Filed Pursuant to Rule 424(b)(3)
Registration No. 333-229498
PROSPECTUS SUPPLEMENT NO. 11
(to Prospectus dated March 8, 2019)
REPRO MED SYSTEMS, INC.
11,101,697 shares of common stock
This prospectus supplement No. 11 supplements and amends the prospectus dated March 8, 2019, as supplemented by prospectus supplement No. 1, dated April 29, 2019, as further supplemented by prospectus supplement No. 2, dated May 7, 2019, prospectus supplement No. 3, dated May 8, 2019, prospectus supplement No. 4, dated June 27, 2019, prospectus supplement No. 5, dated July 2, 2019, prospectus supplement No. 6, dated August 7, 2019, prospectus supplement No. 7, dated September 4, 2019, prospectus supplement No. 8, dated October 1, 2019, prospectus supplement No. 9, dated October 14, 2019 and prospectus supplement No. 10 dated October 23, 2019 (collectively, the “Prospectus”), which forms a part of our Registration Statement on Form S-1 (Registration No. 333-229498). This prospectus supplement is being filed to update and supplement the information in the Prospectus with information contained in our Current Report on Form 8-K filed with the Securities and Exchange Commission on November 5, 2019 (the “Current Report”). Accordingly, we have attached the Current Report to this prospectus supplement.
The Prospectus and this prospectus supplement relate solely to 11,101,697 shares of Repro Med Systems, Inc. common stock, par value $0.01 per share, which we refer to as our common stock, which may be offered for sale from time to time by the stockholders named under the heading “Selling Stockholders” in the Prospectus.
This prospectus supplement should be read in conjunction with the Prospectus, including any supplements or amendments thereto. If there is any inconsistency between the information in the Prospectus and this prospectus supplement, you should rely on the information in this prospectus supplement. This prospectus supplement is not complete without, and may not be delivered or utilized except in connection with, the Prospectus, including any amendments or supplements to it.
Our common stock is currently listed on the NASDAQ Capital Market under the symbol “REPR.” The closing price of our common stock as reported on the NASDAQ Capital Market on November 1, 2019, was $4.00.
Investing in our common stock involves risks, and you should not invest unless you can afford to lose your entire investment. See the section entitled “Risk Factors” beginning on page 5 of the Prospectus.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus supplement or the Prospectus is truthful or complete. Any representation to the contrary is a criminal offense.
The date of this prospectus supplement is November 5, 2019.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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) November 5, 2019
REPRO MED SYSTEMS, INC.
(Exact name of registrant as specified in its charter)
New York | 0-12305 | 13-3044880 |
(State or other jurisdiction | (Commission | (IRS Employer |
24 Carpenter Road, Chester, New York | 10918 |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code (845) 469-2042
not applicable
(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 (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(c) 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 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. [_]
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading symbol(s) | Name of each exchange on which registered |
common stock, $0.01 par value | KRMD | NASDAQ Capital Market |
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
On November 5, 2019, Repro Med Systems, Inc. dba KORU Medical Systems (“KORU”) issued a press release announcing its operating and financial results for the three and nine months ended September 30, 2019 and a related conference call to be held on November 6, 2019 at 9am ET.
KORU is making reference to non-GAAP financial information in both the press release and the conference call. A reconciliation of GAAP to non-GAAP results is provided in the attached Exhibit 99.1 press release.
The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, is furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
(d) Exhibits.
| Exhibit No. | Description |
| 99.1 | Press release dated November 5, 2019 |
SIGNATURES
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.
| REPRO MED SYSTEMS, INC. | |
|
|
|
Date: November 5, 2019 | By: | /s/ Karen Fisher |
| Karen Fisher | |
- 2 -
Exhibit 99.1
For Immediate Release
KORU Medical Systems Announces Record 2019 Third Quarter Financial Results
Conference Call Scheduled for November 6 at 9:00 am ET
Q3 2019 Highlights
• Net sales rose 45.5% to a record $6.6 million
• Gross margin improved to 66.2%
• Operating profit increased 70.8% to $0.8 million
• Net income rose to $0.7 million, or $0.02 per diluted share
• Adjusted EBITDA up 88.8% to $2.1 million
CHESTER, NY – November 5, 2019 – Repro Med Systems, Inc. dba KORU Medical Systems (NASDAQ: KRMD) (the “Company”) today announced financial results for the third quarter (“Q3 2019”) ended September 30, 2019.
“Our strong performance continued through Q3 2019,” said Don Pettigrew, President and CEO of KORU Medical Systems. “Net sales increased over 45% from Q3 2018, representing the third consecutive quarter of record net sales, and gross margin improved to over 66%. We continue to penetrate our primary disease state end markets, the growth of which we attribute to increasing awareness and diagnosis of PIDD and expanded therapeutic indications for CIDP. Our Freedom Syringe Infusion System is also being utilized in multiple clinical trials associated with the development of new subcutaneous therapies, which is an important component of our long-term growth strategy.”
Mr. Pettigrew concluded, “We also completed two significant corporate developments: the listing of our common stock on NASDAQ effective October 17 and our corporate re-branding to KORU Medical Systems. We believe that both developments reflect our continuing growth as a public company, and the new life and beginnings we provide to patients worldwide.”
Q3 2019 Overview
Net sales rose 45.5% to $6.6 million in Q3 2019 from $4.5 million in Q3 2018. Growth was driven primarily by the Company’s continued success in expanding its presence in the Primary Immune Deficiency Disease (“PIDD”) and Chronic Inflammatory Demyelinating Polyneuropathy (“CIDP”) markets, as well as large orders from a domestic distributor, a new customer in Europe, and clinical trials. We cannot predict whether such large distributor orders or volume generally will continue in the future.
Gross profit in Q3 2019 rose to $4.4 million, or 66.2% of net sales, from $2.9 million, or 63.6% of net sales, in Q3 2018. Higher gross profit and gross margin were primarily driven by increased net sales and price increases.
Total operating expenses for Q3 2019 rose to $3.6 million from $2.4 million in Q3 2018. Selling, general & administrative (“SG&A”) expenses were $2.4 million, or 36.9% of net sales, compared to $1.9 million, or 42.2% of net sales in Q3 2018. Litigation costs increased to $0.9 million from $0.3 million in Q3 2018. The Company received its second consecutive favorable judgment in the litigation with EMED Technologies Corp. on August 30, 2019. KORU Medical Systems has filed motions for reimbursement of court costs and attorneys’ fees subsequent to the receipt of both judgements.
Net income for Q3 2019 rose to $0.7 million, or $0.02 per diluted share, from net income of $0.4 million, or $0.01 per diluted share, in Q3 2018.
Q3 2019 Adjusted EBITDA rose to $2.1 million, or 31.5% of net sales, from Adjusted EBITDA of $1.1 million, or 24.3% of net sales, in Q3 2018. Adjusted EBITDA excludes from net income: tax expense, depreciation and amortization, interest income, operating expenses associated with the company’s organizational changes prior to March 31, 2019, litigation costs, and stock option expense.
Cash and equivalents as of September 30, 2019 was $5.1 million. Cash flow of $1.4 million for the first nine months of 2019 included a $2.1 million increase in accounts receivable reflecting a change in payment terms by a large distributor of our products from net 30 days to net 60 days, as well as a $0.6 million increase in inventory to commensurate with sales growth. These increases were partially offset by $1.5 million in proceeds realized from the maturation of a Certificate of Deposit in Q2 2019 and $0.5 million associated with the exercise of warrants and options during the period.
Non-GAAP Measures
This press release includes the non-GAAP financial measures of “Adjusted EBITDA” that are not in accordance with, nor an alternate to, generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP financial measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. They are limited in value because they exclude charges that have a material effect on our reported results and, therefore, should not be relied upon as the sole financial measures to evaluate our financial results. The non-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial results. A reconciliation of our non-GAAP measures is included in an attachment to this press release.
Conference Call
Management will host a conference call on Wednesday, November 6, 2019 at 9:00 am ET to discuss Q3 2019 results and business activities.
Interested parties may participate in the call by dialing:
• (877) 407-9753 (Domestic) or
• (201) 493-6739 (International)
Webcast registration: Click Here
Following the live call, a replay will be available for six months on the Company’s website, www.korumedical.comunder “Investor Relations.”
- 2 -
About KORU Medical Systems
KORU Medical Systems manufactures and commercializes innovative and easy-to-use specialty infusion solutions that improve quality of life for patients around the world. The FREEDOM Syringe Infusion System currently includes the FREEDOM60® and FreedomEdge® Syringe Infusion Drivers, Precision Flow Rate Tubing™ and HIgH-Flo Subcutaneous Safety Needle Sets™. These devices are used for infusions administered in the home and alternate care settings. For more information about the Company, please visit www.korumedical.com.
Forward-looking Statements
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “continue” and “believe,” and similar references to future periods. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: introduction of competitive products; availability of insurance reimbursement; changes in U.S. Food and Drug Administration regulations; changes to health care policies; success of our research and development efforts; our ability to raise capital if or when needed; acceptance of and demand for new and existing products; expanded market acceptance of the FREEDOM Syringe Infusion System; our ability to obtain required governmental approvals; success in enforcing and obtaining patents; continued performance by principal suppliers; continued customer preference to work through distributors; continued service of key personnel and attracting and maintaining new personnel; the costs, duration and ultimate outcome of litigation; and general economic and business conditions.
Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Contacts:
The Equity Group Inc.
Devin Sullivan | Kalle Ahl, CFA |
Senior Vice President | Vice President |
212-836-9608 | 212-836-9614 |
mailto:dsullivan@equityny.com | kahl@equityny.com |
- 3 -
REPRO MED SYSTEMS, INC.
BALANCE SHEETS
|
| September 30, |
| December 31, |
| ||
|
| 2019 |
| 2018 |
| ||
|
| (Unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 5,129,028 |
| $ | 3,738,803 |
|
Certificates of deposit |
|
| — |
|
| 1,517,927 |
|
Accounts receivable less allowance for doubtful accounts of $36,609 at September 30, 2019 and $37,500 at December 31, 2018 |
|
| 3,546,634 |
|
| 1,425,854 |
|
Inventory |
|
| 2,738,682 |
|
| 2,103,879 |
|
Prepaid expenses |
|
| 453,151 |
|
| 246,591 |
|
TOTAL CURRENT ASSETS |
|
| 11,867,495 |
|
| 9,033,054 |
|
Property and equipment, net |
|
| 636,928 |
|
| 858,781 |
|
Patents, net of accumulated amortization of $273,846 and $239,581 at September 30, 2019 and December 31, 2018, respectively |
|
| 786,164 |
|
| 632,156 |
|
Right of use assets, net |
|
| 406,954 |
|
| — |
|
Deferred tax asset |
|
| — |
|
| 1,466 |
|
Other assets |
|
| 19,582 |
|
| 19,582 |
|
TOTAL ASSETS |
| $ | 13,717,123 |
| $ | 10,545,039 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Deferred capital gain - current |
| $ | — |
| $ | 3,763 |
|
Accounts payable |
|
| 874,977 |
|
| 453,498 |
|
Accrued expenses |
|
| 1,178,702 |
|
| 688,649 |
|
Accrued payroll and related taxes |
|
| 111,359 |
|
| 421,714 |
|
Accrued tax liability |
|
| — |
|
| 16,608 |
|
Finance lease liability - current |
|
| 3,242 |
|
| — |
|
Operating lease liability - current |
|
| 135,275 |
|
| — |
|
TOTAL CURRENT LIABILITIES |
|
| 2,303,555 |
|
| 1,584,232 |
|
Deferred tax liability |
|
| 133,097 |
|
| — |
|
Operating lease liability, net of current portion |
|
| 271,679 |
|
| — |
|
TOTAL LIABILITIES |
|
| 2,708,331 |
|
| 1,584,232 |
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
Common stock, $0.01 par value; 75,000,000 shares authorized, 42,228,658 and 40,932,911 shares issued, 39,491,427 and 38,195,680 shares outstanding at September 30, 2019 and December 31, 2018, respectively |
|
| 422,286 |
|
| 409,329 |
|
Additional paid-in capital |
|
| 5,985,636 |
|
| 4,595,214 |
|
Retained earnings |
|
| 4,945,074 |
|
| 4,300,468 |
|
|
|
| 11,352,996 |
|
| 9,305,011 |
|
Less: Treasury stock, 2,737,231 shares at September 30, 2019 and December 31, 2018, respectively, at cost |
|
| (344,204 | ) |
| (344,204 | ) |
TOTAL STOCKHOLDERS’ EQUITY |
|
| 11,008,792 |
|
| 8,960,807 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
| $ | 13,717,123 |
| $ | 10,545,039 |
|
The accompanying notes are an integral part of these financial statements
- 4 -
REPRO MED SYSTEMS, INC.
STATEMENTS OF OPERATIONS
(UNAUDITED)
|
| For the |
| For the |
| ||||||||
|
| September 30, |
| September 30, |
| ||||||||
|
| 2019 |
| 2018 |
| 2019 |
| 2018 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES |
| $ | 6,617,397 |
| $ | 4,547,187 |
| $ | 16,940,487 |
| $ | 13,082,737 |
|
Cost of goods sold |
|
| 2,234,489 |
|
| 1,655,619 |
|
| 6,033,961 |
|
| 4,985,761 |
|
Gross Profit |
|
| 4,382,908 |
|
| 2,891,568 |
|
| 10,906,526 |
|
| 8,096,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
| 2,441,381 |
|
| 1,917,127 |
|
| 6,976,684 |
|
| 5,513,727 |
|
Litigation |
|
| 864,009 |
|
| 286,487 |
|
| 2,481,471 |
|
| 592,787 |
|
Research and development |
|
| 170,260 |
|
| 126,923 |
|
| 450,454 |
|
| 160,735 |
|
Depreciation and amortization |
|
| 82,774 |
|
| 78,345 |
|
| 252,594 |
|
| 228,900 |
|
Total Operating Expenses |
|
| 3,558,424 |
|
| 2,408,882 |
|
| 10,161,203 |
|
| 6,496,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Profit |
|
| 824,484 |
|
| 482,686 |
|
| 745,323 |
|
| 1,600,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Operating Income/(Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on currency exchange |
|
| (9,358 | ) |
| (5,842 | ) |
| (20,283 | ) |
| (16,256 | ) |
Gain on disposal of fixed asset, net |
|
| — |
|
| 6,000 |
|
| 49,740 |
|
| 6,000 |
|
Interest, net and other income, net |
|
| 23,368 |
|
| 6,972 |
|
| 59,091 |
|
| 13,088 |
|
TOTAL OTHER INCOME |
|
| 14,010 |
|
| 7,130 |
|
| 88,548 |
|
| 2,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE TAXES |
|
| 838,494 |
|
| 489,816 |
|
| 833,871 |
|
| 1,603,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense |
|
| (186,681 | ) |
| (103,263 | ) |
| (189,265 | ) |
| (337,956 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
| $ | 651,813 |
| $ | 386,553 |
| $ | 644,606 |
| $ | 1,265,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.02 |
| $ | 0.01 |
| $ | 0.02 |
| $ | 0.03 |
|
Diluted |
| $ | 0.02 |
| $ | 0.01 |
| $ | 0.02 |
| $ | 0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 39,022,298 |
|
| 38,194,682 |
|
| 38,534,021 |
|
| 38,104,393 |
|
Diluted |
|
| 39,298,408 |
|
| 38,985,684 |
|
| 38,734,083 |
|
| 38,875,737 |
|
The accompanying notes are an integral part of these financial statements
- 5 -
REPRO MED SYSTEMS, INC.
STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
| For the Nine Months Ended |
| ||||
|
| September 30, |
| ||||
|
| 2019 |
| 2018 |
| ||
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net Income |
| $ | 644,606 |
| $ | 1,265,703 |
|
Adjustments to reconcile net income to net cash (used in)/provided by operating activities: |
|
|
|
|
|
|
|
Stock based compensation expense |
|
| 897,300 |
|
| 154,925 |
|
Depreciation and amortization |
|
| 252,594 |
|
| 228,900 |
|
Deferred capital gain - building lease |
|
| (3,763 | ) |
| (16,860 | ) |
Deferred taxes |
|
| 134,563 |
|
| 10,834 |
|
Gain on disposal of fixed asset |
|
| (49,740 | ) |
| (6,000 | ) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
(Increase)/Decrease in accounts receivable |
|
| (2,120,780 | ) |
| 351,319 |
|
Increase in inventory |
|
| (634,803 | ) |
| (290,722 | ) |
Increase in prepaid expense and other assets |
|
| (206,560 | ) |
| (177,346 | ) |
Increase in accounts payable |
|
| 421,479 |
|
| 137,521 |
|
Decrease in accrued payroll and related taxes |
|
| (310,355 | ) |
| (213,700 | ) |
Increase/(Decrease) in accrued expense |
|
| 490,053 |
|
| (30,823 | ) |
Decrease in accrued tax liability |
|
| (16,608 | ) |
| (60,852 | ) |
NET CASH (USED IN)/PROVIDED BY OPERATING ACTIVITIES |
|
| (502,014 | ) |
| 1,352,899 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Payments for capital expenditures |
|
| (158,193 | ) |
| (188,006 | ) |
Purchase of certificate of deposit |
|
| — |
|
| (1,500,000 | ) |
Payments for patents |
|
| (188,274 | ) |
| (137,858 | ) |
Proceeds on disposal of fixed asset |
|
| 217,821 |
|
| 6,000 |
|
Proceeds from certificates of deposit |
|
| 1,517,927 |
|
| 92,266 |
|
NET CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES |
|
| 1,389,281 |
|
| (1,727,598 | ) |
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Stock issuances |
|
| 508,900 |
|
| 51,250 |
|
Payment for cancelled shares |
|
| (2,820 | ) |
| (1,755 | ) |
Finance lease |
|
| (3,122 | ) |
| — |
|
NET CASH PROVIDED BY FINANCING ACTIVITIES |
|
| 502,958 |
|
| 49,495 |
|
|
|
|
|
|
|
|
|
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS |
|
| 1,390,225 |
|
| (325,204 | ) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
| 3,738,803 |
|
| 3,974,536 |
|
CASH AND CASH EQUIVALENTS, END OF PERIOD |
| $ | 5,129,028 |
| $ | 3,649,332 |
|
|
|
|
|
|
|
|
|
Supplemental Information |
|
|
|
|
|
|
|
Cash paid during the periods for: |
|
|
|
|
|
|
|
Interest |
| $ | 280 |
| $ | — |
|
Taxes |
| $ | 103,465 |
| $ | 378,000 |
|
|
|
|
|
|
|
|
|
NON-CASH FINANCING AND INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Issuance of common stock as compensation |
| $ | 256,525 |
| $ | 103,333 |
|
The accompanying notes are an integral part of these financial statements
- 6 -
REPRO MED SYSTEMS, INC.
RECONCILIATION OF NON-GAAP MEASURES
|
| Three Months Ended |
| Nine Months Ended | |||||||||
Reconciliation of GAAP Net Income |
| September 30, |
| September 30, | |||||||||
to Non-GAAP Adjusted EBITDA: |
| 2019 |
| 2018 |
| 2019 |
| 2018 | |||||
GAAP Net Income |
| $ | 651,813 |
| $ | 386,553 |
| $ | 644,606 |
| $ | 1,265,703 |
|
Tax Expense |
|
| 186,681 |
|
| 103,263 |
|
| 189,265 |
|
| 337,956 |
|
Depreciation/Amortization |
|
| 82,774 |
|
| 78,345 |
|
| 252,594 |
|
| 228,900 |
|
Interest Income, Net |
|
| (23,368 | ) |
| (6,972 | ) |
| (59,091 | ) |
| (13,088 | ) |
Reorganization Charges |
|
| — |
|
| 232,471 |
|
| 354,926 |
|
| 383,668 |
|
Litigation |
|
| 864,009 |
|
| 286,487 |
|
| 2,481,471 |
|
| 592,787 |
|
Stock Option Expense |
|
| 324,135 |
|
| 24,922 |
|
| 640,775 |
|
| 51,592 |
|
Non-GAAP Adjusted EBITDA |
| $ | 2,086,044 |
| $ | 1,105,069 |
| $ | 4,504,546 |
| $ | 2,847,518 |
|
- 7 -