AMMO, Inc. Reports Fourth Quarter and Fiscal Year 2023 Financial Results

In this article:
AMMO, Inc.AMMO, Inc.
AMMO, Inc.

SCOTTSDALE, Ariz., June 14, 2023 (GLOBE NEWSWIRE) -- AMMO, Inc. (Nasdaq: POWW, POWWP) (“AMMO” or the “Company”), the owner of GunBroker.com, the largest online marketplace serving the firearms and shooting sports industries, and a leading vertically integrated producer of high-performance ammunition and components, today reported results for its Fourth Quarter and Fiscal Year 2023, ended March 31, 2023.

Fiscal Year 2023 Overview

Net Revenues of $191.4 million, a 20.3% decrease.

Gross profit margin of approximately 28.9%.

Adjusted EBITDA of $26.4 million, compared to $60.8 million.

Net loss of ($4.6) million, compared to net income of $33.2 million.

Diluted EPS of ($0.07), compared to $0.27.

Adjusted EPS of $0.16, compared to $0.46.

GunBroker.com “Marketplace” Metrics – Fiscal Year 2023

Marketplace revenue of approximately $63.1 million.

New user growth averaged 38,000 per month.

Average take rate increased to 5.6% compared to 5.1% in fiscal 2022.

Fourth Quarter 2023 Overview

Net Revenues decreased 37.7% to $43.7 million.

Gross profit margin of approximately 27.3%.

Adjusted EBITDA of $3.8 million compared to $10.7 million.

Net loss of ($2.9) million, compared to net income of $0.5 million.

Diluted EPS of ($0.03), compared to $0.00.

Adjusted EPS of $0.03, compared to $0.07.

GunBroker.com “Marketplace” Metrics – Fourth Quarter 2023

Marketplace revenue of approximately $16.7 million.

New user growth averaged 40,000 per month.

Average take rate increased to 6.0% compared to 5.4% in fiscal 2022.

Fred Wagenhals, AMMO’s Chairman & CEO, commented that “[w]e believe the increase in production capacity at our state-of-the-art Wisconsin plant, coupled with the continuing enhancement rollout to the GunBroker.com Marketplace site, has positioned our Company to effectively navigate current market-wide headwinds resulting from the current inflationary and recessionary drivers impacting the consumer.

“We are primed to take hold of these opportunities. The addition of our newest executive management team member, Jared Smith, President & COO, supports the high level of confidence I have in AMMO’s future. Jared’s experience, the wealth of his relationships, intellect and drive are all valuable assets for our organization as we chart our path forward to a bright future through the balance of this fiscal year and beyond,” Mr. Wagenhals concluded.

Fourth Quarter and Fiscal Year 2023 Results

We ended the Fiscal 2023 with cash generated from operations of approximately $35.6M and a cash balance of $39.1M. We were able to reduce our total inventories by $12.8M in our fourth fiscal quarter as we shifted our direction to a leaner operating model focusing on higher margin classes of ammunition and increased brass sales, which also afford us higher margins. Additionally, we continue to push forward on the improvements to our Marketplace, GunBroker.com, and expect the payment suite and cart platform to launch in the first half of our 2024 fiscal year, which should drive growth and profitability to the site.

We ended our fourth quarter with total revenues of approximately $43.7M in comparison to approximately $70.1M in the prior year quarter - this was a decrease of 37.7% from the prior year quarter. For the fiscal year, total revenues were $191.4M, decreasing 20.3% from the prior year. The decrease in revenue was mainly attributable to our ammunition segment and the inflationary impacts that are currently affecting the market. These market conditions also impacted the revenue of our Marketplace segment effecting a 7% decrease from the prior year quarter and a 2% decrease from the prior year in total. However, operating performance of our Marketplace, GunBroker.com still remained strong and although our top line revenues were slightly impacted, our margins are still comparable to historical performance.

Our cost of revenues was approximately $31.8M for the quarter compared to $49M in the comparable prior year quarter. Cost of revenues for the full fiscal year was $136M compared to $151.5M in the prior year. This decrease was related to reduced sales volume and increased commodity costs. Accordingly, this resulted in a gross margin of $11.9M compared to $21.1M in the prior year quarter and $55.4M for the year compared to $88.8 in the prior fiscal year. As our sales volume fell in the reported period, our transition to more profitable sales activity is currently in effect for first quarter of our 2024 fiscal year by shifting our focus to more sales of our premium brass and large caliber ammunition rounds, all of which drive improved margin.

Our balance sheet remains strong with our total current liabilities decreasing by 29% since our previous year end and our total current assets virtually unchanged, but our cash position increased $15.8M since the prior fiscal year or 68%.

For the quarter, we recorded adjusted EBITDA of approximately $3.8M, compared to prior year quarter adjusted EBITDA of $10.7M. For our fiscal year, our adjusted EBITDA was $26.4M compared to $60.8M in the prior fiscal year.

This resulted in a loss per share of $0.04 for the quarter or Adjusted Net Income per Share of $0.03 in comparison to a net income per share of $0.00 in the prior year quarter or Adjusted Net Income per Share of $0.07. For our fiscal year, a loss per share of $0.07 or Adjusted Net Income per Share of $0.16 in comparison to Net Income per share of $0.27 or Adjusted Net Income per Share of $0.46 in the prior year.

Conference Call

Management will host a conference call to discuss the Company’s Fourth Quarter and FY 2023 results at 5:00 p.m. ET today, June 14th, 2023.

Investors interested in participating in the live conference call or audio-only webcast, may join by dialing 1-866-777-2509 (domestic), 1-412-317-5413 (international), or via webcast at

https://dpregister.com/sreg/10179241/f9865bf53b.

Please join at least 5-10 minutes prior to the scheduled start and follow the operator’s instructions. When requested, please ask for “AMMO, Inc. Fourth Quarter and Fiscal Year 2023 Conference Call.”

About AMMO, Inc.

With its corporate offices headquartered in Scottsdale, Arizona, AMMO designs and manufactures products for a variety of aptitudes, including law enforcement, military, sport shooting and self-defense. The Company was founded in 2016 with a vision to change, innovate and invigorate the complacent munitions industry. AMMO promotes branded munitions as well as its patented STREAK Visual Ammunition, /stelTH/subsonic munitions, and specialty rounds for military use via government programs. For more information, please visit: www.ammo-inc.com.
  
About GunBroker.com

GunBroker.com is the largest online marketplace dedicated to firearms, hunting, shooting and related products. Aside from merchandise bearing its logo, GunBroker.com currently sells none of the items listed on its website. Third-party sellers list items on the site and Federal and state laws govern the sale of firearms and other restricted items. Ownership policies and regulations are followed using licensed firearms dealers as transfer agents. Launched in 1999, GunBroker.com is an informative, secure and safe way to buy and sell firearms, ammunition, air guns, archery equipment, knives and swords, firearms accessories and hunting/shooting gear online. GunBroker.com promotes responsible ownership of guns and firearms. For more information, please visit: www.gunbroker.com.

Forward Looking Statements

This document contains certain “forward-looking statements”. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies, goals and objectives of management for future operations; any statements concerning proposed new products and services or developments thereof; any statements regarding future economic conditions or performance; any statements or belief; and any statements of assumptions underlying any of the foregoing.

Forward looking statements may include the words “may,” “could,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate” or other similar words, or the negative thereof. These forward-looking statements present our estimates and assumptions only as of the date of this report. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the dates on which they are made. We do not undertake to update forward-looking statements to reflect the impact of circumstances or events that arise after the dates they are made. You should, however, consult further disclosures and risk factors we include in Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Reports filed on Form 8-K.

Investor Contact:
CoreIR
Phone: (212) 655-0924

Source: AMMO, Inc.

AMMO, Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

March 31, 2023

 

 

March 31, 2022

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

39,134,027

 

 

$

23,281,475

 

Accounts receivable, net

 

 

29,346,380

 

 

 

43,955,084

 

Due from related parties

 

 

-

 

 

 

15,000

 

Inventories

 

 

54,344,819

 

 

 

59,016,152

 

Prepaid expenses

 

 

5,126,667

 

 

 

3,423,925

 

Current portion of restricted cash

 

 

500,000

 

 

 

-

 

Total Current Assets

 

 

128,451,893

 

 

 

129,691,636

 

 

 

 

 

 

 

 

 

 

Property and Equipment, net

 

 

55,963,255

 

 

 

37,637,806

 

 

 

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

Deposits

 

 

7,028,947

 

 

 

11,360,322

 

Patents, net

 

 

5,032,754

 

 

 

5,526,218

 

Other intangible assets, net

 

 

123,726,810

 

 

 

136,300,387

 

Goodwill

 

 

90,870,094

 

 

 

90,870,094

 

Right of use assets - operating leases

 

 

1,261,634

 

 

 

2,791,850

 

TOTAL ASSETS

 

$

412,335,387

 

 

$

414,178,313

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

18,079,397

 

 

$

26,817,083

 

Factoring liability

 

 

-

 

 

 

485,671

 

Accrued liabilities

 

 

4,353,354

 

 

 

6,178,814

 

Inventory credit facility

 

 

-

 

 

 

825,675

 

Current portion of operating lease liability

 

 

470,734

 

 

 

831,429

 

Current portion of note payable related party

 

 

180,850

 

 

 

684,639

 

Current portion of construction note payable

 

 

260,429

 

 

 

-

 

Insurance premium note payable

 

 

2,118,635

 

 

 

-

 

Total Current Liabilities

 

 

25,463,399

 

 

 

35,823,311

 

 

 

 

 

 

 

 

 

 

Long-term Liabilities:

 

 

 

 

 

 

 

 

Contingent consideration payable

 

 

140,378

 

 

 

204,142

 

Notes payable related party, net of current portion

 

 

-

 

 

 

181,132

 

Construction note payable, net of unamortized issuance costs

 

 

10,922,443

 

 

 

38,330

 

Operating lease liability, net of current portion

 

 

903,490

 

 

 

2,091,351

 

Deferred income tax liability

 

 

2,309,592

 

 

 

1,536,481

 

Total Liabilities

 

 

39,739,302

 

 

 

39,874,747

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

 

Series A cumulative perpetual preferred Stock 8.75%, ($25.00 per share, $0.001 par value) 1,400,000 shares issued and outstanding as of March 31, 2023 and March 31, 2022, respectively

 

 

1,400

 

 

 

1,400

 

Common stock, $0.001 par value, 200,000,000 shares authorized 118,562,806 and 116,485,747 shares issued and 118,294,478 and 116,485,747 outstanding at March 31, 2023 and March 31, 2022, respectively

 

 

118,294

 

 

 

116,487

 

Additional paid-in capital

 

 

391,940,374

 

 

 

385,426,431

 

Accumulated deficit

 

 

(18,941,825

)

 

 

(11,240,752

)

Treasury Stock

 

 

(522,158

)

 

 

-

 

Total Shareholders’ Equity

 

 

372,596,085

 

 

 

374,303,566

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

412,335,387

 

 

$

414,178,313

 

AMMO, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

 

For the Three Months Ended
March 31,

 

 

For the Years Ended
March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ammunition sales

 

$

23,508,227

 

 

$

48,829,370

 

 

$

114,116,044

 

 

$

161,459,025

 

Marketplace revenue

 

 

16,662,831

 

 

 

17,962,465

 

 

 

63,149,673

 

 

 

64,608,516

 

Casing sales

 

 

3,512,664

 

 

 

3,309,728

 

 

 

14,174,084

 

 

 

14,201,625

 

 

 

 

43,683,722

 

 

 

70,101,563

 

 

 

191,439,801

 

 

 

240,269,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenues

 

 

31,773,675

 

 

 

49,047,882

 

 

 

136,031,204

 

 

 

151,505,657

 

Gross Profit

 

 

11,910,047

 

 

 

21,053,681

 

 

 

55,408,597

 

 

 

88,763,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

742,326

 

 

 

3,083,399

 

 

 

4,729,540

 

 

 

7,310,216

 

Corporate general and administrative

 

 

7,059,882

 

 

 

6,010,056

 

 

 

24,980,079

 

 

 

16,986,344

 

Employee salaries and related expenses

 

 

4,264,701

 

 

 

5,672,363

 

 

 

15,679,135

 

 

 

13,615,439

 

Depreciation and amortization expense

 

 

3,328,010

 

 

 

3,657,154

 

 

 

13,278,762

 

 

 

13,702,148

 

Total operating expenses

 

 

15,394,919

 

 

 

18,422,972

 

 

 

58,667,516

 

 

 

51,614,147

 

Income/(Loss) from Operations

 

 

(3,484,872

)

 

 

2,630,709

 

 

 

(3,258,919

)

 

 

37,149,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/(expense)

 

 

(3,012

)

 

 

52

 

 

 

25,181

 

 

 

21,840

 

Interest expense

 

 

(93,871

)

 

 

(169,393

)

 

 

(632,062

)

 

 

(637,797

)

Total other expense

 

 

(96,883

)

 

 

(169,341

)

 

 

(606,881

)

 

 

(615,957

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(Loss) before Income Taxes

 

 

(3,581,755

)

 

 

2,461,368

 

 

 

(3,865,800

)

 

 

36,533,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

 

(639,189

)

 

 

1,933,971

 

 

 

730,238

 

 

 

3,285,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss)

 

 

(2,942,566

)

 

 

527,397

 

 

 

(4,596,038

)

 

 

33,247,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Dividend

 

 

(765,625

)

 

 

(765,683

)

 

 

(3,105,034

)

 

 

(2,668,649

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss) Attributable to Common Stock Shareholders

 

$

(3,708,191

)

 

$

(238,286

)

 

$

(7,701,072

)

 

$

30,578,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.03

)

 

$

(0.01

)

 

$

(0.07

)

 

$

0.27

 

Diluted

 

$

(0.03

)

 

$

0.00

 

 

$

(0.07

)

 

$

0.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

117,874,162

 

 

 

115,507,063

 

 

 

117,177,885

 

 

 

112,328,680

 

Diluted

 

 

117,874,162

 

 

 

117,174,098

 

 

 

117,177,885

 

 

 

114,189,720

 

AMMO, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net Income/(Loss)

 

 

(4,596,038

)

 

 

33,247,436

 

Adjustments to reconcile Net Loss to Net Cash provided by (used in) operations:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

17,519,949

 

 

 

17,339,093

 

Debt discount amortization

 

 

83,253

 

 

 

38,330

 

Employee stock awards

 

 

5,807,779

 

 

 

5,759,000

 

Stock grants

 

 

179,094

 

 

 

252,488

 

Stock for services

 

 

-

 

 

 

4,200

 

Contingent consideration payable fair value

 

 

(63,764

)

 

 

(385,750

)

Allowance for doubtful accounts

 

 

191,299

 

 

 

2,748,250

 

(Gain)/loss on disposal of assets

 

 

-

 

 

 

(12,044

)

Reduction in right of use asset

 

 

629,140

 

 

 

720,491

 

Warrant issued for services

 

 

213,819

 

 

 

718,045

 

Deferred income taxes

 

 

773,111

 

 

 

1,536,481

 

Stock issued in lieu of cash payments

 

 

-

 

 

 

-

 

Interest on convertible promissory notes

 

 

-

 

 

 

-

 

Paycheck protection program note forgiveness

 

 

-

 

 

 

-

 

Loss on Jagemann Munition Components

 

 

-

 

 

 

-

 

Stock and warrants for note conversion

 

 

-

 

 

 

-

 

Changes in Current Assets and Liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

14,417,405

 

 

 

(20,707,052

)

Due to (from) related parties

 

 

15,000

 

 

 

657

 

Inventories

 

 

4,671,333

 

 

 

(43,149,234

)

Prepaid expenses

 

 

2,763,855

 

 

 

1,996,287

 

Deposits

 

 

4,306,375

 

 

 

(8,826,504

)

Accounts payable

 

 

(8,737,686

)

 

 

9,930,191

 

Accrued liabilities

 

 

(1,947,078

)

 

 

2,374,686

 

Operating lease liability

 

 

(647,480

)

 

 

(732,468

)

Net cash provided by (used in) operating activities

 

 

35,556,366

 

 

 

2,852,583

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Gemini acquisition

 

 

-

 

 

 

(50,517,840

)

Purchase of equipment

 

 

(12,541,325

)

 

 

(19,218,982

)

Proceeds from disposal of assets

 

 

-

 

 

 

59,800

 

Net cash used in investing activities

 

 

(12,541,325

)

 

 

(69,677,022

)

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

Payments on inventory facility, net

 

 

(825,675

)

 

 

(265,422

)

Proceeds from factoring liability

 

 

57,300,000

 

 

 

121,488,045

 

Payments on factoring liability

 

 

(57,785,671

)

 

 

(122,844,562

)

Payments on assumed debt from Gemini

 

 

-

 

 

 

(50,000,000

)

Payments on note payable - related party

 

 

(684,921

)

 

 

(625,147

)

Payments on insurance premium note payment

 

 

(2,134,143

)

 

 

(2,208,369

)

Proceeds from construction note payable

 

 

1,000,000

 

 

 

-

 

Payments on construction note payable

 

 

(150,743

)

 

 

-

 

Payments on note payable

 

 

-

 

 

 

(4,000,000

)

Sale of preferred stock

 

 

-

 

 

 

35,000,000

 

Common stock issued for exercised warrants

 

 

101,506

 

 

 

943,907

 

Common stock issuance costs

 

 

-

 

 

 

(3,199,922

)

Preferred stock dividends paid

 

 

(2,960,416

)

 

 

(2,524,087

)

Common stock repurchase plan

 

 

(522,426

)

 

 

-

 

Sale of common stock

 

 

-

 

 

 

-

 

Proceeds from paycheck protection program notes

 

 

-

 

 

 

-

 

Proceeds from note payable related party issued

 

 

-

 

 

 

-

 

Proceeds from note payable

 

 

-

 

 

 

-

 

Proceeds from convertible promissory notes

 

 

-

 

 

 

-

 

Payments on common stock repurchase and cancellation

 

 

-

 

 

 

-

 

Net cash used in financing activities

 

 

(6,662,489

)

 

 

(28,235,557

)

 

 

 

 

 

 

 

 

 

Net increase/(decrease) in cash

 

 

16,352,552

 

 

 

(95,059,996

)

Cash, beginning of period

 

 

23,281,475

 

 

 

118,341,471

 

Cash and restricted cash, end of period

 

$

39,634,027

 

 

$

23,281,475

 

Non-GAAP Financial Measures

We analyze operational and financial data to evaluate our business, allocate our resources, and assess our performance. In addition to total net sales, net loss, and other results under accounting principles generally accepted in the United States (“GAAP”), the following information includes key operating metrics and non-GAAP financial measures we use to evaluate our business. We believe these measures are useful for period-to-period comparisons of the Company. We have included these non-GAAP financial measures in this Quarterly Report on Form 10-Q because they are key measures we use to evaluate our operational performance, produce future strategies for our operations, and make strategic decisions, including those relating to operating expenses and the allocation of our resources. Accordingly, we believe these measures provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors.

Reconciliation of GAAP net income to Adjusted EBITDA

 

 

For the Three Months Ended

 

 

For the Year Ended

 

 

 

 

31-Mar-23

 

 

 

31-Mar-22

 

 

 

31-Mar -23

 

 

 

31-Mar -22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(2,942,566

)

 

$

527,397

 

 

$

(4,596,038

)

 

$

33,247,436

 

Provision for Income Taxes

 

 

(639,189

)

 

 

1,933,971

 

 

 

730,238

 

 

 

3,285,969

 

Depreciation and amortization

 

 

4,568,977

 

 

 

4,560,990

 

 

 

17,519,949

 

 

 

17,339,093

 

Interest expense, net

 

 

93,871

 

 

 

169,393

 

 

 

632,062

 

 

 

637,797

 

Employee stock awards

 

 

1,349,806

 

 

 

2,860,750

 

 

 

5,807,779

 

 

 

5,759,000

 

Stock grants

 

 

43,750

 

 

 

55,378

 

 

 

179,094

 

 

 

252,488

 

Stock for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,200

 

Warrants issued for services

 

 

106,910

 

 

 

572,537

 

 

 

213,819

 

 

 

718,045

 

Other expenses, net

 

 

3,012

 

 

 

(52

)

 

 

(25,181

)

 

 

(21,840

)

Contingent consideration fair value

 

 

(18,192

)

 

 

(22,997

)

 

 

(63,764

)

 

 

(385,750

)

Proxy contest fees(1)

 

 

-

 

 

 

-

 

 

 

4,724,385

 

 

 

-

 

Other nonrecurring expenses(2)

 

 

1,248,865

 

 

 

-

 

 

 

1,248,865

 

 

 

-

 

Adjusted EBITDA

 

$

3,815,244

 

 

$

10,657,367

 

 

$

26,371,208

 

 

$

60,836,438

 


 

(1

)

Includes proxy contention fees of $910,000 for Employee Stock Awards issued as a result of the Settlement Agreement as discussed in our Quarterly Report on Form 10-Q.

 

(2

)

Other nonrecurring expenses consist of professional and legal fees that are nonrecurring in nature.


 

 

For the Three Months Ended

 

 

 

 

31-Mar-23    

 

 

 

31-Mar-22  

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(2,942,566

)

 

$

(0.02

)

 

$

527,397

 

 

$

0.01

 

Depreciation and amortization

 

 

4,568,977

 

 

 

0.04

 

 

 

4,560,990

 

 

 

0.04

 

Interest expense, net

 

 

93,871

 

 

 

-

 

 

 

169,393

 

 

 

-

 

Employee stock awards

 

 

1,349,806

 

 

 

0.01

 

 

 

2,860,750

 

 

 

0.02

 

Stock grants

 

 

43,750

 

 

 

-

 

 

 

55,378

 

 

 

-

 

Stock for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Warrants issued for services

 

 

106,910

 

 

 

-

 

 

 

572,537

 

 

 

0.01

 

Contingent consideration fair value

 

 

(18,192

)

 

 

-

 

 

 

(22,997

)

 

 

-

 

Proxy contest costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonrecurring expenses

 

 

1,248,865

 

 

 

0.01

 

 

 

-

 

 

 

0.04

 

Tax effect(1)

 

 

(1,566,604

)

 

 

(0.01

)

 

 

(1,253,551

)

 

 

(0.01

)

Adjusted Net Income

 

$

3,202,556

 

 

$

0.03

 

 

$

8,723,448

 

 

$

0.07

 

  

 

(1

)

Tax effects are estimated by applying the statutory rate to each applicable Non-GAAP adjustment.


 

 

For the Years Ended

 

 

 

31-Mar-23

 

 

31-Mar-22

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(4,596,038

)

 

$

(0.04

)

 

$

33,247,436

 

 

$

0.29

 

Depreciation and amortization

 

 

17,519,949

 

 

 

0.15

 

 

 

17,339,093

 

 

 

0.15

 

Interest expense, net

 

 

632,062

 

 

 

0.01

 

 

 

637,797

 

 

 

-

 

Employee stock awards

 

 

5,807,779

 

 

 

0.05

 

 

 

5,759,000

 

 

 

0.05

 

Stock grants

 

 

179,094

 

 

 

 

 

 

 

252,488

 

 

 

-

 

Stock for services

 

 

-

 

 

 

-

 

 

 

4,200

 

 

 

-

 

Warrants issued for services

 

 

213,819

 

 

 

-

 

 

 

718,045

 

 

 

0.01

 

Contingent consideration fair value

 

 

(63,764

)

 

 

 

 

 

 

(385,750

)

 

 

-

 

Proxy contest costs

 

 

4,724,385

 

 

 

0.04

 

 

 

-

 

 

 

-

 

Nonrecurring expenses

 

 

1,248,865

 

 

 

0.01

 

 

 

-

 

 

 

-

 

Tax effect(1)

 

 

(6,393,194

)

 

 

(0.06

)

 

 

(4,763,876

)

 

 

(0.04

)

Adjusted Net Income

 

$

19,272,957

 

 

$

0.16

 

 

$

52,808,433

 

 

$

0.46

 


 

(1

)

Tax effects are estimated by applying the statutory rate to each applicable Non-GAAP adjustment.


 

 

For the Three Months Ended
March 31,

 

 

For the Years Ended
March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

117,874,162

 

 

 

115,507,063

 

 

 

117,177,885

 

 

 

112,328,680

 

Diluted

 

 

117,874,162

 

 

 

117,174,098

 

 

 

117,177,885

 

 

 

114,189,720

 


Advertisement