iea8k-20200810
00016523622020Q2FALSE00016523622020-08-102020-08-100001652362us-gaap:CommonStockMember2020-08-102020-08-100001652362us-gaap:WarrantMember2020-08-102020-08-10

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): August 10, 2020


Infrastructure & Energy Alternatives, Inc.
(Exact Name of Registrant as Specified in Charter)
 
Delaware 001-37796 47-4787177
(State or Other Jurisdiction
of Incorporation)
 (Commission File Number) (IRS Employer
Identification No.)
 
6325 Digital Way
Suite 460
IndianapolisIndiana
 46278
(Address of Principal Executive Offices) (Zip Code)
 
Registrant’s telephone number, including area code: (765) 828-2580

Securities registered pursuant to Section 12(b) of the Act:

Title of each classTrading Symbols(s)Name of exchange on which registered
Common Stock, $0.0001 par valueIEAThe NASDAQ Stock Market LLC
Warrants for Common StockIEAWWThe NASDAQ Stock Market LLC

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 (see General Instruction A.2. below):

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© under the Exchange Act (17 CFR 240.13e 4(c))

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

        The information contained in Item 7.01 of this Current Report on Form 8-K is incorporated by reference in this Item 2.02.

Item 7.01. Regulation FD Disclosure

        On August 10, 2020, the Company announced its financial results for the quarter ended June 30, 2020, and the Company increased guidance for the year ending December 31, 2020. A copy of the Company’s earnings press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by reference in this Item 7.01. The information contained in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” with the Securities and Exchange Commission for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended or the Exchange Act, unless specified.

Item 9.01. Financial Statements and Exhibits

(d) Exhibits

Exhibit NumberDescription
99.1
104Cover Page Interactive Data File (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 hereunto duly authorized.

Dated: August 10, 2020
INFRASTRUCTURE AND ENERGY ALTERNATIVES, INC.
By:/s/ Peter J. Moerbeek
Name:Peter J. Moerbeek
Title:Chief Financial Officer




Document


https://cdn.kscope.io/71d9f9cb1e794cc138ded16be9239fcc-iea-logo11.jpg

INFRASTRUCTURE AND ENERGY ALTERNATIVES, INC. ANNOUNCES
SECOND QUARTER 2020 FINANCIAL RESULTS

Indianapolis, IN - August 10, 2020 - Infrastructure and Energy Alternatives, Inc. (NASDAQ: IEA) (“IEA” or the “Company”), a leading infrastructure construction company with renewable energy and specialty civil expertise, today announced its financial results for the quarter ended June 30, 2020.

Quarter Highlights

Revenue totaled $480.6 million, an increase of 46.5% as compared to last year’s second quarter.
Gross margin of 11.3%, an improvement of 170 basis points compared to the prior-year period.
Net income of $3.6 million, or $0.09 per diluted share, as compared to a loss of $0.61 per diluted share in the prior-year period.
Adjusted EBITDA of $39.3 million, a 90.8% improvement compared to the prior-year quarter.
Cash and cash equivalents of $59.4 million at June 30, 2020 and no long-term debt amortization payments due until 2022.
Backlog of $1.8 billion provides strong visibility.
To date, realized limited impact from COVID-19.
Increasing 2020 guidance.

Management Commentary

“IEA performed strongly in the second quarter of 2020, achieving year-over-year top-line revenue growth of 46.5%, gross margin of 11.3%, and bottom-line profitably of $0.09 per diluted share,” said JP Roehm, IEA’s President and Chief Executive Officer. “In Q2, we continued to focus on expense management and taking the necessary steps to preserve our cash position. These actions resulted in positive cash flow from operations for the quarter and we expect to achieve positive cash generation in the second half of this year. As a result of our strong performance and our current backlog, we are raising our guidance for 2020.

Mr. Roehm, continued, “IEA’s business has remained resilient. Our new business pipeline is robust, and we are bidding on work that goes out to 2022. We are finding a growing number of opportunities across each of our end markets. With the extension of the continuity safe harbor provisions of the Production Tax Credit, for example, we are expecting an active environment for wind into at least 2021. We are also ramping up our solar business and have added $233 million in new solar awards this year. Our specialty civil business continues to make progress, and we expect to add over $150 million in new rail projects before the end of this year.

Mr. Roehm, concluded, “Our employees have made exceptional efforts to service our customers during these difficult times. I want to thank each and every one of our team members for ensuring that the timing, scheduling, and resource management on all our projects has remained generally consistent with what we experienced before the onset of COVID-19.”

Second Quarter Results

Revenue of $480.6 million increased 46.5%, or $152.6 million, in the second quarter of 2020, compared to the same period in 2019. For the Renewables Segment, revenue increased by $145.1 million, or 81.0%, as a result of more favorable weather conditions at job sites, the benefit from the mobilization of several wind projects at the end of 2019, and an increase in the number and value of projects during the quarter. Specialty Civil Segment revenue increased $7.5 million, or 5.0%, primarily due to higher revenue generated from the Company’s heavy civil construction projects.

Gross profit of $54.2 million increased 72.6%, or $22.8 million, in the second quarter of 2020, compared to the same period in 2019. As a percentage of revenue, gross profit was 11.3% for the quarter, an increase of 170 basis points compared to 9.6% for the prior-year period. The increase in gross profit percentage and dollars is related to the



increased revenue, coupled with much better weather conditions in the second quarter of 2020, and a larger number of construction projects in the quarter.

Selling, general and administrative expenses of $28.1 million increased 8.5%, or $2.2 million, in the second quarter of 2020, compared to the same period in 2019. Selling, general and administrative expenses were 5.8% of revenue in the second quarter of 2020, compared to 7.9% of revenue in the same period in 2019. The increase in selling, general and administrative expenses was primarily driven by increased compensation expense supporting significantly larger operations in both of the Company's operating segments.

Interest expense increased by $4.7 million in the second quarter of 2020 to total $16.2 million, compared $11.5 million in the same period in 2019. This increase was primarily driven by dividends on the Company’s Series B Preferred Stock, which are recorded as interest expense, partially offset by the decreased borrowings under the Company’s line of credit and term loan in the second quarter of 2020.

Other income (expense) decreased by $19.9 million, to an expense of $1.6 million in the second quarter of 2020 from an income of $18.3 million for the same period in 2019. This decrease was primarily the result of the impact of reducing a contingent liability by $18.8 million in the second quarter of 2019.

The provision for income taxes decreased 22.5%, or $1.4 million, to an expense of $4.7 million in the second quarter of 2020, compared to an expense of $6.1 million for the same period in 2019. The effective tax rates for the periods ended June 30, 2020 and 2019 were 56.8% and 49.6%, respectively. The higher effective tax rate in the second quarter of 2020 was primarily attributable to accrued dividends for the Series B Preferred Stock, which are not deductible for federal and state income taxes.

Net income was $3.6 million, or $0.09 per diluted share for the quarter, as compared to $6.2 million, or a loss of $0.61 per diluted share in the second quarter of 2019. In the second quarter of 2019, net income included the benefit of the other income $18.8 million gain, which was excluded from the numerator of the earnings per share calculation.

Adjusted EBITDA was $39.3 million for the quarter, as compared to $20.6 million in the second quarter of 2019. As a percentage of revenue, Adjusted EBITDA increased to 8.2%, compared to 6.3% of revenue in the prior-year period. For a reconciliation of net income to Adjusted EBITDA, please see the appendix to this release.

Balance Sheet

As of June 30, 2020, the Company had $59.4 million of cash and cash equivalents and total debt of $367.2 million, which consisted of $173.3 million outstanding under its credit facility, $4.2 million of commercial equipment loans, and $189.7 million of Series B Preferred Stock. Series B Preferred Stock is mandatorily redeemable in 2025 and is categorized as long-term debt. At the end of the second quarter, the Company had $26.5 million of availability under its credit facility.

Backlog

Backlog as of June 30, 2020 totaled approximately $1.8 billion, a decrease from $2.0 billion at the end of the prior quarter. The sequential decrease in backlog is consistent with the Company’s traditional seasonality. IEA defines “backlog” as the amount of revenue the Company expects to realize from the uncompleted portions of existing construction contracts, including new contracts under which work has not begun and awarded contracts for which the definitive project documentation is being prepared, as well as the impact of change orders and renewal options.

Outlook

Based on the backlog currently booked and contracts executed as of the date of this release, the Company now believes it is in a position to raise its full-year 2020 guidance. IEA anticipates revenue in the range of $1.6 billion to $1.7 billion, and Adjusted EBITDA in the range of $110 million to $125 million. This compares to previous guidance of $1.5 billion to $1.65 billion in revenue and $105 million to $125 million in Adjusted EBITDA. For a reconciliation of Adjusted EBITDA and discussion of further adjustments for cost savings and synergies, please see the appendix to this release. Any significant worsening of the COVID-19 pandemic could affect the Company’s 2020 outlook.





Conference Call

IEA will hold a conference call to discuss its second quarter 2020 results tomorrow, August 11, 2020 at 11:00 a.m. Eastern Time. To join the conference call, please dial (877) 407-0784 (domestic) or (201) 689-8560 (international) and ask for Infrastructure & Energy Alternatives’ Second Quarter 2020 Conference Call. To listen via the Internet, please visit the investor section of the Company’s website at https://ir.iea.net at least 15 minutes prior to the start of the call to download and install any necessary audio software. The conference call webcast will also be archived on the Company’s website or by dialing 844-512-2921 and providing the PIN code: 13705007 for 30 days after the live call.

About IEA

Infrastructure and Energy Alternatives, Inc. (IEA) is a leading infrastructure construction company with renewable energy and specialty civil expertise. Headquartered in Indianapolis, Indiana, with operations throughout the country, IEA’s service offering spans the entire construction process. The Company offers a full spectrum of delivery models including full engineering, procurement, and construction, turnkey, design-build, balance of plant, and subcontracting services. IEA is one of the larger providers in the renewable energy industry and has completed more than 200 utility scale wind and solar projects across North America. In the heavy civil space, IEA offers a number of specialty services including environmental remediation, industrial maintenance, specialty transportation infrastructure and other site development for public and private projects. For more information, please visit IEA’s website at www.iea.net or follow IEA on Facebook, LinkedIn and Twitter for the latest company news and events.

Forward Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The forward-looking statements can be identified by the use of forward-looking terminology including “may,” “should,” “likely,” “will,” “believe,” “expect,” “anticipate,” “estimate,” “forecast,” “seek,” “target,” “continue,” “plan,” “intend,” “project,” or other similar words. All statements, other than statements of historical fact, included in this press release regarding expectations for the impact of COVID-19, future financial performance, business strategies, expectations for our business, future operations, liquidity positions, availability of capital resources, financial position, estimated revenues and losses, projected costs, prospects, plans, objectives and beliefs of management are forward-looking statements. These forward-looking statements are based on information available as of the date of this release and our management’s current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties. Although we believe that the expectations reflected in such forward-looking statements are reasonable, we cannot give any assurance that such expectations will prove correct. Forward-looking statements should not be relied upon as representing our views as of any subsequent date. As a result of a number of known and unknown risks and uncertainties, our actual results or performance may be materially different from those expressed or implied by these forward-looking statements. Some factors that could cause actual results to differ include:

potential risks and uncertainties relating to COVID-19, including the geographic spread, the severity of the disease, the scope and duration of the COVID-19 pandemic, actions that may be taken by governmental authorities to contain the COVID-19 pandemic or to treat its impact, and the potential negative impacts of COVID-19 on economies and financial markets;
availability of commercially reasonable and accessible sources of liquidity and bonding;
our ability to generate cash flow and liquidity to fund operations;
the timing and extent of fluctuations in geographic, weather and operational factors affecting our customers, projects and the industries in which we operate;
our ability to identify acquisition candidates and integrate acquired businesses;
consumer demand;
our ability to grow and manage growth profitably;



the possibility that we may be adversely affected by economic, business, and/or competitive factors;
market conditions, technological developments, regulatory changes or other governmental policy uncertainty that affects us or our customers;
our ability to manage projects effectively and in accordance with management estimates, as well as the ability to accurately estimate the costs associated with our fixed price and other contracts, including any material changes in estimates for completion of projects;
the effect on demand for our services and changes in the amount of capital expenditures by customers due to, among other things, economic conditions, commodity price fluctuations, the availability and cost of financing, and customer consolidation;
the ability of customers to terminate or reduce the amount of work, or in some cases, the prices paid for services, on short or no notice;
customer disputes related to the performance of services;
disputes with, or failures of, subcontractors to deliver agreed-upon supplies or services in a timely fashion;
our ability to replace non-recurring projects with new projects;
the impact of U.S. federal, local, state, foreign or tax legislation and other regulations affecting the renewable energy industry and related projects and expenditures;
the effect of state and federal regulatory initiatives, including costs of compliance with existing and future safety and environmental requirements;
fluctuations in equipment, fuel, materials, labor and other costs;
our beliefs regarding the state of the renewable wind energy market generally; and
the “Risk Factors” described in our Annual Report on Form 10-K for the year ended December 31, 2019, and in our quarterly reports, other public filings and press releases.

We do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

Contacts:

Peter J. MoerbeekKimberly Esterkin
Chief Financial OfficerADDO Investor Relations
Pete.Moerbeek@iea.net
iea@addoir.com
765-828-2568
310-829-5400






INFRASTRUCTURE AND ENERGY ALTERNATIVES, INC.
Condensed Consolidated Statements of Operations
($ in thousands, except per share data)
(Unaudited)
Three Months EndedSix Months Ended
June 30,June 30,
2020201920202019
Revenue$480,604  $327,961  $838,767  $517,742  
Cost of revenue426,363  296,539  751,485  480,576  
Gross profit54,241  31,422  87,282  37,166  
Selling, general and administrative expenses28,074  25,878  57,558  53,632  
Income (loss) from operations26,167  5,544  29,724  (16,466) 
Other income (expense), net:
Interest expense, net(16,200) (11,496) (32,265) (21,863) 
Other income (expense)(1,631) 18,272  (2,733) 18,102  
Income (loss) before benefit for income taxes8,336  12,320  (5,274) (20,227) 
(Provision) benefit for income taxes(4,739) (6,112) (3,872) 2,796  
Net income (loss)$3,597  $6,208  $(9,146) $(17,431) 
Less: Convertible Preferred Stock dividends(606) (918) (1,372) (1,443) 
Less: Contingent consideration fair value adjustment—  (18,835) —  (18,835) 
Less: Net income allocated to participating securities(802) —  —  —  
Net income (loss) available to common stockholders$2,189  $(13,545) $(10,518) $(37,709) 
Net income (loss) per common share - basic0.11  (0.61) (0.51) (1.70) 
Net income (loss) per common share - diluted0.09  (0.61) (0.51) (1.70) 
Weighted average shares - basic20,751,673  22,252,489  20,636,944  22,220,799  
Weighted average shares - diluted39,978,382  22,252,489  20,636,944  22,220,799  






INFRASTRUCTURE AND ENERGY ALTERNATIVES, INC.
Condensed Consolidated Balance Sheets
($ in thousands, except per share data)
(Unaudited)
June 30, 2020December 31, 2019
Assets
Current assets:
Cash and cash equivalents$59,392  $147,259  
Accounts receivable, net211,979  203,645  
Contract assets220,868  179,303  
Prepaid expenses and other current assets33,605  16,855  
        Total current assets525,844  547,062  
Property, plant and equipment, net133,428  140,488  
Operating lease asset43,045  43,431  
Intangible assets, net30,564  37,272  
Goodwill37,373  37,373  
Company-owned life insurance3,940  4,752  
Deferred income taxes9,333  12,992  
Other assets367  1,551  
        Total assets$783,894  $824,921  
Liabilities and Stockholder's Equity (Deficit)
Current liabilities:
Accounts payable$141,174  $177,783  
Accrued liabilities153,988  158,103  
Contract liabilities123,091  115,634  
Current portion of finance lease obligations23,790  23,183  
Current portion of operating lease obligations10,392  9,628  
Current portion of long-term debt1,680  1,946  
          Total current liabilities454,115  486,277  
Finance lease obligations, less current portion35,615  41,055  
Operating lease obligations, less current portion33,633  34,572  
Long-term debt, less current portion156,546  162,901  
Debt - Series B Preferred Stock176,800  166,141  
Series B Preferred Stock - warrant obligations3,800  17,591  
Deferred compensation7,174  8,004  
         Total liabilities$867,683  $916,541  
Commitments and contingencies:
Series A Preferred Stock, par value, $0.0001 per share; 1,000,000 shares authorized; 17,483 shares and 17,483 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively17,483  17,483  
Stockholders' equity (deficit):
Common stock, par value, $0.0001 per share; 150,000,000 and 100,000,000 shares authorized; 21,142,193 and 20,460,533 shares issued and 20,960,862 and 20,446,811 outstanding at June 30, 2020 and December 31, 2019, respectively  
Treasury stock, 181,331 and 13,722 shares at cost at June 30, 2020 and December 31, 2019, respectively.
(395) (76) 
Additional paid in capital34,463  17,167  
Accumulated deficit(135,342) (126,196) 
           Total stockholders' equity (deficit)(101,272) (109,103) 
           Total liabilities and stockholders' equity (deficit)$783,894  $824,921  





INFRASTRUCTURE AND ENERGY ALTERNATIVES, INC.
Condensed Consolidated Statements of Cash Flows
($ in thousands)
(Unaudited)
Six Months Ended June 30,
20202019
Cash flows from operating activities:
Net loss$(9,146) $(17,431) 
Adjustments to reconcile net loss to net cash used in operating activities:
   Depreciation and amortization24,001  23,801  
   Contingent consideration fair value adjustment—  (18,835) 
   Warrant liability fair value adjustment2,828  —  
   Amortization of debt discounts and issuance costs5,379  2,732  
   Share-based compensation expense1,957  1,760  
   Loss on sale of equipment574  762  
   Deferred compensation(830) 849  
   Accrued dividends on Series B Preferred Stock7,959  1,025  
   Deferred income taxes3,659  (2,517) 
   Other, net227  60  
   Change in operating assets and liabilities:
       Accounts receivable(8,349) (2,291) 
       Contract assets(41,565) (28,471) 
       Prepaid expenses and other assets(16,685) (7,353) 
       Accounts payable and accrued liabilities(42,097) (33,012) 
       Contract liabilities7,458  18,090  
       Net cash used in operating activities(64,630) (60,831) 
Cash flow from investing activities:
   Company-owned life insurance812  (296) 
   Purchases of property, plant and equipment(5,171) (4,158) 
   Proceeds from sale of property, plant and equipment2,837  6,555  
       Net cash (used in) provided by investing activities(1,522) 2,101  
Cash flows from financing activities:
   Proceeds from long-term debt72,000  9,400  
   Payments on long-term debt(82,357) (59,334) 
   Debt financing fees—  (9,473) 
   Payments on finance lease obligations(12,468) (10,119) 
   Sale-leaseback transaction—  24,343  
   Proceeds from issuance of stock - Series B Preferred Stock350  50,000  
   Proceeds from stock-based awards, net760  159  
   Merger recapitalization transaction—  2,754  
       Net cash (used in) provided by financing activities(21,715) 7,730  
Net change in cash and cash equivalents(87,867) (51,000) 
Cash and cash equivalents, beginning of the period147,259  71,311  
Cash and cash equivalents, end of the period$59,392  $20,311  





Non-U.S. GAAP Financial Measures

We define EBITDA as net income (loss), determined in accordance with GAAP, for the period presented, before depreciation and amortization, interest expense and provision (benefit) for income taxes. We define Adjusted EBITDA as net income (loss) plus depreciation and amortization, interest expense, provision (benefit) for income taxes, restructuring expenses, acquisition or disposition related expenses, non-cash stock compensation expense, and certain other non-cash charges, unusual, non-operating or non-recurring items and other items that we believe are not representative of our core business or future operating performance.

Adjusted EBITDA is a supplemental non-GAAP financial measure and, when considered along with other performance measures, is a useful measure as it reflects certain drivers of the business, such as revenue growth and operating costs. We believe Adjusted EBITDA can be useful in providing an understanding of the underlying operating results and trends and an enhanced overall understanding of our financial performance and prospects for the future. While Adjusted EBITDA is not a recognized measure under GAAP, management uses this financial measure to evaluate and forecast business performance. Adjusted EBITDA is not intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income as it does not consider certain requirements, such as capital expenditures and depreciation, principal and interest payments, and tax payments. Adjusted EBITDA is not a presentation made in accordance with GAAP, and our use of the term Adjusted EBITDA may vary from the use of similarly-titled measures by others in our industry due to the potential inconsistencies in the method of calculation and differences due to items subject to interpretation.

The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.




The following table outlines the reconciliation from net income (loss) to Adjusted EBITDA for the periods indicated:


Three Months EndedSix Months Ended
(in thousands)June 30,June 30,
2020201920202019
Net income (loss)$3,597  $6,208  $(9,146) $(17,431) 
Interest expense, net16,200  11,496  32,265  21,863  
Provision (benefit) for income taxes4,739  6,112  3,872  (2,796) 
Depreciation and amortization12,113  11,784  24,001  23,801  
EBITDA36,649  35,600  50,992  25,437  
Non-cash stock compensation expense844  722  1,957  1,761  
Acquisition integration costs (1)—  3,084  —  6,598  
Contingent consideration fair value adjustment (2)—  (18,835) —  (18,835) 
Series B Preferred warrant liability fair value adjustment (3)1,771  —  2,828  —  
Adjusted EBITDA$39,264  $20,571  $55,777  $14,961  


(1)Acquisition integration costs related include legal, consulting, personnel and other costs associated with the acquisitions of Consolidated Construction Solutions I, LLC and William Charles Construction Group.

(2)Reflects an adjustment for 2019 to the fair value of the Company’s contingent consideration incurred in connection with the Company's merger and initial public offering transactions in March 2018. The contingent consideration fair value adjustment is a mark-to-market adjustment based on the Company not anticipating reaching EBITDA requirements outlined in the original agreement.

(3)Reflects an adjustment to the fair value of the Company’s Series B Preferred Stock warrant liabilities. The warrant liability fair value adjustment is a mark-to-market adjustment based on fluctuation in the Company's stock price.





The following table outlines the reconciliation from 2020 projected net income to 2020 projected Adjusted EBITDA using estimated amounts:


Guidance
For the year ended December 31, 2020
(in thousands)Low EstimateHigh Estimate
Net income (loss)$(12,000) $(500) 
Interest expense, net61,000  61,000  
Depreciation and amortization50,000  50,000  
Expense for income taxes5,000  8,500  
EBITDA104,000  119,000  
Non-cash stock compensation expense4,500  4,500  
Series B Preferred warrant liability fair value adjustment1,500  1,500  
Adjusted EBITDA$110,000  $125,000