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 28, 2018
JETPAY CORPORATION
(Exact Name of Registrant as Specified in Charter)
Delaware | 001-35170 | 90-0632274 |
(State or Other Jurisdiction | (Commission | (IRS Employer |
of Incorporation) | File Number) | Identification No.) |
7450 Tilghman Street, Allentown, PA 18106
(Address of Principal Executive Offices) (Zip Code)
(610) 797-9500
(Registrant’s Telephone Number, Including Area Code)
(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 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 Operation and Financial Condition
On March 28, 2018 JetPay Corporation (the “Company”) issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2017. A copy of the press release is attached as Exhibit 99.1 and is incorporated by reference in its entirety.
The information in this report (including Exhibit 99.1) is being furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number | Description | |
99.1 | Press Release issued by JetPay Corporation dated March 28, 2018. | |
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: March 29, 2018
JETPAY CORPORATION | |||
By: | /s/ Gregory M. Krzemien | ||
Name: Gregory M. Krzemien | |||
Title: Chief Financial Officer |
Exhibit 99.1
JetPay® Corporation Announces 2017 Financial Results
Revenues Increase 35.0%, including 44.5% Increase in Payment Services Revenues
Allentown, PA – March 28, 2018 – JetPay® Corporation (“JetPay” or the “Company”) (NASDAQ: “JTPY”) announced financial results for the fourth quarter and year ended December 31, 2017.
Financial Highlights
· | Revenues increased 35.0%, or $19.7 million, to $76.0 million for the year ended December 31, 2017, as compared to $56.3 million in 2016, and up 15.1%, or $2.6 million, to $19.9 million for the quarter ended December 31, 2017 from $17.3 million for the same period in 2016. |
· | Revenues within Payment Services increased 44.5%, or $18.1 million, to $58.8 million for the year ended December 31, 2017, as compared to $40.7 million in 2016, and 17.4%, or $2.2 million, to $14.9 million for the quarter ended December 31, 2017 from $12.7 million for the same period in 2016. |
· | Revenues within HR & Payroll Services increased 10.7%, or $1.7 million, to $17.3 million for the year ended December 31, 2017, as compared to $15.6 million in 2016, and 9.4%, or $426,000, to $5.0 million for the quarter ended December 31, 2016 from $4.6 million for the same period in 2016. This organic growth included accelerated growth in sales of our Workforce Today® human capital management solution. |
· | Consolidated gross profit increased 25.5% to $23.7 million, or 31.2% of revenues, for the year ended December 31, 2017, up from $18.9 million from the same period in 2016. |
· | Earnings before interest, taxes, depreciation, and amortization (“EBITDA”) were $3.3 million and $(4.2) million for the years ended December 31, 2017 and 2016, respectively. EBITDA, adjusted for non-recurring and non-cash items (“adjusted EBITDA” - see Non-GAAP Financial Measures definition and reconciliation of operating income (loss) to EBITDA and adjusted EBITDA below), was $5.2 million, or 6.8% of revenues for the year ended December 31, 2017, as compared to $3.8 million, or 6.7% of revenues, for the same period in 2016. The increase in adjusted EBITDA of 37.7% in 2017 as compared to 2016 was directly related to the positive results from previous investments made in selling, general and administrative personnel driving significant revenue growth. |
· | EBITDA for the fourth quarter 2017 was up 47.1% versus the fourth quarter 2016, with EBITDA of $1.2 million and $826,000 for the fourth quarter of 2017 and 2016, respectively. Adjusted EBITDA for the quarter ended December 31, 2017 was $1.4 million, or 7.3% of revenues, as compared to $1.2 million, or 7.0% of revenues, for the same period in 2016. |
· | The ratio of total debt to total capitalization,
which consists of total debt of $16.1 million and common stock subject to possible redemptions, convertible preferred stock and
stockholders’ equity totaling $61.8 million, was 20.6% at December 31, 2017, an improvement from 24.6% at December 31, 2016.
|
News Highlights
· | Signed partnership agreements with 16 additional partners over the last several months, including Bolts Technologies, a software provider that specializes in deposit account onboarding solutions for financial institutions. |
· | Launched the first clients for the State of Illinois e-Pay System, with additional launches planned for the second quarter of 2018. |
· | According to The Nilson Report published on March 19, 2018, JetPay was the 12th largest processor of card not present payment transactions in the US in 2017, and was the sixth fastest-growing company by volume processed among the 40 largest merchant acquirers in the US. |
· | Appointed Robert Frankfurt to the Company’s Board, effective October 30, 2017. Mr. Frankfurt, the founder of Myca partners, Inc., has over 30 years of experience in assisting senior management and providing board leadership for numerous companies, including NASDAQ companies in the technology and payment processing industry. He brings valuable expertise to JetPay in the areas of strategic direction, financing strategies, acquisitions, and overall industry knowledge. |
· | Appointed Robert Metzger to the Company’s Board, effective November 20, 2017. Mr. Metzger, with his extensive and valuable experience of over 25 years in investment banking and academics, including the experiences he gained from his leadership roles on various boards, including companies in the human resources and payment technology space, will be of value in assisting management and the board with strategic direction and increasing stockholder value. |
“I am proud of JetPay’s company-wide revenue growth in excess of 30% for the third consecutive year, along with revenue growth in excess of 40% in our Payments Services Segment during this period,” stated Diane (Vogt) Faro, CEO of JetPay Corporation. “Our Payments and HR & Payroll businesses both had record years. We expect to carry this momentum into 2018, as we continue to integrate with the State of Illinois with significant impact starting in the second quarter of 2018, increase revenues with our new cash discount product, JetX, and increase the number and quality of key strategic relationships in both our Payment Services and HR & Payroll Services Segments. Our growth reflects an increasing ability to leverage our fixed cost base, and we anticipate continued improvement in margins in future quarters,” Ms. Faro added.
Fourth Quarter 2017 Compared to Fourth Quarter 2016
Revenues were $19.9 million for the three months ended December 31, 2017, compared to $17.3 million for the same period in 2016. Revenues for the Payment Services Segment increased $2.2 million, or 17.4%, for the three months ended December 31, 2017, compared to the same period in 2016. The increase was attributable to net revenue growth in our Government and Utilities, e-Commerce, and ISO/ISV sectors, including an increase in revenues in our cash discount product, JetX. Revenues for HR and Payroll Services Segment increased by $426,000, or 9.4%, for the three months ended December 31, 2017, compared to the same period in 2016. This increase was largely attributable to the increasing demand for our full-suite human capital management services.
Operating (loss) income for the three months ended December 31, 2017, was $(404,000), compared to $115,000 for the same period in 2016. Operating (loss) income includes depreciation and amortization expense of $1.2 million and $1.0 million for the three months ended December 31, 2017 and 2016, respectively. The decrease in operating income was primarily attributable to an unfavorable change in the fair value of contingent consideration liability of $464,000 for the three months ended December 31, 2017, compared with a favorable change of $337,000 for the same period in 2016. This $801,000 year-over-year change in fair value of contingent consideration liability was partially offset by an increase in gross profit of $302,000, while selling, general, and administrative (“SG&A”) expenses were $4.8 million in both the three months ended December 31, 2017 and 2016.
Net loss for the three months ended December 31, 2017, was $(709,000), or a net loss applicable to common stockholders of $(3.9) million after accretion of convertible preferred stock of $2.9 million, compared to a net loss of approximately $(355,000), or a net loss applicable to common stockholders of $(2.3) million after accretion of convertible preferred stock of $2.0 million for the same period in 2016.
Fiscal Year 2017 Compared to Fiscal Year 2016
Revenues increased 35.0% to $76.0 million for the year ended December 31, 2017, compared to $56.3 million for the same period in 2016, representing an increase of $19.7 million. Revenues for the Payment Services Segment increased 44.5%, or $18.1 million, for the year ended December 31, 2017, compared to the same period in 2016. This increase included revenue growth from the acquisition of our Government and Utility payments operation, which contributed an incremental $11.3 million of revenues in 2017, and continued growth in our e-Commerce, and ISO/ISV sectors, including growth in our cash discount product, JetX. Revenues for the HR & Payroll Services Segment increased $1.7 million, or 10.7%, for the year ended December 31, 2017, compared to the same period in 2016. This increase was largely attributable to the increasing demand for our full-suite, human capital management product, WorkForceToday®.
Operating loss for the year ended December 31, 2017, was $(1.3) million, compared to $(8.1) million for the same period in 2016. Operating loss includes depreciation and amortization expense of $4.5 million and $4.0 million for the years ended December 31, 2017 and 2016, respectively. The decrease in operating loss was partially related to the acquisition of JetPay Payment Services, FL, which contributed an incremental $1.4 million of operating income in 2017, as well as a $6.5 million reduction in professional fees for non-repetitive matters and legal settlement costs, all partially offset by an increase in the fair value of contingent consideration liability by $224,000 and an increase in non-cash loss on disposal of fixed assets of $110,000.
Net loss for the year ended December 31, 2017, was $(3.1) million, or a net loss applicable to common stockholders of $(13.5) million after accretion of convertible preferred stock of $10.4 million, resulting in a loss per share applicable to common stockholders of $(0.85), compared to a net loss of $(8.2) million, or a net loss applicable to common stockholders of $(14.6) million after accretion of convertible preferred stock of $6.4 million, resulting in a loss per share applicable to common stockholders of $(0.89) for the year ended December 31, 2016. The decrease in net loss was primarily related to the decrease in operating loss described above.
Conference Call
JetPay will conduct a conference call on Wednesday, April 4, 2018 at 9:00 AM EST (6:00 AM PST) to discuss these results and conduct a question and answer session. The participant conference call number is (855) 446-8217 (International Dial-In (509) 960-9039, conference ID: 9192938. There will also be access to a digital recording of the teleconference by calling (855) 859-2056 and entering the conference ID: 9192938. This will be available from two hours following the teleconference until Wednesday, April 11, 2018.
About JetPay Corporation
JetPay Corporation, based in Allentown, PA, is a leading provider of vertically integrated solutions for businesses including card acceptance, processing, payroll, payroll tax filing, human capital management services, and other financial transactions. JetPay provides a single vendor solution for payment services, debit and credit card processing, ACH services, and payroll and human capital management needs for businesses throughout the United States. The Company also offers low-cost payment choices for the employees of these businesses to replace costly alternatives. The Company's vertically aligned services provide customers with convenience and increased revenues by lowering payments-related costs and by designing innovative, customized solutions for internet, mobile, and cloud-based payments. Please visit www.jetpay.com for more information on what JetPay has to offer or call 866-4JetPay (866-453-8729).
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures, EBITDA and adjusted EBITDA, as defined in Regulation G of the Securities Exchange Act of 1934, as amended. The Company reports its financial results in compliance with GAAP, but believes that also discussing non-GAAP measures provides investors with financial measures it uses in the management of its business. The Company defines EBITDA as operating income (loss), before interest, taxes, depreciation, amortization of intangibles, and non-cash changes in the fair value of contingent consideration liability. The Company defines adjusted EBITDA as EBITDA, as defined above, plus certain non-recurring items, including certain legal and professional costs for non-repetitive matters, legal settlement costs, non-cash stock option costs, and non-cash losses on the disposal of fixed assets. These measures may not be comparable to similarly titled measures reported by other companies. Management uses EBITDA and adjusted EBITDA as indicators of the Company’s operating performance and ability to fund acquisitions, capital expenditures and other investments and, in the absence of refinancing options, to repay debt obligations. Management believes EBITDA and adjusted EBITDA are helpful to investors in evaluating the Company’s operating performance because non-cash costs and other items that management believes are not indicative of its results of operations are excluded. EBITDA and adjusted EBITDA are supplemental non-GAAP measures, which have limitations as an analytical tool. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Non-GAAP financial measures do not reflect a comprehensive system of accounting, may differ from GAAP measures with the same names, and may differ from non-GAAP financial measures with the same or similar names that are used by other companies. For a description of our use of EBITDA and adjusted EBITDA and a reconciliation of EBITDA and adjusted EBITDA to operating income (loss), see the section of this press release titled “EBITDA and adjusted EBITDA Reconciliation.”
EBITDA and Adjusted EBITDA Reconciliation
(000’s omitted) | Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Operating (loss) income | $ | (404 | ) | $ | 115 | $ | (1,329 | ) | $ | (8,088 | ) | |||||
Change in fair value of contingent consideration liability | 464 | (337 | ) | 121 | (103 | ) | ||||||||||
Amortization of intangibles | 869 | 867 | 3,492 | 3,244 | ||||||||||||
Depreciation | 286 | 181 | 1,032 | 721 | ||||||||||||
EBITDA | $ | 1,215 | $ | 826 | $ | 3,316 | $ | (4,226 | ) | |||||||
Professional fees for non-repetitive matters | 29 | 186 | 268 | 1,339 | ||||||||||||
Legal settlement costs | - | 72 | 747 | 6,192 | ||||||||||||
Non-cash stock based compensation | 202 | 132 | 767 | 446 | ||||||||||||
Non-cash loss on disposal of fixed asset | - | - | 110 | 32 | ||||||||||||
Adjusted EBITDA | $ | 1,446 | $ | 1,216 | $ | 5,208 | $ | 3,783 |
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. JetPay’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Many of these factors are outside JetPay’s control and are difficult to predict. Factors that may cause such differences include, but are not limited to, those described under the heading “Risk Factors” in the Company’s Annual Report for the fiscal year ended December 31, filed with the Securities and Exchange Commission (“SEC”) on Form 10-K for the fiscal year ended December 31, 2017, the Company’s Quarterly Reports on Forms 10-Q and the Company’s Current Reports on Form 8-K.
JetPay cautions that the foregoing list of factors is not exclusive. Additional information concerning these and other risk factors is contained in JetPay’s most recent filings with the SEC. All subsequent written and oral forward-looking statements concerning JetPay or other matters and attributable to JetPay or any person acting on its behalf, are expressly qualified in their entirety by the cautionary statements above. JetPay cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. JetPay does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
Contacts
JetPay Corporation | JetPay Corporation |
Peter B. Davidson | Gregory M. Krzemien |
Vice Chairman and Corporate Secretary | Chief Financial Officer |
(610) 797-9500 | (610) 797-9500 |
Peter.Davidson@jetpaycorp.com | gkrzemien@jetpaycorp.com |
###
JetPay Corporation
Condensed Consolidated Statements of Operations
(In thousands, except share and per share information)
For the Three Months Ended December 31, | For the Years Ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(Unaudited) | (Audited) | |||||||||||||||
Revenues | $ | 19,876 | $ | 17,261 | $ | 76,035 | $ | 56,330 | ||||||||
Cost of revenues | 13,861 | 11,548 | 52,350 | 37,453 | ||||||||||||
Gross profit | 6,015 | 5,713 | 23,685 | 18,877 | ||||||||||||
Selling, general and administrative expenses | 4,800 | 4,815 | 19,622 | 16,911 | ||||||||||||
Settlement of legal matter | - | 72 | 747 | 6,192 | ||||||||||||
Change in fair value of contingent consideration liability | 464 | (337 | ) | 121 | (103 | ) | ||||||||||
Amortization of intangibles | 869 | 867 | 3,492 | 3,244 | ||||||||||||
Depreciation | 286 | 181 | 1,032 | 721 | ||||||||||||
Operating (loss) income | (404 | ) | 115 | (1,329 | ) | (8,088 | ) | |||||||||
Other expenses (income) | ||||||||||||||||
Interest expenses | 275 | 431 | 1,127 | 1,243 | ||||||||||||
Amortization of debt discounts, deferred consideration and non-cash interest costs | 35 | 41 | 141 | 321 | ||||||||||||
Other income | (5 | ) | (2 | ) | (19 | ) | (8 | ) | ||||||||
Loss before income taxes | (709 | ) | (355 | ) | (2,578 | ) | (9,644 | ) | ||||||||
Income tax expense (benefit) | 328 | (51 | ) | 527 | (1,429 | ) | ||||||||||
Net loss | (1,037 | ) | (304 | ) | (3,105 | ) | (8,215 | ) | ||||||||
Accretion of convertible preferred stock | (2,867 | ) | (1,954 | ) | (10,400 | ) | (6,378 | ) | ||||||||
Net loss applicable to common stockholders | $ | (3,904 | ) | $ | (2,258 | ) | $ | (13,505 | ) | $ | (14,593 | ) | ||||
Basic and diluted loss per share applicable to common stockholders | $ | (0.25 | ) | $ | (0.13 | ) | $ | (0.85 | ) | $ | (0.89 | ) | ||||
Weighted average shares outstanding: | ||||||||||||||||
Basic and diluted | 15,673,534 | 17,684,683 | 15,899,000 | 16,311,243 | ||||||||||||
JetPay Corporation
Condensed Consolidated Balance Sheets
(In thousands)
(Audited)
December 31, 2017 | December 31, 2016 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash | $ | 6,824 | $ | 12,584 | ||||
Restricted cash | 1,905 | 2,129 | ||||||
Accounts receivable, less allowance for doubtful accounts | 5,269 | 4,677 | ||||||
Settlement processing assets and funds | 52,116 | 35,240 | ||||||
Prepaid expenses and other current assets | 1,725 | 5,849 | ||||||
Current assets before funds held for clients | 67,839 | 60,479 | ||||||
Funds held for clients | 49,288 | 49,154 | ||||||
Total current assets | 117,127 | 109,633 | ||||||
Property and equipment, net | 3,970 | 2,125 | ||||||
Goodwill | 48,978 | 48,978 | ||||||
Identifiable intangible assets, net | 22,598 | 26,090 | ||||||
Other assets | 260 | 384 | ||||||
Total assets | $ | 192,933 | $ | 187,210 | ||||
LIABILITIES | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt and capital lease obligation | $ | 3,364 | $ | 8,074 | ||||
Accounts payable and accrued expenses | 11,569 | 10,821 | ||||||
Settlement processing liabilities | 51,407 | 35,079 | ||||||
Deferred revenue and other current liabilities | 542 | 1,487 | ||||||
Current liabilities before client fund obligations | 66,882 | 55,461 | ||||||
Client fund obligations | 49,288 | 49,154 | ||||||
Total current liabilities | 116,170 | 104,615 | ||||||
Long-term debt and capital lease obligation, net of current portion | 12,700 | 13,794 | ||||||
Deferred income taxes | 845 | 520 | ||||||
Other liabilities | 1,452 | 1,228 | ||||||
Total liabilities | 131,167 | 120,157 | ||||||
Commitments and contingencies | ||||||||
Redeemable convertible preferred stock | 59,684 | 53,324 | ||||||
Common stock, subject to possible redemption | 3,520 | 3,520 | ||||||
Stockholders’ (deficit) equity | (1,438 | ) | 10,209 | |||||
Total liabilities and stockholders’ (deficit) equity | $ | 192,933 | $ | 187,210 |
JetPay Corporation
Consolidated Statements of Cash Flows
(Audited)
(In thousands)
For the Years Ended December 31, | ||||||||
2017 | 2016 | |||||||
Operating Activities | ||||||||
Net loss | $ | (3,105 | ) | $ | (8,215 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
Depreciation | 1,032 | 721 | ||||||
Stock-based compensation | 721 | 399 | ||||||
Employee stock purchase plan expense | 46 | 47 | ||||||
Common stock issued as compensation | 97 | - | ||||||
Amortization of intangibles | 3,492 | 3,244 | ||||||
Non-cash interest costs | 141 | 170 | ||||||
Amortization of debt discounts | - | 151 | ||||||
Change in fair value of contingent consideration liability | 121 | (103 | ) | |||||
Loss on disposal of fixed assets | 110 | 30 | ||||||
Provision for loss on receivables | 45 | - | ||||||
Recognition of note payable in connection with settlement of legal matter | - | 1,853 | ||||||
Deferred income taxes | 325 | (1,594 | ) | |||||
Change in operating assets and liabilities | (545 | ) | 4,827 | |||||
Net cash provided by operating activities | 2,480 | 1,530 | ||||||
Investing Activities | ||||||||
Net increase in restricted cash held to satisfy client fund obligations | (134 | ) | (819 | ) | ||||
Cash acquired in acquisition | - | 520 | ||||||
Purchase of property and equipment | (2,207 | ) | (716 | ) | ||||
Investment in acquired technology | - | (623 | ) | |||||
Proceeds on disposal of property and equipment | - | 15 | ||||||
Net cash used in investing activities | (2,341 | ) | (1,623 | ) | ||||
Financing Activities | ||||||||
Payments on long-term debt and capital lease obligations | (8,114 | ) | (14,036 | ) | ||||
Proceeds from sale of preferred stock, net of issuance costs | 825 | 12,406 | ||||||
Proceeds from notes payable | 1,465 | 11,490 | ||||||
Restricted cash reserve | - | (1,900 | ) | |||||
Payment of deferred and contingent acquisition consideration | (314 | ) | (1,386 | ) | ||||
Net increase in client funds obligations | 134 | 819 | ||||||
Payment of deferred financing fees associated with new borrowings | (76 | ) | (421 | ) | ||||
Proceeds from issuance of common stock, net of issuance costs | - | 64 | ||||||
Proceeds from issuance of common stock pursuant to employee stock purchase plan | 181 | 47 | ||||||
Net cash (used in) provided by financing activities | (5,899 | ) | 7,083 | |||||
Net (decrease) increase in cash | (5,760 | ) | 6,990 | |||||
Cash, beginning | 12,584 | 5,594 | ||||||
Cash, ending | $ | 6,824 | $ | 12,584 | ||||