WUXI, China, March 29, 2012 /PRNewswire-Asia-FirstCall/ -- Cleantech Solutions International, Inc. ("Cleantech Solutions" or "the Company") (NASDAQ: CLNT), a manufacturer of metal components and assemblies, primarily used in the wind power, solar, dyeing and finishing equipment and other clean technology industries, today announced its financial results for the three months and fiscal year ended December 31, 2011.
"During the fourth quarter, we continued to face challenging market conditions and pricing environment for our forged rolled rings and related products resulting in lower sales volume and profitability. However, in our dyeing and finishing equipment segment, we experienced a 17.6% increase in net revenue compared to the third quarter of 2011 largely due to increased sales of our new higher margin air flow dyeing machines," commented Mr. Jianhua Wu, Chairman and Chief Executive Officer of China Wind Systems.
"In 2011, we focused our efforts in exploring new clean technology markets to leverage our experience in the wind industry. Our ability to utilize our technical knowledge to manufacture and market solar components has marked our entry into the solar products market. At fiscal year end, we had a backlog of $1.3 million in solar products, LED equipment and other sample orders. We hope to make additional progress in 2012 and expand our presence in the solar and LED industry," Mr. Wu concluded.
Fourth Quarter 2011 Results
Revenue for the fourth quarter of 2011 declined 38.9% to $13.7 million, compared to $22.5 million for the same period of 2010. The decline in revenue was mainly attributable to slowdown in demand for forged products and increase in overall competition in the forged product market as industry capacity has increased. On a quarter on quarter basis, revenue increased 17.6% in the fourth quarter of 2011 compared to the third quarter of 2011 as a result of stronger sales of the Company's new air flow dyeing equipment.
Revenue from the sale of forged rolled rings to the wind power industry and other industries decreased 52.4% to $8.1 million, or 59.1% of net revenue, compared to $17.0 million, or 75.8% of net revenue, in the same period last year. The decrease is summarized as follows:
Revenue from the Company's dyeing and finishing equipment segment increased 3.2% to $5.6 million, or 40.9% of net revenues, compared to $5.4 million, or 24.2% of net revenue, for the fourth quarter of 2010. On a quarter on quarter basis, revenue from the dyeing and finishing equipment segment increased 38.0%, as customers purchased the Company's new airflow dye machines designed to meet the PRC government's mandatory environmental protection policies.
Gross profit for the fourth quarter of 2011 decreased 49.7% to $3.1 million, compared to $6.1 million for the same period in 2010. Gross margin decreased to 22.4% during the fourth quarter of 2011 compared to 27.2% for the same period a year ago. The decline in gross margin was attributable to the forged rolled rings and related products segment, and was primarily due to an increase in the cost of raw materials, which could not be fully passed on to the Company's customers, and lower operational and cost efficiencies, including the allocation of fixed costs such as depreciation to cost of revenues as the Company operated at lower production levels, offsetting a modest increase in the gross margin for the dyeing and finishing equipment segment.
Operating expenses increased 10.3% to $1.8 million, compared to $1.7 million in the comparable period last year. The increase was primarily due to the recording of additional depreciation expense related to the Company's ESR line in the fourth quarter of 2011 as compared to the second and third quarter of 2011.
Operating income decreased 72.3% to $1.2 million, compared to $4.4 million for the same period of 2010. Operating margin was 8.9% compared to 19.7% in the fourth quarter last year.
Earnings before interest, taxes, depreciation and amortization (EBITDA), a non-GAAP measurement, was $3.0 million, compared to $5.5 million in the same quarter last year.
Net income for the fourth quarter of 2011 decreased 74.8% to $0.8 million, compared to $3.1 million in the comparable period last year. Basic earnings per share in 2011 and 2010 were $0.39 and $1.69, respectively. Basic earnings per share were calculated using basic weighted average shares of 2,036,680 and 1,849,333 for the three months ended December 31, 2011 and 2010, respectively. Diluted earnings per share were $0.31, compared to $1.29 in the same period of 2010. Diluted earnings per share were calculated using diluted weighted average shares of 2,553,213 and 2,428,510 for the three months ended December 31, 2011 and December 31, 2010, respectively. Earnings per share and weighted average share amounts have been adjusted to reflect a one-for-ten reverse stock split effective March 6, 2012.
Fiscal Year 2011 Financial Results
For 2011, revenues decreased 30.1% to $55.6 million from $79.5 million in 2010. Gross profit decreased 36.4% to $13.3 million, compared to $20.9 million last year. Gross margin for 2011 was 23.9%, compared to 26.3% in 2010. Gross margin for the forged rolled rings segment was 24.8% compared to 28.2% in 2010. For the dyeing and finishing equipment segment, gross margin was 22.1% compared to 20.9% in 2010. Operating income decreased 47.2% to $8.2 million from $15.5 million in 2010. EBITDA, a non-GAAP measurement, was $13.7 million, compared to $18.8 million in the same period last year. Net income was $5.8 million, a 48.0% decrease from $11.1 million last year. Basic earnings per share for 2011 and 2010 were $2.94 and $6.19, respectively. Diluted earnings per share were $2.30 and $4.36, respectively. Earnings per share amounts have been adjusted to reflect a one-for-ten reverse stock split effective March 6, 2012.
Financial Condition
As of December 31, 2011, Cleantech Solutions held cash and cash equivalents of $1.2 million, an increase from $0.9 million at December 31, 2010. Accounts receivable were $7.1 million and total current assets of $14.7 million. The Company had $2.4 million in short-term loans payable and stockholders' equity was $71.8 million. In fiscal year 2011, the Company generated $10.4 million in cash flow from operations.
Subsequent Events
On March 14, 2012, the Company appointed Wanfen Xu as chief financial officer. Ms. Xu has been served in various positions, most recently as the financial controller of the Company's electrical and dying variable interest entities whose financial statements are included in the Company's consolidated financial statements, since 2000.
On February 15, 2012, the Company delivered two units of sample sapphire chambers and one unit of a solar furnace to its international customer.
Business Outlook
Cleantech Solutions anticipates demand for forged products in the wind industry to remain soft in the short term as a result of increased competition and pricing pressure. However, the Company expects demand for forged products in the wind industry in China will continue to grow in the long term. The Chinese government's twelfth Five-Year Plan, reflects the government's continued commitment to wind power development, with a target of building an additional 90 GW of wind energy by 2015.
The Company plans to continue to build on its technical expertise to seek to further diversify its business into the clean technology industry in 2012. The Company expects the increase in sales from the new airflow dyeing machines and new orders from its solar and LED customers to help offset the continued softness in the traditional forged rolls rings segment.
Mr. Wu concluded, "We will continue to seek to develop new technology and expertise in the clean energy segment in order to manufacture higher margin and environmentally friendly products. Following the recent completion of sample LED and solar orders, we expect our customer to place additional orders for sapphire chambers and solar furnaces in the future. We anticipate increasing revenue contribution from these new sectors in 2012 and beyond."
Conference Call
Cleantech Solutions will conduct a conference call at 9:00 a.m. Eastern Time on Thursday, March 29, 2012 to discuss results for the fourth quarter and fiscal year 2011.
To participate in the live conference call, please dial the following number five to ten minutes prior to the scheduled conference call time: (866) 759-2078. International callers should dial (706) 643-0585. When prompted, please enter conference passcode: 65422151.
If you are unable to participate in the conference call at this time, a replay will be available for 14 days starting on March 29, 2012 at 10:00 a.m. ET. To access the replay, dial (855) 859-2056. International callers dial (404) 537-3406, and enter passcode: 65422151.
Use of Non-GAAP Financial Measures
The Company has included in this press release certain non-GAAP financial measures. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of the Company and when planning and forecasting future periods. Readers are cautioned not to view non-GAAP financial measures on a stand-alone basis or as a substitute for GAAP measures, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP measures with non-GAAP measures also included herein.
About Cleantech Solutions International
Cleantech Solutions is a manufacturer of metal components and assemblies, primarily used in clean technology industries. The Company supplies forging products, fabricated products and machining services to a range of clean technology customers, primarily in the wind power sector and supplies dyeing and finishing equipment to the textile industry. Cleantech Solutions is committed to achieving long-term growth through ongoing technological improvement, capacity expansion, and the development of a strong customer base. The Company's website is www.cleantechsolutionsinternational.com. Any information on the Company's website or any other website is not a part of this press release.
Safe Harbor Statement
This release contains certain "forward-looking statements" relating to the business of the Company and its subsidiary and affiliated companies. These forward looking statements are often identified by the use of forward-looking terminology such as "believes," "expects" or similar expressions. Such forward looking statements involve known and unknown risks and uncertainties that may cause actual results to be materially different from those described herein as anticipated, believed, estimated or expected. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website, including factors described in "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Form 10-K for the year ended December 31, 2011. All forward-looking statements attributable to the Company or to persons acting on its behalf are expressly qualified in their entirety by these factors other than as required under the securities laws. The Company does not assume a duty to update these forward-looking statements.
Company Contact:
Mr. Ryan Hua
Vice President of Operations
Cleantech Solutions International, Inc.
Email: ryanhua@cleantechsolutionsinternational.com
Web: www.cleantechsolutionsinternational.com
Investor Relations Contact:
Ms. Elaine Ketchmere
CCG Investor Relations
Tel: +1-310-954-1345
Email: elaine.ketchmere@ccgir.com
Web: www.ccgirasia.com
- Financial Tables Follow-
CLEANTECH SOLUTIONS INTERNATIONAL, INC. AND SUBSIDIARIES |
| |||||||
CONSOLIDATED BALANCE SHEETS |
| |||||||
|
|
|
|
|
|
| ||
|
| December 31, |
| |||||
|
| 2011 |
|
| 2010 |
| ||
ASSETS |
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
CURRENT ASSETS: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 1,152,607 |
|
| $ | 947,177 |
|
Restricted cash |
|
| 314,233 |
|
|
| - |
|
Notes receivable |
|
| 53,420 |
|
|
| 50,593 |
|
Accounts receivable, net of allowance for doubtful accounts |
|
| 7,087,958 |
|
|
| 8,207,797 |
|
Inventories, net of reserve for obsolete inventory |
|
| 4,276,090 |
|
|
| 3,371,128 |
|
Advances to suppliers |
|
| 219,347 |
|
|
| 333,923 |
|
Prepaid VAT on purchases |
|
| 1,512,213 |
|
|
| 2,759,763 |
|
Prepaid expenses and other |
|
| 110,670 |
|
|
| 36,338 |
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
| 14,726,538 |
|
|
| 15,706,719 |
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT - net |
|
| 64,042,079 |
|
|
| 54,742,993 |
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS: |
|
|
|
|
|
|
|
|
Land use rights, net |
|
| 3,820,536 |
|
|
| 3,767,159 |
|
|
|
|
|
|
|
|
|
|
Total Assets |
| $ | 82,589,153 |
|
| $ | 74,216,871 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Short-term bank loans |
| $ | 2,356,749 |
|
| $ | 1,814,937 |
|
Bank acceptance notes payable |
|
| 314,233 |
|
|
| - |
|
Accounts payable |
|
| 4,997,109 |
|
|
| 7,660,768 |
|
Accrued expenses |
|
| 771,597 |
|
|
| 526,006 |
|
Capital lease obligations- current portion |
|
| 244,747 |
|
|
| - |
|
VAT and service taxes payable |
|
| - |
|
|
| 81,614 |
|
Advances from customers |
|
| 1,166,942 |
|
|
| 236,004 |
|
Income taxes payable |
|
| 592,202 |
|
|
| 1,331,713 |
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
| 10,443,579 |
|
|
| 11,651,042 |
|
|
|
|
|
|
|
|
|
|
OTHER LIABILITIES: |
|
|
|
|
|
|
|
|
Capital lease obligations - net of current portion |
|
| 381,235 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
| 10,824,814 |
|
|
| 11,651,042 |
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
Preferred stock $0.001 par value (30,000,000 shares authorized, all of which were designated |
|
|
|
|
|
|
|
|
as series A convertible preferred, 10,995,807 and 16,205,268 shares issued and outstanding |
|
|
|
|
|
|
|
|
at December 31, 2011 and 2010, respectively) |
|
| 10,996 |
|
|
| 16,205 |
|
Common stock ($0.001 par value; 50,000,000 shares authorized; |
|
|
|
|
|
|
|
|
2,101,849 and 1,875,113 shares issued and outstanding |
|
|
|
|
|
|
|
|
at December 31, 2011 and 2010, respectively) |
|
| 2,102 |
|
|
| 1,875 |
|
Additional paid-in capital |
|
| 27,489,600 |
|
|
| 26,595,929 |
|
Retained earnings |
|
| 34,618,341 |
|
|
| 29,264,152 |
|
Statutory reserve |
|
| 2,064,551 |
|
|
| 1,658,197 |
|
Accumulated other comprehensive gain - foreign currency translation adjustment |
|
| 7,578,749 |
|
|
| 5,029,471 |
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity |
|
| 71,764,339 |
|
|
| 62,565,829 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity |
| $ | 82,589,153 |
|
| $ | 74,216,871 |
|
CLEANTECH SOLUTIONS INTERNATIONAL, INC. AND SUBSIDIARIES |
| |||||||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
| |||||||||||||
|
|
|
|
|
|
|
|
| ||||||
|
| For the Three Months Ended |
| For the Years Ended |
| |||||||||
|
| December 31, |
| December 31, |
| |||||||||
|
| 2011 |
| 2010 |
| 2011 |
| 2010 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
REVENUES |
| $ 13,728,005 |
| $ 22,468,599 |
| $ 55,579,262 |
| $ 79,548,609 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
COST OF REVENUES |
| 10,658,894 |
| 16,363,257 |
| 42,275,919 |
| 58,628,150 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
GROSS PROFIT |
| 3,069,111 |
| 6,105,342 |
| 13,303,343 |
| 20,920,459 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
| |||||
Depreciation |
| 607,443 |
| 79,746 |
| 1,112,769 |
| 319,239 |
| |||||
Selling, general and administrative |
| 1,234,303 |
| 1,589,353 |
| 4,007,997 |
| 5,091,592 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
Total Operating Expenses |
| 1,841,746 |
| 1,669,099 |
| 5,120,766 |
| 5,410,831 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
INCOME FROM OPERATIONS |
| 1,227,365 |
| 4,436,243 |
| 8,182,577 |
| 15,509,628 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
| |||||
Interest income |
| 2,712 |
| 582 |
| 3,652 |
| 3,794 |
| |||||
Interest expense |
| (70,729) |
| (30,092) |
| (193,709) |
| (147,428) |
| |||||
Foreign currency gain (loss) |
| 9,863 |
| (2,265) |
| 5,046 |
| (15,338) |
| |||||
Grant income |
| - |
| 274 |
| - |
| 49,552 |
| |||||
Other income |
| 12,069 |
| - |
| 103,448 |
| - |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
Total Other Income (Expense) |
| (46,085) |
| (31,501) |
| (81,563) |
| (109,420) |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
INCOME BEFORE INCOME TAXES |
| 1,181,280 |
| 4,404,742 |
| 8,101,014 |
| 15,400,208 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
INCOME TAXES |
| 390,846 |
| 1,274,194 |
| 2,340,471 |
| 4,325,876 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME |
| $ 790,434 |
| $ 3,130,548 |
| $ 5,760,543 |
| $ 11,074,332 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
COMPREHENSIVE INCOME: |
|
|
|
|
|
|
|
|
| |||||
NET INCOME |
| $ 790,434 |
| $ 3,130,548 |
| $ 5,760,543 |
| $ 11,074,332 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
OTHER COMPREHENSIVE INCOME: |
|
|
|
|
|
|
|
|
| |||||
Unrealized foreign currency translation gain |
| 403,282 |
| 782,903 |
| 2,549,278 |
| 1,907,789 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
COMPREHENSIVE INCOME |
| $ 1,193,716 |
| $ 3,913,451 |
| $ 8,309,821 |
| $ 12,982,121 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME PER COMMON SHARE: |
|
|
|
|
|
|
|
|
| |||||
Basic |
| $ 0.39 |
| $ 1.69 |
| $ 2.94 |
| $ 6.19 |
| |||||
Diluted |
| $ 0.31 |
| $ 1.29 |
| $ 2.30 |
| $ 4.36 |
| |||||
|
|
|
|
|
|
|
|
|
| |||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
| |||||
Basic |
| 2,036,680 |
| 1,849,333 |
| 1,962,146 |
| 1,787,994 |
| |||||
Diluted |
| 2,553,213 |
| 2,428,510 |
| 2,500,805 |
| 2,539,682 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CLEANTECH SOLUTIONS INTERNATIONAL, INC. AND SUBSIDIARIES |
| |||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
| |||||
|
| |||||
|
| For the Years Ended |
| |||
|
| December 31, |
| |||
|
| 2011 |
| 2010 |
| |
|
|
|
|
|
| |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| |
Net income | $ | 5,760,543 |
| $ | 11,074,332 |
|
Adjustments to reconcile net income from operations to net cash |
|
|
|
|
|
|
provided by operating activities: |
|
|
|
|
|
|
Depreciation |
| 5,351,359 |
|
| 3,192,662 |
|
Amortization of debt discount to interest expense |
| - |
|
| 44,993 |
|
Amortization of land use rights |
| 91,316 |
|
| 87,204 |
|
Increase in allowance for doubtful accounts |
| 720,302 |
|
| 1,006,162 |
|
Stock-based compensation expense |
| 355,856 |
|
| 546,963 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
Notes receivable |
| (848) |
|
| 282,986 |
|
Accounts receivable |
| 694,014 |
|
| (2,913,257) |
|
Inventories |
| (761,072) |
|
| (1,036,591) |
|
Prepaid value-added taxes on purchases |
| 1,331,923 |
|
| (2,309,987) |
|
Prepaid and other current assets |
| (64,667) |
|
| 159,152 |
|
Advances to suppliers |
| 125,396 |
|
| 128,693 |
|
Accounts payable |
| (3,425,206) |
|
| 4,040,484 |
|
Accrued expenses |
| 224,493 |
|
| (48,312) |
|
VAT and service taxes payable |
| (83,358) |
|
| 54,102 |
|
Income taxes payable |
| (777,914) |
|
| 271,619 |
|
Advances from customers |
| 906,282 |
|
| 85,695 |
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
| 10,448,419 |
|
| 14,666,900 |
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
Purchase of property and equipment |
| (11,115,640) |
|
| (19,406,064) |
|
|
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES |
| (11,115,640) |
|
| (19,406,064) |
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
Principal payments on capital lease |
| (156,918) |
|
| - |
|
Proceeds from loans payable |
| 4,325,320 |
|
| 1,770,238 |
|
Repayment of loans payable |
| (3,861,893) |
|
| (2,100,238) |
|
Increase in restricted cash |
| (308,951) |
|
| - |
|
Increase in bank acceptance notes payable |
| 308,951 |
|
| - |
|
Proceeds from sale of common stock |
| 125,000 |
|
| 380,000 |
|
Proceeds from exercise of warrants |
| 400,000 |
|
| 3,320,000 |
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY FINANCING ACTIVITIES |
| 831,509 |
|
| 3,370,000 |
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS |
| 41,142 |
|
| 37,703 |
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
| 205,430 |
|
| (1,331,461) |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS - beginning of year |
| 947,177 |
|
| 2,278,638 |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS - end of year | $ | 1,152,607 |
| $ | 947,177 |
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
Cash paid for: |
|
|
|
|
|
|
Interest | $ | 193,709 |
| $ | 104,578 |
|
Income taxes | $ | 3,118,384 |
| $ | 4,054,257 |
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
Capital leased property in exchange for capital lease obligations | $ | 772,379 |
| $ | - |
|
Increase in property in exchange for increase in payable | $ | 516,531 |
| $ | - |
|
Series A preferred converted to common shares | $ | 5,916 |
| $ | 5,469 |
|
Common stock issued for future service | $ | 7,833 |
| $ | 2,469 |
|
Reconciliation of Net Income to EBITDA
| ||||
| For the Three Months | Fiscal Year Ended | ||
| 2011 | 2010 | 2011 | 2010 |
|
|
|
|
|
|
|
|
|
|
Net Income | $ 790,434 | $3,130,548 | $ 5,760,543 | $11,074,332 |
Income Tax | 390,846 | 1,274,194 | 2,340,471 | 4,325,876 |
Interest expense | 70,729 | 30,092 | 193,709 | 147,428 |
Depreciation and Amortization | 1,723,362 | 1,069,361 | 5,442,675 | 3,279,866 |
EBITDA | $2,975,371 | $5,504,195 | $13,737,398 | $18,827,502 |