# EDGAR Filing Document

**Accession Number:** 0000022701
**File Stem:** 0000897101-23-000133
**Filing Date:** 2023-3
**Character Count:** 24061
**Document Hash:** b89e48ae2c2fb8f2c7a800e60dc7747c
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000897101-23-000133.hdr.sgml**: 20230331

**ACCESSION NUMBER**: 0000897101-23-000133

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20230330

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230331

**DATE AS OF CHANGE**: 20230331

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Pineapple Energy Inc.
- **CENTRAL INDEX KEY:** 0000022701
- **STANDARD INDUSTRIAL CLASSIFICATION:** TELEPHONE & TELEGRAPH APPARATUS [3661]
- **IRS NUMBER:** 410957999
- **STATE OF INCORPORATION:** MN
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-31588
- **FILM NUMBER:** 23783224

**BUSINESS ADDRESS:**
- **STREET 1:** 10900 RED CIRCLE DRIVE
- **CITY:** MINNETONKA
- **STATE:** MN
- **ZIP:** 55343
- **BUSINESS PHONE:** 9529961674

**MAIL ADDRESS:**
- **STREET 1:** 10900 RED CIRCLE DRIVE
- **CITY:** MINNETONKA
- **STATE:** MN
- **ZIP:** 55343

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Pineapple Holdings, Inc.
- **DATE OF NAME CHANGE:** 20220328

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** COMMUNICATIONS SYSTEMS INC
- **DATE OF NAME CHANGE:** 19950401

?xml version="1.0" encoding="utf-8"?

**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): March 30, 2023**

**Pineapple Energy Inc.**

(Exact name of Registrant as Specified in its Charter)

------

**Minnesota**

(State Or Other Jurisdiction Of Incorporation)

---

| | |
|:---|:---|
| &nbsp;&nbsp;**001-31588** | &nbsp;&nbsp;**41-0957999** |
| &nbsp;&nbsp;(Commission File Number) | &nbsp;&nbsp;(I.R.S. Employer Identification No.) |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;**10900 Red Circle Drive**<br>Minnetonka, MN<br>| &nbsp;&nbsp;**55343** |
| &nbsp;&nbsp;(Address of Principal Executive Offices) | &nbsp;&nbsp;(Zip Code) |

---

**(952) 996-1674**

Registrant's Telephone Number, Including Area Code

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

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**Title of Each Class** | &nbsp;&nbsp;**Trading Symbol** | &nbsp;&nbsp;**Name of each exchange on which registered** |
| &nbsp;&nbsp;Common Stock, par value, $.05 per share | &nbsp;&nbsp;PEGY | &nbsp;&nbsp;The 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

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

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 March 30, 2023, Pineapple Energy Inc. (the "Company") issued a press release reporting select financial results for the quarter and year ended December 31, 2022. A copy of the press release is attached as Exhibit 99.1 and the information set forth therein is incorporated herein by reference and constitutes a part of this report.

The information contained in this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed to be "filed" with the Securities and Exchange Commission for the 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 and shall not be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, except as shall be expressly set forth by specific reference in such a filing.

---

| | |
|:---|:---|
| **Item 9.01.** | **Financial Statements and Exhibits.** |
| <u>Exhibit No.</u> | <u>Description</u> |
| [99.1](pegy230384_ex99-1.htm) | [Press release issued by Pineapple Energy Inc. on March 30, 2023](pegy230384_ex99-1.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

**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, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | PINEAPPLE ENERGY INC. | PINEAPPLE ENERGY INC. |
|  | By: | /s/ Eric Ingvaldson |
|  |  | Eric Ingvaldson, Chief Financial Officer |
| Date: March 31, 2023 |  |  |

---

## Exhibit 99.1

![](a230384001.jpg)

**Pineapple Energy Reports Fourth Quarter 2022 Financial Results**

March 30, 2023, at 4:15 p.m. EST

· **Revenue +192% from Q3 2022** 

· **Gross profit +256% from Q3 2022** 

· **GAAP Net Loss ($539k), pro forma adjusted EBITDA ($170k)** 

· **Increased pending installations to $47 million as of year-end** 

· **$8 million of cash, restricted cash, and investments** 

· **Completed acquisition of SUNation, leading New York installer, tripling revenue run rate** 

MINNETONKA, MN, March 30, 2023 /Globe Newswire/ -- Pineapple Energy Inc. (NASDAQ:PEGY), a leading provider of sustainable solar energy and back-up power to households and small businesses, today announced select financial results for the fourth quarter ended December 31, 2022. Results reflect a partial quarter of contribution from SUNation, the acquisition of which closed on November 9, 2022.

Pineapple CEO Kyle Udseth commented, "What a difference a year makes. We entered 2022 as a small private company with big ambitions. We exit the year with two major acquisitions under our belt, operations across the country, the resources to pursue our unique growth strategy, and a highly skilled management team. With 2023 projected revenue of $80 million and line of sight to flip to positive cash flow from operations, we have demonstrated our ability to execute...which in turn is helping us build our pipeline of potential new acquisitions. We appreciate the confidence and support of our customers, employees, and shareholders, and look forward to making meaningful progress in the year ahead."

**Fourth Quarter Business Highlights**

· **Solid Performance (pro forma Q4 2022 vs pro forma Q4 2021):** 

○ **kW sold +22%** 

○ **kW installed +23%** 

· **Appointed Eric Ingvaldson as Chief Financial Officer** 

· **Appointed SUNation executives Scott Maskin to the Pineapple Board of Directors and James Brennan to Senior Vice President of Corporate Development** 

**Fourth Quarter 2022 GAAP Results from Continuing Operations<sup>1</sup>**

---

| | | | |
|:---|:---|:---|:---|
|  | &nbsp;&nbsp;4<sup>th</sup> Quarter 2022 | &nbsp;&nbsp;3<sup>rd</sup> Quarter 2022<sup>3</sup> | &nbsp;&nbsp;4<sup>th</sup> Quarter 2021 |
| &nbsp;&nbsp;Revenue | &nbsp;&nbsp;$17183617 | &nbsp;&nbsp;$5888162 | &nbsp;&nbsp;$12745 |
| &nbsp;&nbsp;Gross Profit | &nbsp;&nbsp;$5005122 | &nbsp;&nbsp;$1404173 | &nbsp;&nbsp;$12745 |
| &nbsp;&nbsp;Operating Expense | &nbsp;&nbsp;$8550236 | &nbsp;&nbsp;$3827944 | &nbsp;&nbsp;$1153059 |
| &nbsp;&nbsp;Net Loss | &nbsp;&nbsp;$(539502) | &nbsp;&nbsp;$(2542788) | &nbsp;&nbsp;$(1508611) |
| &nbsp;&nbsp;Cash, restricted cash & investments<sup>2</sup> | &nbsp;&nbsp;$7923244 | &nbsp;&nbsp;$10236453 | &nbsp;&nbsp;$18966 |
| &nbsp;&nbsp;Diluted Loss per Share | &nbsp;&nbsp;($0.06) | &nbsp;&nbsp;($0.34) | &nbsp;&nbsp;($0.49) |

---

<br> <sup>1</sup> Includes continuing operations and excludes discontinued operations.

<sup>2</sup> Includes restricted cash and liquid investments of $4,463,089 as of December 31, 2022 and $4,578,099 as of September 30, 2022, earmarked for payment of contingent value rights.

<sup>3</sup> As the determination for discontinued operations was made at December 31, 2022, the 3<sup>rd</sup> Quarter 2022 numbers have been adjusted to reflect continuing operations only.

*<br> All figures below are for the fourth quarter of 2022 unless noted otherwise. Because Pineapple had no meaningful operations in the fourth quarter of 2021, all comparisons are sequential with the third quarter of 2022, unless noted otherwise.*

Total revenue of $17.2 million was up 192% sequentially due to the contribution from a partial quarter of SUNation combined with higher installations in Hawaii.

Gross profit of $5.0 million was up 256% sequentially, driven by a partial quarter of SUNation and the margin contribution from battery storage add-on sales.

Net loss of $0.54 million declined by 79% sequentially, due to a $3.34M favorable fair value remeasurement of the contingent value right liability.

**Fourth Quarter 2022 Pro Forma Results**

To facilitate analysis of the Company's operating business, below is an unaudited pro forma presentation of results as if the Company had completed the CSI merger, HEC and E-Gear acquisitions, and SUNation acquisition as of January 1, 2021.

---

| | | |
|:---|:---|:---|
|  | &nbsp;&nbsp;**Three Months Ended December 31** | &nbsp;&nbsp;**Three Months Ended December 31** |
|  | &nbsp;&nbsp;**2022** | &nbsp;&nbsp;**2021** |
| &nbsp;&nbsp;**Revenue** | $&nbsp;&nbsp; 23537582 | $&nbsp;&nbsp; 20844290 |
| &nbsp;&nbsp;**Net Income (Loss)** | &nbsp;&nbsp; 1005577 | &nbsp;&nbsp; (1557670) |
| &nbsp;&nbsp;**Adjusted EBITDA\*** | &nbsp;&nbsp; (169786) | &nbsp;&nbsp; (17856) |

---

<br> **\*** Adjusted EBITDA is a non-GAAP financial measure. See "Pro Forma Results and Non-GAAP Financial Measures" and the reconciliations in this release for further information.

**Fourth Quarter Proforma Highlights (pro forma Q4 2022 vs pro forma Q4 2021)**

· **Revenue +13% due to organic growth in kW and battery storage installed** 

· **Proforma Adjusted EBITDA decline of $0.152M due to permitting delays in Hawaii, which have since been resolved** 

The unaudited pro forma financial information above is not necessarily indicative of consolidated results of operations of the combined business had the acquisition occurred at the beginning of the respective period, nor is it necessarily indicative of future results of operations of the combined company. The above unaudited pro forma results are not adjusted for the level of corporate overhead costs needed to support the go-forward strategy and instead include a higher cost structure based on operating legacy businesses and the structure in place while carrying out plans to complete the transaction. The unaudited pro forma financial information above includes adjustments to add amortization expense for intangible assets totaling $167,708 and $506,250 and excludes transaction costs totaling $1,003,946 and $926,019 for the three months ended December 31, 2022 and 2021, respectively. Additionally, both the HEC and SUNation businesses are seasonal with Q3 and Q4 and Q2 and Q3, respectively, historically being the strongest quarters.

**Outlook**

With SUNation fully integrated at the start of 2023, Pineapple expects revenue in the range of $80 to $85 million before any additional acquisitions. The company expects to cross to positive cash flow from operations in the second half of the year.

**Extension to File 10-K and Other Matters**

Due primarily to the timing of the SUNation acquisition and the change in presentation for discontinued operations, the Company requires additional time to complete its Annual Report on Form 10-K. The Company intends to file a Form 12b-25 with the SEC providing the Company a 15-day extension to file Form 10-K. As a result, the information contained in this release is subject to change. Further, this release does not contain full information about the results of operations or cash flows for the fourth quarter and year ended December 31, 2022, or the Company's financial position as of December 31, 2022 or the date of this release.

Based on the Company's current financial position, the Company's forecasted future cash flows for the next twelve months indicate that the Company may not have sufficient cash to repay the $5.0 million short-term note issued to Pineapple Board Member and Executive Scott Maskin in connection with the SUNation acquisition. As a result, the Company may seek to raise capital through sources that may include public or private equity offerings, debt financings and/or strategic alliances. However, additional funding may or may not be available on terms acceptable to the Company.

**Status of Contingent Value Rights**

The CVR liability as of December 31, 2022 was estimated at $7,402,714 and represents the estimated fair value as of that date of the legacy CSI assets to be distributed to CVR holders.

**About Pineapple Energy**

Pineapple is focused on growing leading local and regional solar, storage, and energy services companies nationwide. Our vision is to power the energy transition through grass-roots growth of solar electricity paired with battery storage. Our portfolio of brands (SUNation, Hawaii Energy Connection, E-Gear, Sungevity, and Horizon Solar Power) provide homeowners and small businesses with an end-to-end product offering spanning solar, battery storage, and grid services.

**Forward Looking Statements**

This press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding future financial performance, future growth or growth opportunities, future opportunities, future flexibility to pursue acquisitions, future cash flows, and the expected financial impact of, and results following, the SUNation acquisition. These statements are based on the Company's current expectations or beliefs and are subject to uncertainty and changes in circumstances. Actual results may vary materially from those expressed or implied by the statements here due to changes in economic, business, competitive or regulatory factors, and other risks and uncertainties, including those set forth in the Company's filings with the Securities and Exchange Commission. The forward-looking statements in this press release speak only as of the date of this press release. The Company does not undertake any obligation to update or revise these forward-looking statements for any reason, except as required by law.

---

| |
|:---|
| &nbsp;&nbsp; **Contacts:** |
| &nbsp;&nbsp; <u>Pineapple Energy</u><br> Kyle Udseth<br> Chief Executive Officer<br> +1 (952) 996-1674<br> kyle@pineappleenergy.com<br>Eric Ingvaldson<br> Chief Financial Officer<br> +1 (952) 996-1674<br> Eric.Ingvaldson@pineappleenergy.com<br><u>The Blueshirt Group</u><br> Gary Dvorchak, CFA<br> Managing Director<br> +1 (323) 240-5796<br> gary@blueshirtgroup.com<br>|

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **PINEAPPLE ENERGY INC.** | **PINEAPPLE ENERGY INC.** | **PINEAPPLE ENERGY INC.** | **PINEAPPLE ENERGY INC.** | **PINEAPPLE ENERGY INC.** |
| **CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS** | **CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS** | **CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS** | **CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS** | **CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS** |
| **(Unaudited)** | **(Unaudited)** | **(Unaudited)** | **(Unaudited)** | **(Unaudited)** |
|  | **Three Months Ended December 31** | **Three Months Ended December 31** | **Year Ended December 31** | **Year Ended December 31** |
|  | **2022** | **2021** | **2022** | **2021** |
| Sales | $17183617 | $12745 | $27522099 | $38162 |
| Cost of sales | 12178495 |  | 20144654 |  |
| &nbsp;&nbsp;Gross profit | 5005122 | 12745 | 7377445 | 38162 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;Selling, general and administrative expenses | 6418864 | 362537 | 12211135 | 1060522 |
| &nbsp;&nbsp;Amortization expense | 1048990 | 357324 | 3133460 | 1429295 |
| &nbsp;&nbsp;Transaction costs | 832382 | 433198 | 2231529 | 2410634 |
| &nbsp;&nbsp;Impairment loss | 250000 |  | 250000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 8550236 | 1153059 | 17826124 | 4900451 |
| Operating loss from continuing operations before income taxes | (3545114) | (1140314) | (10448679) | (4862289) |
| Other income (expense): |  |  |  |  |
| &nbsp;&nbsp;Investment and other income | 12660 |  | 119634 |  |
| &nbsp;&nbsp;Gain on sale of assets | 750 |  | 1229883 |  |
| &nbsp;&nbsp;Fair value remeasurement of earnout consideration |  |  | 4684000 |  |
| &nbsp;&nbsp;Fair value remeasurement of contingent value rights | 3340509 |  | 2125949 |  |
| &nbsp;&nbsp;Interest and other expense | (336070) | (368297) | (976606) | (1373261) |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign currency translation loss |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other income (expense), net | 3017849 | (368297) | 7182860 | (1373261) |
| Net loss before income taxes | (527265) | (1508611) | (3265819) | (6235550) |
| Income tax expense | 12237 |  | 12237 |  |
| Net loss from continuing operations | (539502) | (1508611) | (3278056) | (6235550) |
| Net loss from discontinued operations, net of tax | (6851760) |  | (7074184) |  |
| Net loss | (7391262) | (1508611) | (10352240) | (6235550) |
| Other comprehensive gain (loss), net of tax: |  |  |  |  |
| &nbsp;&nbsp;Unrealized gain (loss) on available-for-sale securities | 22338 |  | (10422) |  |
| Total other comprehensive gain (loss) | 22338 |  | (10422) |  |
| Comprehensive loss | $(7368924) | $(1508611) | $(10362662) | $(6235550) |
| Basic net loss per share: |  |  |  |  |
| &nbsp;&nbsp;Continuing operations | $(0.06) | $(0.49) | $(0.49) | $(2.03) |
| &nbsp;&nbsp;Discontinued operations | (0.78) |  | (1.05) |  |
|  | $(0.84) | $(0.49) | $(1.54) | $(2.03) |
| Diluted net loss per share: |  |  |  |  |
| &nbsp;&nbsp;Continuing operations | $(0.06) | $(0.49) | $(0.49) | $(2.03) |
| &nbsp;&nbsp;Discontinued operations | (0.78) | 0.00 | (1.05) |  |
|  | $(0.84) | $(0.49) | $(1.54) | $(2.03) |
| Weighted Average Basic Shares Outstanding | 8794390 | 3074998 | 6741446 | 3074998 |
| Weighted Average Dilutive Shares Outstanding | 8794390 | 3074998 | 6741446 | 3074998 |

---

**Pro Forma Results and Non-GAAP Financial Measures**

This press release includes unaudited pro forma information, which represents the results of operations as if the Company had completed the CSI merger, the HEC and E-Gear asset acquisitions and the SUNation acquisition as of January 1, 2021. The unaudited pro forma financial information presented in this press release is not necessarily indicative of consolidated results of operations of the combined business had the acquisition occurred at the beginning of the respective period, nor is it necessarily indicative of future results of operations of the combined company.

*For the three months ended December 30, 2022 and 2021, the unaudited pro forma financial information includes adjustments to amortization expense for intangible assets totaling $167,708 and $506,250, respectively, and excludes transaction costs totaling $1,003,946 and $926,019, respectively.*

This press release also includes non-GAAP financial measures that differ from financial measures calculated in accordance with U.S. generally accepted accounting principles ("GAAP").

Adjusted EBITDA is a non-GAAP financial measure provided in this release, and is net income (loss), on a pro forma basis calculated in accordance with GAAP, adjusted for pro forma interest, income taxes, depreciation, amortization, impairment loss, and non-cash fair value remeasurement adjustments as detailed in the reconciliations presented below in this press release.

These non-GAAP financial measures are presented because the Company believes they are useful indicators of its operating performance. Management uses these measures principally as measures of the Company's operating performance and for planning purposes, including the preparation of the Company's annual operating plan and financial projections. The Company believes these measures are useful to investors as supplemental information and because they are frequently used by analysts, investors and other interested parties to evaluate companies in its industry. The Company also believes these non-GAAP financial measures are useful to its management and investors as a measure of comparative operating performance from period to period.

The non-GAAP financial measures presented in this release should not be considered as an alternative to, or superior to, their respective GAAP financial measures, as measures of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and they should not be construed to imply that the Company's future results will be unaffected by unusual or non-recurring items. In addition, these measures do not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating non-GAAP financial measures, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company's presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company's GAAP results in addition to using non-GAAP financial measures on a supplemental basis. The Company's definition of these non-GAAP financial measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.

**Reconciliation of Non-GAAP to GAAP Financial Information**

Reconciliation of Pro Forma Net Income (Loss) to Pro Forma Adjusted EBITDA:

---

| | | |
|:---|:---|:---|
|  | &nbsp;&nbsp;**Three Months Ended December 31** | &nbsp;&nbsp;**Three Months Ended December 31** |
|  | &nbsp;&nbsp;**2022** | &nbsp;&nbsp;**2021** |
| &nbsp;&nbsp;**Pro Forma Net Income (Loss)** | $&nbsp;&nbsp; **1005577** | $&nbsp;&nbsp; **(1557670)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | &nbsp;&nbsp; 353961 | &nbsp;&nbsp; 392869 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income | &nbsp;&nbsp; (6459) | &nbsp;&nbsp; (3569) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes | &nbsp;&nbsp; (5182) | &nbsp;&nbsp; 25075 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | &nbsp;&nbsp; 70421 | &nbsp;&nbsp; 261865 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | &nbsp;&nbsp; 1216698 | &nbsp;&nbsp; 863574 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment loss | &nbsp;&nbsp; 250000 | &nbsp;&nbsp; - |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock compensation | &nbsp;&nbsp; 285707 | &nbsp;&nbsp; - |
| &nbsp;&nbsp;&nbsp;&nbsp;FV remeasurement of contingent value rights | &nbsp;&nbsp; (3340509) | &nbsp;&nbsp; - |
| &nbsp;&nbsp;**Pro Forma Adjusted EBITDA** | $&nbsp;&nbsp; **(169786)** | $&nbsp;&nbsp; **(17856)** |

---