2025 resulting from our recently announced transaction with Honeywell.”
“We’ve demonstrated our ability to deliver growth in free cash flow over time while maintaining strict financial discipline,” stated Jeffrey DiGiovanni, Chief Financial Officer of IS&S. “Since the completion of our Honeywell product line acquisition announced in July 2023, we’ve reduced net leverage from 2.9x to 0.8x at the end of the third quarter, while our total cash and availability under our credit line has increased to $21 million as of June 30, 2024, affording us significant optionality with which to invest in our growth initiatives.”
"We continue to execute at a high level and are well positioned as we look toward fiscal 2025,” noted Askarpour. “Our experienced management team, track record of execution, and favorable demand outlook across our general aviation, commercial air transport, and military verticals position IS&S for significant value creation, over time.”
THIRD QUARTER 2024 PERFORMANCE
Third quarter revenue was $11.8 million, an increase of 47.8% compared to the same period last year, driven by contributions from the acquired Honeywell product lines, as well as incremental product extensions to the acquired platforms.
Gross profit was $6.3 million during the third quarter of 2024, an increase of 32.6% compared to the third quarter of last year. Third quarter gross margin was 53.4%, up sequentially from 52.0% in the second quarter of 2024, as the Company continues to gain efficiencies from the Honeywell product lines. IS&S expects to gain additional efficiencies from the Honeywell product lines and increase gross margin as the Company brings more repair work in-house, insources additional sub-assemblies and gains leverage through revenue synergies.
Third quarter 2024 operating expenses were $4.2 million, compared to $3.2 million in the third quarter of last year owing to incremental costs related to the acquired product lines and investments in growth initiatives. However, operating expenses represented only 36.1% of revenue during the third quarter, down from 40.8% in the third quarter of last year owing to the operating leverage resulting from increased revenues. Operating margin decreased to 17.3% during the third quarter, from 18.7% in the third quarter of last year.
Adjusted EBITDA was $3.1 million during the third quarter, up from $1.9 million in the third quarter of last year due to the contribution from the Honeywell products and operating expense leverage. Adjusted EBITDA margin was 26.1% during the third quarter of 2024, up from 24.0% in the same period last year owing to the operating expense leverage, partially offset by the lower gross margins.
New orders in the third quarter of fiscal 2024 were $10.6 million, and backlog as of June 30, 2024, was $9.3 million. The backlog includes only purchase orders in hand and excludes orders from the Company’s OEM customers under long-term programs, such as Pilatus PC-24, Textron King Air, Boeing T-7 Red Hawk and the Boeing KC-46A. IS&S expects these programs to remain in production for several years and anticipates they will continue to generate future sales. Further, due to their nature, the products licensed from Honeywell do not typically enter backlog.
BALANCE SHEET, LIQUIDITY AND FREE CASH FLOW
As of June 30, 2024, total debt was $9.9 million. Cash and cash equivalents as of June 30, 2024, were $0.5 million, resulting in net debt of $9.3 million. Net leverage was 0.8x at the end of the third quarter 2024, down from 2.1x at the end of fourth quarter 2023, highlighting the strong cash flow generation of the business. As of June 30, 2024, IS&S had total cash and availability under its credit line of approximately $20.7 million.
Cash flow from operations was $5.2 million during the first nine months of 2024 compared to $0.9 million in the same period last year. Year-to-date capital expenditures were $0.4 versus $0.2 million in the same period last year. Free cash flow increased to $4.8 million during the first nine months of 2024, up from $0.8 million in the same period last year.
THIRD QUARTER 2024 RESULTS CONFERENCE CALL
IS&S will host a conference call at 9:00 AM ET on Friday August 9, 2024, to discuss the Company’s third quarter 2024 results.
A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the IS&S website at https://innovative-ss.com/iss-investor-relations/events-presentations/, and a replay of the webcast will be available at the same time shortly after the webcast is complete.
To participate in the live teleconference:
| Domestic Live: | (877) 300-8521 |
| International Live: | (412) 317-6026 |
To listen to a replay of the teleconference, which will be available through August 23, 2024:
| Domestic Replay: | (844) 512-2921 |
| International Replay: | (412) 317-6671 |
| Passcode: | 10191208 |
NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted diluted earnings per share (“EPS”) and adjusted net cash provided by operating activities (“free cash flow”) are not measures of financial performance under GAAP and should not be considered substitutes for GAAP measures, net income (for adjusted EBITDA and adjusted EBITDA margin), diluted earnings per share (for adjusted diluted EPS) or net cash provided by operating activities (for free cash flow), which the Company considers to be the most directly comparable GAAP measures. These non-GAAP financial measures have limitations as analytical tools, and when assessing the Company’s operating performance, readers should not consider these non-GAAP financial measures in isolation or as substitutes for net income, diluted earnings per share, net cash provided by operating activities or other consolidated income statement data prepared in accordance with GAAP. Other companies in the Company’s industry may define or calculate these non-GAAP financial measures differently than the Company does, and accordingly, these measures may not be comparable to similarly titled measures used by other companies.
The Company defines adjusted EBITDA as net income before interest, taxes, depreciation, amortization, and certain items of income and expense, transaction-related acquisition and integration expenses, severance, and certain non-recurring items. The Company believes that adjusted EBITDA is an appropriate measure of operating performance because it eliminates the impact of income and expenses that do not relate to ongoing business performance, and that the presentation of this measure enhances an investor’s understanding of its financial performance.
Adjusted EBITDA margin is adjusted EBITDA divided by total revenue. Adjusted EBITDA margin is a key metric used by management to assess the Company’s financial performance. The Company believes that adjusted EBITDA margin is an appropriate measure of operating performance because it eliminates the impact of income and expenses that do not relate to ongoing business performance, and that the presentation of this measure enhances an investor’s understanding of the Company’s financial performance. The Company believes that adjusted EBITDA margin is helpful in measuring profitability of operations on a consolidated level.
Adjusted EBITDA and adjusted EBITDA margin have important limitations as analytical tools. For example, adjusted EBITDA and adjusted EBITDA margin:
| • | do not reflect any cash capital expenditure requirements for the assets being depreciated and amortized that may have to be replaced in the future; |
| • | do not reflect changes in, or cash requirements for, the Company’s working capital needs; |
| • | exclude the impact of certain cash charges resulting from matters the Company considers not to be indicative of its ongoing operations; |
| • | do not reflect the interest expense or the cash requirements necessary to service interest or principal payments on the Company’s debt; and |
| • | exclude certain tax payments that may represent a reduction in available cash. |
Adjusted diluted EPS measures the Company’s per share earnings excluding certain expenses as discussed above for adjusted net income. Adjusted diluted EPS is calculated as adjusted net income divided by adjusted diluted weighted-average shares outstanding. The Company believes adjusted diluted EPS is useful to investors because it enables them to better evaluate per share operating performance across reporting periods.
Free cash flow is calculated as net cash provided by operating activities less capital expenditures. The Company believes that free cash flow is an important financial measure for use in evaluating financial performance because it measures the Company’s ability to generate additional cash from its business operations.
A reconciliation of each non-GAAP measure to the most directly comparable GAAP measure is set forth below.
ABOUT INNOVATIVE SOLUTIONS & SUPPORT
Headquartered in Exton, Pa., Innovative Solutions & Support, Inc. (www.innovative-ss.com) is a U.S.-based company specializing in the engineering, manufacturing, and supply of advanced avionic solutions. Its extensive global product reach and customer base span commercial and military markets, catering to both airframe manufacturers and aftermarket services for fixed-wing and rotorcraft applications. IS&S offers cutting-edge, cost-effective solutions while maintaining legacy product lines. The company is poised to leverage its experience to create growth opportunities in next-generation navigation systems, advanced flight deck and special mission displays, precise air data instrumentation, autothrottles, flight control computers, mission computers and software based situational awareness targeting autonomous flight. Supported by a robust portfolio of patents and the highest aircraft certification standards, IS&S is at the forefront of meeting the aerospace industry's demand for more sophisticated and technologically advanced products.
FORWARD-LOOKING STATEMENTS
In addition to the historical information contained herein, this press release contains “forward-looking statements” within the meaning of, and intended to be covered by, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. In this press release, the words “anticipates,” “believes,” “may,” “will,” “estimates,” “continues,” “anticipates,” “intends,” “forecasts,” “expects,” “plans,” “could,” “should,” “would,” “is likely”, “projected”, “might”, “potential”, “preliminary”, “provisionally”, references to “fiscal 2025”, and similar expressions, as they relate to the business or to its management, are intended to identify forward-looking statements, but they are not exclusive means of identifying them. All forward-looking statements are based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, statements about: future revenue; financial performance and profitability; future business opportunities; the integration of the Honeywell product lines, including statements regarding the ongoing integration; plans to grow organically through new product development and related market expansion, as well as via acquisitions; and the timing of long-term programs remaining in production and continuing to generate future sales. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak only as of the date they are made. Because forward-looking statements are subject to assumptions, risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to, the Company’s ability to efficiently integrate acquired and licensed product lines, including the Honeywell product lines, into its operations; a reduction in anticipated orders; an economic downturn; changes in the competitive marketplace and/or customer requirements; an inability to perform customer contracts at anticipated cost levels; and other factors that generally affect the economic and business environments in which the Company operates. Such factors are detailed in the Company's Annual Report on Form 10-K for the fiscal year ended September 30, 2023, and subsequent reports filed with the Securities and Exchange Commission. Many of the factors that will determine the Company’s future results are beyond the ability of management to control or predict. Readers should not place undue reliance on forward-looking statements. The Company undertakes no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.
IR CONTACT
Paul Bartolai or Noel Ryan
ISSC@val-adv.com
INNOVATIVE SOLUTIONS AND SUPPORT, INC
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
| June 30, | September 30, | |||||||
| 2024 | 2023 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 521,041 | $ | 3,097,193 | ||||
| Accounts receivable | 7,329,662 | 9,743,714 | ||||||
| Contract assets | 1,098,301 | 487,139 | ||||||
| Inventories | 14,540,172 | 6,139,713 | ||||||
| Prepaid inventory | 1,899,013 | 12,069,114 | ||||||
| Prepaid expenses and other current assets | 984,684 | 1,073,012 | ||||||
| Assets held for sale | — | 2,063,818 | ||||||
| Total current assets | 26,372,873 | 34,673,703 | ||||||
| Goodwill | 4,074,466 | 3,557,886 | ||||||
| Intangible assets, net | 16,089,821 | 16,185,321 | ||||||
| Property and equipment, net | 11,590,207 | 7,892,427 | ||||||
| Deferred income taxes | 1,109,598 | 456,392 | ||||||
| Other assets | 545,980 | 191,722 | ||||||
| Total assets | $ | 59,782,945 | $ | 62,957,451 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities | ||||||||
| Current portion of long-term debt | $ | 9,859,074 | $ | 2,000,000 | ||||
| Accounts payable | 3,343,876 | 1,337,275 | ||||||
| Accrued expenses | 2,818,405 | 2,918,325 | ||||||
| Contract liability | 131,534 | 143,359 | ||||||
| Total current liabilities | 16,152,889 | 6,398,959 | ||||||
| Long-term debt | — | 17,500,000 | ||||||
| Other liabilities | 448,931 | 421,508 | ||||||
| Total liabilities | 16,601,820 | 24,320,467 | ||||||
| Commitments and contingencies | ||||||||
| Shareholders’ equity | ||||||||
| Preferred stock, 10,000,000 shares authorized, $.001 par value, of which 200,000 shares are authorized as Class A Convertible stock. No shares issued and outstanding at June 30, 2024 and September 30, 2023 | — | — | ||||||
| Common stock, $.001 par value: 75,000,000 shares authorized, 19,590,156 and 19,543,441 issued at June 30, 2024 and September 30, 2023, respectively | 19,589 | 19,543 | ||||||
| Additional paid-in capital | 55,043,174 | 54,317,265 | ||||||
| Retained earnings | 9,486,899 | 5,668,713 | ||||||
| Treasury stock, at cost, 2,096,451 shares at June 30, 2024 and at September 30, 2023 | (21,368,537 | ) | (21,368,537 | ) | ||||
| Total shareholders’ equity | 43,181,125 | 38,636,984 | ||||||
| Total liabilities and shareholders’ equity | $ | 59,782,945 | $ | 62,957,451 | ||||
INNOVATIVE SOLUTIONS AND SUPPORT, INC
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
| Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Net Sales: | ||||||||||||||||
| Product | $ | 5,127,056 | $ | 6,575,411 | $ | 14,446,753 | $ | 17,608,769 | ||||||||
| Customer service | 6,408,961 | 1,318,214 | 15,734,430 | 3,774,666 | ||||||||||||
| Engineering development contracts | 229,618 | 65,583 | 1,632,031 | 432,482 | ||||||||||||
| Total net sales | 11,765,635 | 7,959,208 | 31,813,214 | 21,815,917 | ||||||||||||
| Cost of sales: | ||||||||||||||||
| Product | 2,106,629 | 2,831,511 | 6,235,668 | 7,450,205 | ||||||||||||
| Customer service | 3,101,875 | 371,359 | 7,291,096 | 1,088,014 | ||||||||||||
| Engineering development contracts | 277,310 | 21,692 | 901,104 | 79,098 | ||||||||||||
| Total cost of sales | 5,485,814 | 3,224,562 | 14,427,868 | 8,617,317 | ||||||||||||
| Gross profit | 6,279,821 | 4,734,646 | 17,385,346 | 13,198,600 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 1,099,367 | 851,296 | 3,031,630 | 2,387,939 | ||||||||||||
| Selling, general and administrative | 3,143,334 | 2,395,714 | 9,058,347 | 7,104,212 | ||||||||||||
| Total operating expenses | 4,242,701 | 3,247,010 | 12,089,977 | 9,492,151 | ||||||||||||
| Operating income | 2,037,120 | 1,487,636 | 5,295,369 | 3,706,449 | ||||||||||||
| Interest expense | (172,784 | ) | — | (704,267 | ) | — | ||||||||||
| Interest income | 5,826 | 185,652 | 121,505 | 432,495 | ||||||||||||
| Other income | 12,869 | 90,049 | 57,040 | 131,504 | ||||||||||||
| Income before income taxes | 1,883,031 | 1,763,337 | 4,769,647 | 4,270,448 | ||||||||||||
| Income tax expense | 330,511 | 339,958 | 951,461 | 877,315 | ||||||||||||
| Net income | $ | 1,552,520 | $ | 1,423,379 | $ | 3,818,186 | $ | 3,393,133 | ||||||||
| Net income per common share: | ||||||||||||||||
| Basic | $ | 0.09 | $ | 0.08 | $ | 0.22 | $ | 0.19 | ||||||||
| Diluted | $ | 0.09 | $ | 0.08 | $ | 0.22 | $ | 0.19 | ||||||||
| Weighted average shares outstanding: | ||||||||||||||||
| Basic | 17,461,652 | 7,576,969 | 17,455,903 | 17,415,358 | ||||||||||||
| Diluted | 17,467,259 | 17,577,588 | 17,476,089 | 17,419,265 | ||||||||||||
Reconciliation of Net Income to Adjusted EBITDA
| Three Months Ended June | Nine Months Ended June | |||||||||||||||
| 2023 | 2024 | 2023 | 2024 | |||||||||||||
| Net Income | $ | 1,423,379 | $ | 1,552,520 | $ | 3,393,133 | $ | 3,818,186 | ||||||||
| Income tax expense | 339,958 | 330,511 | 877,315 | 951,461 | ||||||||||||
| Interest expense | (185,652 | ) | 172,784 | (432,495 | ) | 588,588 | ||||||||||
| Depreciation and amortization | 87,503 | 611,155 | 258,892 | 1,437,232 | ||||||||||||
| EBITDA | $ | 1,665,188 | $ | 2,666,970 | $ | 4,096,845 | $ | 6,795,467 | ||||||||
| Acquisition related costs | 246,199 | 175,278 | 246,199 | 517,352 | ||||||||||||
| CFO transition, ATM Costs and other strategic initiatives | - | 233,678 | - | 612,907 | ||||||||||||
| Adjusted EBITDA | $ | 1,911,387 | $ | 3,075,926 | $ | 4,343,044 | $ | 7,925,726 | ||||||||
| Adjusted EBITDA margin | 24.0 | % | 26.1 | % | 19.9 | % | 24.9 | % | ||||||||
Reconciliation of Net Income to Adjusted Net Income
| Three Months Ended June | Nine Months Ended June | |||||||||||||||
| 2023 | 2024 | 2023 | 2024 | |||||||||||||
| Net Income | $ | 1,423,379 | $ | 1,552,520 | $ | 3,393,133 | $ | 3,818,186 | ||||||||
| Acquisition related costs | 246,199 | 175,278 | 246,199 | 517,352 | ||||||||||||
| CFO transition, ATM Costs and other strategic initiatives | - | 233,678 | - | 612,907 | ||||||||||||
| Tax impact | 51,702 | 85,881 | 51,702 | 237,354 | ||||||||||||
| Adjusted Net Income | $ | 1,617,876 | $ | 1,875,595 | $ | 3,587,630 | $ | 4,711,091 | ||||||||
| Diluted shares outstanding | 17,577,588 | 17,467,259 | 17,419,265 | 17,476,089 | ||||||||||||
| Diluted earnings per share as reported | $ | 0.08 | $ | 0.09 | $ | 0.19 | $ | 0.22 | ||||||||
| Total EPS effect | $ | 0.01 | $ | 0.02 | $ | 0.01 | $ | 0.05 | ||||||||
| Adjusted diluted earnings per share | $ | 0.09 | $ | 0.11 | $ | 0.21 | $ | 0.27 | ||||||||
Free Cash Flow
| Three Months Ended June | Nine Months Ended June | |||||||||||||||
| 2023 | 2024 | 2023 | 2024 | |||||||||||||
| Operating Cashflow | $ | (1,274,180 | ) | $ | 934,052 | $ | 937,925 | $ | 5,350,891 | |||||||
| Capital Expenditures | 84,933 | 203,279 | 165,084 | 511,927 | ||||||||||||
| Free Cash Flow | $ | (1,359,113 | ) | $ | 730,773 | $ | 772,841 | $ | 4,838,964 | |||||||
Net Debt and Net Debt Leverage Ratio
| Three Months Ended June | ||||||||
| 2023 | 2024 | |||||||
| Total Debt | $ | 20,000,000 | $ | 9,859,074 | ||||
| Cash | $ | 2,572,233 | $ | 521,041 | ||||
| Net Debt | $ | 17,427,767 | $ | 9,338,033 | ||||
| Net Leverage Ratio | 2.6 | x | 0.8 | x | ||||