Exhibit 10.1
NOTE CONVERSION AGREEMENT
THIS NOTE CONVERSION AGREEMENT (this
“Agreement”) is entered
into as of May 9, 2019, by and among SHARPSPRING, INC., a Delaware corporation (the
“Company”), SHSP HOLDINGS, LLC, a Delaware limited
liability company (“SHSP Holdings”) and
EVERCEL HOLDINGS, LLC, a
Delaware limited liability company and an affiliate of SHSP
Holdings, LLC (“Evercel,” and together
with SHSP Holdings, the “Investor”).
B A C K G R O U N D :
A. On
March 28, 2018, pursuant to a Convertible Note Purchase Agreement
(the “Note Purchase
Agreement”) between the Company and SHSP Holdings, the
Company issued to SHSP Holdings a Convertible Promissory Note in
the principal amount of $8,000,000 (the “Note”), which is
convertible upon the terms and conditions set forth therein into
shares of the Company’s common stock, par value $0.001 per
share (the “Common Stock”).
B. On
March 28, 2018, concurrently and in connection with the execution
of the Note Purchase Agreement, the Company, SHSP Holdings and
Evercel entered into an Investors’ Rights Agreement (the
“Investors’
Rights Agreement”) setting forth certain rights and
obligations of the parties thereto relating to the ownership by
SHSP Holdings of the Note, the shares of Common Stock issued or
issuable upon conversion of the Note, and certain other shares of
Common Stock owned or beneficially owned by the
Investor.
C. SHSP
Holdings desires to convert the Note into shares of Common Stock
upon the terms of and subject to the conditions set forth in this
Agreement.
D. The
Board of Directors of the Company (the “Board”) has
determined that it is fair to and in the best interests of the
Company and its stockholders to enter into this Agreement with
respect to the conversion by SHSP Holdings of the Note into shares
of Common Stock upon the terms of and subject to the conditions set
forth in this Agreement.
A G R E E M E N T :
NOW THEREFORE, in consideration of the
foregoing and other good and valuable consideration, the receipt
and adequacy of which are hereby acknowledged, the parties hereto
agree as follows:
1. Conversion of the
Note.
(a) Subject to the
terms and conditions of this Agreement, effective May 9, 2019 (the
“Conversion
Date”), the Note shall be converted (the
“Conversion”) into
1,241,635 shares of Common Stock (the “Conversion
Shares”).
(b) Promptly (and in
any event, within ten (10) business days) after the Conversion
Date, the Company shall cause its transfer agent to issue and
promptly deliver to Investor, at no cost to Investor, one or more
stock certificates registered in the name of SHSP Holdings
evidencing the Conversion Shares.
2. Effect of Conversion and Delivery of
Conversion Shares. The parties to this Agreement hereby
acknowledge and agree as follows:
(a) Effective
as of the Conversion, SHSP Holdings shall be deemed to be the
holder of record of the Conversion Shares, regardless of when the
Conversion Shares are actually issued and delivered to SHSP
Holdings in accordance with Section 1(b) of this
Agreement.
(b) Effective
as of the Conversion, (i) the Note shall be deemed to have been
converted into the Conversion Shares, and any interest in any
amount shall cease to accrue or be payable with respect to the
Note, and (ii) SHSP Holdings shall cease to be a holder of any
Notes, and the Note shall cease to be outstanding, for purposes of
Sections 2, 3 and 4 of the Investors’ Rights
Agreement.
(c) Effective
as of the issuance and delivery of the Conversion Shares to SHSP
Holdings in accordance with Section 1(b) of this Agreement, the
Note shall be canceled and terminated in its entirety and of no
further force and effect, and any and all indebtedness and other
obligations of the Company under the Note shall be fully performed
and discharged, and any and all claims or rights of SHSP Holdings
or its affiliates thereunder shall be fully and finally
extinguished and released.
(d) The
respective rights and obligations of the parties with respect to
the Conversion Shares shall be governed under the Investors’
Rights Agreement. The parties acknowledge that the Conversion
Shares shall be “Registrable Securities” as such term
is defined in the Investors’ Rights Agreement.
3.
Investor Board Representation.
The parties acknowledge and agree that, effective as of the
Conversion, the Investor shall cease to have any right to designate
any person for election to the Board. Concurrently with the
execution of this Agreement, the Investor shall cause Daniel C.
Allen to submit to the Company an undated letter of resignation
substantially in the form attached hereto as Exhibit A, which resignation
may be accepted by the Board at any such time as it may determine
in its sole discretion and will be effective immediately upon such
acceptance. The Company will provide notice to Mr. Allen promptly
after any acceptance of such resignation.
4.
Request for Registration. The
parties acknowledge and agree that, contemporaneous with the
execution of this Agreement, Investor hereby requests pursuant to
Section 1.2(a) of the Investors’ Rights Agreement that the
Company register under the Securities Act of 1933, as amended (the
“Securities Act”), for resale pursuant to Rule 415
under the Securities Act, all of the Conversion Shares, as well as
all shares of Common Stock beneficially owned by the Investor as of
the date of this Agreement, in accordance with the terms of the
Investors’ Rights Agreement.
5.
Representations and
Warranties.
(a)
The Company
represents and warrants to the Investor as follows:
(i) The
Company has the requisite corporate power and authority to execute
this Agreement, to issue the Conversion Shares pursuant hereto, and
to perform its obligations under this Agreement.
(ii) The
execution and delivery of this Agreement has been duly and validly
authorized by the Company’s Board of Directors and no further
consent or authorization is required by the Company, its Board of
Directors or its stockholders in connection therewith.
(iii) This
Agreement has been duly and validly executed and delivered by the
Company and constitutes a valid and binding obligation of the
Company, enforceable against the Company in accordance with its
terms, except as such enforceability may be limited by general
principles of equity or applicable bankruptcy, insolvency,
reorganization, moratorium, liquidation or similar laws relating
to, or affecting generally, the enforcement of creditors’
rights and remedies. The Conversion Shares, when issued in
accordance with the terms of this Agreement, will be validly
issued, fully-paid and non-assessable.
(iv) The
Board has taken all such actions as are necessary and appropriate
to approve, for purposes of Section 16(b) of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”),
the disposition and cancellation or deemed disposition and
cancellation of the Note and the acquisition by the Investor of the
Conversion Shares pursuant to the terms of this Conversion
Agreement and to cause such dispositions, cancellations and/or
acquisitions to be exempt under Rule 16b-3 promulgated under the
Exchange Act.
(b)
The Investor
represents to the Company that the Investor has the requisite power
and authority to enter into this Agreement and to perform its
obligations under this Agreement. The execution and delivery by
Investor of this Agreement has been duly and validly authorized by
Investor’s governing body and no further consent or
authorization is required. This Agreement has been duly and validly
executed and delivered by the Investor and constitutes a valid and
binding obligation of Investor, enforceable against Investor in
accordance with its terms, except as such enforceability may be
limited by general principles of equity or applicable bankruptcy,
insolvency, reorganization, moratorium, liquidation or similar laws
relating to, or affecting generally, the enforcement of
creditors’ rights and remedies.
6.
Restriction on Transfer. SHSP
Holdings acknowledges that issuance of the Conversion Shares will
not be registered under the Securities Act of 1933 or registered or
qualified under any applicable state securities laws in reliance
upon exemptions from such registration and qualification
requirements. Accordingly, a legend in substantially the following
form shall be affixed to the Conversion Shares:
THE
ISSUANCE OF THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE
SECURITIES ACT OF 1933 OR REGISTERED OR QUALIFIED UNDER ANY
APPLICABLE STATE SECURITIES LAWS IN RELIANCE ON EXEMPTIONS FROM
SUCH REGISTRATION AND QUALIFICATION REQUIREMENTS. THIS SECURITY MAY
NOT BE SOLD OR OTHERWISE TRANSFERRED EXCEPT IN COMPLIANCE WITH ALL
APPLICABLE FEDERAL AND STATE SECURITIES LAWS.
(a) Return
of Note. SHSP Holdings hereby covenants to return the
original Note to the Company as promptly as possible, but in no
event more than five (5) business days, following the date on which
the Conversion Shares are issued and transmitted to SHSP Holdings
by the Company in accordance with Section 1(b) hereof.
(b) Governing
Law. This Agreement shall be governed by and construed in
accordance with laws of the State of Delaware, without giving
effect to any choice of law or conflict of laws rules or
provisions.
(c) Amendment
and Waiver. Any provision of this Agreement may be amended
and the observance thereof may be waived (either generally or in a
particular instance and either retroactively or prospectively), and
this Agreement may be terminated, only with the written consent of
all of the parties hereto.
(d) Entire
Agreement. This Agreement, the Investors’ Rights
Agreement, the Note and the Note Purchase Agreement constitute the
entire agreement among the parties relative to the specific subject
matter hereof and thereof and supersede any and all previous
agreements among the parties or any of them relative to the
specific subject matter hereof and thereof.
(e) Notices.
All notice or other communication required or permitted to be given
under this Agreement shall be in writing and shall be given by (i)
personal delivery, which notice shall be effective when actually
delivered, (ii) private overnight courier, which notice shall be
effective on the day of delivery, (iii) by facsimile or electronic
mail, which notice shall be effective upon confirmation of
transmission, or (iv) certified or registered mail, which notice
shall be effective three business days after being deposited in the
mail, postage prepaid. Any such notice, to be valid, must be
addressed (x) if sent to the Company, to the Company’s
principal executive offices, and (y) if sent to SHSP Holdings or to
Evercel Holdings, at such party’s notice address, facsimile
number or electronic mail address set forth on the signature page
to this Agreement or to such other address as such Investor has
specified by prior written notice to the other parties hereto after
the date hereof.
(f) Counterparts.
This Agreement may be executed in two or more counterparts
(including by means of facsimile or electronically scanned copies),
each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument.
(g) Successors
and Assigns. This Agreement may not be assigned by any party
hereto without the prior written consent of the other parties.
Subject to the foregoing, this Agreement shall inure to the benefit
of and be binding upon the parties hereto and their respective
successors and assigns.
(h) No
Third Party Beneficiaries. This Agreement shall not confer
any rights or remedies upon any person or entity other than the
parties hereto and their respective successors and permitted
assigns.
(i) Specific
Performance. The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this
Agreement were not performed by them in accordance with the terms
hereof and that each party shall be entitled to specific
performance of the terms hereof, in addition to any other remedy at
law or equity.
[Signature
page follows]
IN WITNESS WHEREOF, the undersigned have
duly executed and delivered this Note Conversion Agreement as of
the date first above written.
SHARPSPRING,
INC.
THE
INVESTORS:
SHSP
HOLDINGS, LLC
Notice
address for SHSP Holdings, LLC:
228
Park Avenue South, Suite 90959
New
York, New York 10003
E-mail:
___________________________________
Facsimile:
234-421-1020
EVERCEL
HOLDINGS, LLC
228
Park Avenue South, Suite 90959
New
York, New York 10003
E-mail:
___________________________________
Facsimile:
_________________________________
EXHIBIT A
FORM OF LETTER OF RESIGNATION
RESIGNATION
I,
Daniel C. Allen, hereby resign from my position as a member of the
Board of Directors of SharpSpring, Inc. (the “Company”)
and any subsidiary of the Company, and from any other fiduciary or
other positions with each of the Company and any subsidiary of the
Company, which resignation shall be effective immediately upon
acceptance by the Board of Directors at any such time as it may
determine in its sole discretion.
Delivery of a
facsimile or portable document format signature of the undersigned
shall be effective to bind the undersigned to this
instrument.
IN
WITNESS WHEREOF, the undersigned has executed this Resignation as
of the ______ day of ___________, 2019.
_________________________________________
Daniel
C. Allen
Exhibit 99.1
SharpSpring Reports First Quarter 2019 Results
Eighth Straight Quarter of Record Results Driven by Continued Sales
and Marketing Execution and Introduction of Enhanced Customer
Retention and Expansion Efforts
GAINESVILLE, FL – May 9, 2019 – SharpSpring, Inc. (NASDAQ:
SHSP), a leading cloud-based marketing automation platform,
reported financial results for the first quarter ended March 31,
2019.
First Quarter 2019 Operational Highlights
●
Added a Q1 record
327 new SharpSpring customers, who selected the platform to
generate leads, convert more leads to sales and measure the ROI of
their marketing campaigns.
●
Finished the
quarter with 1,804 agency customers and over 7,700 businesses using
the SharpSpring Marketing Automation platform.
●
Significantly
increased available growth capital through successful equity
offering in March, resulting in net proceeds of $10.7 million after
full exercise of overallotment.
●
Recognized by
TrustRadius as a “Top Rated Marketing Automation
Software” for the second consecutive year
First Quarter 2019 Financial Results
●
SharpSpring
Marketing Automation revenues grew 29% to a record $5.3 million
from $4.1 million in the same year-ago period.
●
Total revenue (which includes legacy products) increased
27% to a record $5.3 million from $4.2 million in the same year-ago
period.
●
Gross profit
increased 36% to $3.8 million (71% of total revenue) from $2.8
million (67% of total revenue) in the same year-ago
period.
●
Net loss was $2.9
million, or $0.33 per share, compared to net loss of $2.1 million,
or $0.24 per share, in the first quarter of 2018.
●
Adjusted EBITDA
loss (a non-GAAP metric reconciled below) totaled $1.8 million,
compared to an adjusted EBITDA loss of $1.7 million in the same
year-ago period.
●
Core net loss (a
non-GAAP metric reconciled below) totaled $2.1 million, or $0.23
per share, compared to core net loss of $1.7 million, or $0.20 per
share, in the same year-ago period.
●
At quarter-end, the
company had $17.8 million in cash, compared to $9.3 million at
December 31, 2018.
Management Commentary
“The first quarter was a record start to the
year, and we’re in a great spot to continue our growth
trajectory throughout 2019," said SharpSpring CEO Rick Carlson.
“Considering our typical seasonality during this period, we
still increased our new customer win rate by nearly 50% over the
first quarter of 2018, bringing us to over 1,800 agency clients and
well over 7,700 businesses now using SharpSpring to improve their
sales and marketing efforts, drive new leads, and help their
business thrive.”
“Operationally, we continue to improve how we manage the
entire customer lifecycle, placing a greater level of importance on
successful onboarding and providing high-touch account management
to ensure that all customers maximize their success on our
platform. In addition to the ongoing enhancements we’ve made
to our product, we’re also working diligently to introduce
certain paid features in the second half of the year that will make
SharpSpring more powerful than ever. Going forward, we’re
continuing to focus our efforts both on winning new customers at an
increasing rate and reducing both logo and net revenue attrition.
Put together, we believe this dual emphasis will ultimately support
quicker return on investment in the near term and create expansion
revenues down the road.”
Subsequent Event
On May 9, 2019, SharpSpring entered into an agreement with SHSP
Holdings, LLC (“SHSP Holdings”), for the conversion and
retirement of the $8 million
unsecured convertible promissory note issued and announced by
SharpSpring in March of 2018. Under the terms of the agreement,
total shares to be issued to SHSP Holdings are 1,241,635. This
amount is 119,732 shares less than the fully allotted amount, which
was previously expected to be issued upon the optional early
conversion of the note by the Company, or the previously scheduled
maturity of the note in March 2023. Total settled principal and
interest will equal $9,312,258.
Conference Call
SharpSpring
management will hold a conference call today, May 9, 2019 at 4:30
p.m. Eastern time (1:30 p.m. Pacific time) to discuss these
results.
Company
CEO Rick Carlson and CFO Brad Stanczak will host the call, followed
by a question and answer period.
U.S.
dial-in number: 877-407-9124
International
number: 201-689-8584
Please
call the conference telephone number 5-10 minutes prior to the
start time. An operator will register your name and organization.
If you have any difficulty connecting with the conference call,
please contact Gateway Investor Relations at
949-574-3860.
The conference call will be broadcast live and available for
replay here and via the
investor relations section of the company’s website at
investors.sharpspring.com.
A
replay of the conference call will be available after 7:30 p.m.
Eastern time on the same day through May 23, 2019.
Toll-free
replay number: 877-481-4010
International
replay number: 919-882-2331
Replay
ID: 46945
About SharpSpring, Inc.
SharpSpring, Inc. (NASDAQ:
SHSP) is a rapidly growing,
highly-rated global provider of affordable marketing automation
delivered via a cloud-based Software-as-a Service (SaaS) platform.
Thousands of businesses around the world rely on SharpSpring to
generate leads, improve conversions to sales, and drive higher
returns on marketing investments. Known for its innovation, open
architecture and free customer support, SharpSpring offers flexible
monthly contracts at a fraction of the price of competitors making
it an easy choice for growing businesses and digital marketing
agencies. Learn more at www.sharpspring.com.
Non-GAAP Financial Measures
Adjusted
EBITDA, core net loss and core net loss per share are "non-GAAP
financial measures" presented as supplemental measures of the
company’s performance. These metrics are not presented in
accordance with United States generally accepted accounting
principles, or GAAP. The company believes these measures provide
additional meaningful information in evaluating its performance
over time. However, the measures have limitations as analytical
tools, and you should not consider them in isolation or as a
substitute for analysis of the company’s results as reported
under GAAP. A reconciliation of net loss to these measures is
included for your reference in the financial section of this
earnings press release.
Important Cautions Regarding Forward-Looking
Statements
The
information posted in this release may contain forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. You can identify these statements by use of the
words “may,” “will,” “should,”
“plans,” “explores,” “expects,”
“anticipates,” “continues,”
“estimates,” “projects,”
“intends,” and similar expressions. 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, but are not
limited to, general economic and business conditions, effects of
continued geopolitical unrest and regional conflicts, competition,
changes in technology and methods of marketing, delays in
completing new customer offerings, changes in customer order
patterns, changes in customer offering mix, continued success in
technological advances and delivering technological innovations,
our ability to successfully utilize our cash to develop current and
future products, delays due to issues with outsourced service
providers, those events and factors described by us in Item 1. A
“Risk Factors” in our most recent Form 10-K and other
risks to which our company is subject, and various other factors
beyond the company’s control. 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.
Company Contact:
Brad Stanczak
Chief Financial Officer
352-448-0967
IR@sharpspring.com
Investor Relations:
Gateway Investor Relations
Matt Glover or Tom Colton
949-574-3860
SHSP@gatewayir.com
SharpSpring, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
Revenue
|
$5,326,285
|
$4,184,663
|
|
|
|
Cost
of services
|
1,548,381
|
1,400,297
|
Gross
profit
|
3,777,904
|
2,784,366
|
|
|
|
Operating
expenses:
|
|
|
Sales
and marketing
|
3,008,203
|
2,371,030
|
Research
and development
|
1,258,728
|
950,675
|
General
and administrative
|
2,227,675
|
1,426,234
|
Intangible
asset amortization
|
95,250
|
115,000
|
|
|
|
Total
operating expenses
|
6,589,856
|
4,862,939
|
|
|
|
Operating
loss
|
(2,811,952)
|
(2,078,573)
|
|
|
|
Other
(expense) income, net
|
(104,126)
|
68,628
|
Gain
on embedded derivative
|
24,574
|
-
|
|
|
|
Loss
before income taxes
|
(2,891,504)
|
(2,009,945)
|
Provision
for income taxes
|
2,339
|
41,997
|
|
|
|
Net
loss
|
$(2,893,843)
|
$(2,051,942)
|
|
|
|
Basic
net loss per share
|
$(0.33)
|
$(0.24)
|
Diluted
net loss per share
|
$(0.33)
|
$(0.24)
|
|
|
|
Weighted average common shares outstanding
|
|
Basic
|
8,840,281
|
8,443,455
|
Diluted
|
8,840,281
|
8,443,455
|
SharpSpring, Inc.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
|
|
Assets
|
|
|
Cash
and cash equivalents
|
$17,752,758
|
$9,320,866
|
Accounts
receivable
|
65,855
|
80,521
|
Unbilled
receivables
|
832,593
|
740,425
|
Income
taxes receivable
|
22,913
|
22,913
|
Other
current assets
|
1,053,905
|
1,184,217
|
Total
current assets
|
19,728,024
|
11,348,942
|
|
|
|
Property
and equipment, net
|
1,475,969
|
1,260,798
|
Goodwill
|
8,861,565
|
8,866,413
|
Intangibles,
net
|
1,770,750
|
1,866,000
|
Right-of-use
assets
|
5,609,295
|
-
|
Other
long-term assets
|
639,995
|
665,123
|
Total
assets
|
$38,085,598
|
$24,007,276
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
Accounts
payable
|
$1,338,791
|
$1,613,477
|
Accrued
expenses and other current liabilities
|
696,842
|
774,944
|
Deferred
revenue
|
289,285
|
250,656
|
Income
taxes payable
|
25,854
|
23,705
|
Lease
liability
|
350,518
|
-
|
Total
current liabilities
|
2,701,290
|
2,662,782
|
|
|
|
Convertible
notes, including accrued interest
|
8,440,426
|
8,342,426
|
Convertible
notes embedded derivative
|
189,776
|
214,350
|
Lease
liability
|
5,281,777
|
-
|
Total
liabilities
|
16,613,269
|
11,219,558
|
|
|
|
Shareholders' equity:
|
|
|
Preferred
stock, $0.001 par value
|
-
|
-
|
Common
stock, $0.001 par value
|
9,647
|
8,639
|
Additional
paid in capital
|
42,025,657
|
30,446,838
|
Accumulated
other comprehensive loss
|
(232,425)
|
(231,053)
|
Accumulated
deficit
|
(20,246,550)
|
(17,352,706)
|
Treasury
stock
|
(84,000)
|
(84,000)
|
Total
shareholders' equity
|
21,472,329
|
12,787,718
|
|
|
|
Total
liabilities and shareholders' equity
|
$38,085,598
|
$24,007,276
|
SharpSpring, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
Net
loss
|
$(2,893,843)
|
$(2,051,942)
|
|
|
|
Adjustments to reconcile loss from operations:
|
|
Depreciation
and amortization
|
227,253
|
190,983
|
Amortization
of costs to acquire contracts
|
202,945
|
177,538
|
Non-cash
stock compensation
|
303,517
|
237,415
|
Deferred
income taxes
|
-
|
20,796
|
Non-cash
interest
|
100,000
|
4,301
|
Change
in fair value of embedded derivative features
|
(24,574)
|
-
|
Amortization
of debt issuance costs and embedded derivative
|
(2,000)
|
274
|
Unrealized
foreign currency gain/loss
|
10,739
|
(49,397)
|
Changes
in assets and liabilities:
|
|
|
Accounts
receivable
|
14,448
|
(11,002)
|
Unbilled
receivables
|
(93,772)
|
(73,894)
|
Right-of-use
assets
|
106,215
|
-
|
Other
assets
|
(42,855)
|
(210,529)
|
Income
taxes, net
|
2,339
|
104,070
|
Accounts
payable
|
(274,640)
|
751,502
|
Lease
liabilities
|
(92,035)
|
-
|
Other
liabilities
|
(69,280)
|
(61,837)
|
Deferred
revenue
|
39,585
|
20,623
|
Net
cash used in operating activities
|
(2,485,958)
|
(951,099)
|
|
|
|
Cash flows from investing activities
|
|
|
Purchases
of property and equipment
|
(347,174)
|
(72,820)
|
Net
cash (used in) provided by investing activities
|
(347,174)
|
(72,820)
|
|
|
|
Cash flows used in financing activities:
|
|
|
Proceeds
from issance of convertible note
|
-
|
8,000,000
|
Debt
issuance costs
|
-
|
(141,657)
|
Proceeds
from exercise of stock options
|
603,865
|
8,555
|
Proceeds
from issuance of common stock, net
|
10,672,444
|
-
|
Net
cash provided by financing activities
|
11,276,309
|
7,866,898
|
|
|
|
Effect
of exchange rate on cash
|
(11,285)
|
16,443
|
|
|
|
Change
in cash and cash equivalents
|
$8,431,892
|
$6,859,422
|
|
|
|
Cash
and cash equivalents, beginning of period
|
$9,320,866
|
$5,399,747
|
|
|
|
Cash
and cash equivalents, end of period
|
$17,752,758
|
$12,259,169
|
SharpSpring, Inc.
RECONCILIATION TO ADJUSTED EBITDA
(Unaudited, in Thousands)
|
|
|
|
|
|
|
Net
loss
|
$(2,894)
|
$(2,052)
|
Provision
for income taxes
|
2
|
42
|
Other
(expense) income, net
|
104
|
(69)
|
Gain
on embedded derivative
|
(25)
|
191
|
Depreciation
& amortization
|
227
|
237
|
Non-cash
stock compensation
|
304
|
-
|
Franchise
tax settlement
|
318
|
-
|
Restructuring
|
133
|
-
|
Adjusted EBITDA
|
(1,831)
|
(1,651)
|
SharpSpring, Inc.
RECONCILIATION TO CORE NET LOSS AND CORE NET LOSS PER
SHARE
(Unaudited, in Thousands)
|
|
|
|
|
|
|
Net
loss
|
$(2,894)
|
$(2,052)
|
Amortization
of intangible assets
|
95
|
115
|
Non-cash
stock compensation
|
304
|
237
|
Gain
on embedded derivative
|
(25)
|
-
|
Franchise
tax settlement
|
318
|
-
|
Restructuring
|
133
|
-
|
Tax
adjustment
|
1
|
7
|
Core net loss
|
$(2,068)
|
$(1,693)
|
|
|
|
Core net loss per share
|
$(0.23)
|
$(0.20)
|
Weighted
average common shares outstanding
|
8,840
|
8,443
|