AMMO, Inc. Reports Third Quarter 2023 Financial Results

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

SCOTTSDALE, Ariz., Feb. 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 third quarter of fiscal 2023, ended December 31, 2023.

Third Quarter Fiscal 2023 vs. Third Quarter Fiscal 2022

 

Net Revenues decreased 40% to $38.7 million.

 

Gross profit margin of approximately 32.3%.

 

Historical Adjusted EBITDA of $7.9 million compared to $20.1million.

 

Updated Adjusted EBITDA of $4.8 million compared to $10.7 million.

 

Net loss of ($4.1) million, compared to net income of $9.1 million.

 

Diluted EPS of ($0.04), compared to $0.07.

 

Historical Adjusted EPS of $0.05, compared to $0.14.

 

Updated Adjusted EPS of $0.05 compared to $0.08

GunBroker.com “Marketplace” Metrics – Third Quarter 2023

 

Marketplace revenue of approximately $15.4 million.

 

New user growth averaged 40,000 per month.

 

Average take rate increased to 5.7% compared to 5.4% in fiscal 2022.

Fred Wagenhals, AMMO’s Chairman & CEO, commented that “[t]he entire ammunition market is currently facing significant headwinds primarily due to the current inflationary and recessionary drivers impacting the consumer. Despite these near-term challenges, the management team and AMMO Board remains excited about the Company’s prospects in both the short and long term. Our confidence is supported by the continued ramp up in the production capacity at our state-of-the-art facility in Manitowoc, along with the continuing rollout of enhancements to our Gunbroker.com Marketplace site.

“These opportunities, coupled with the exciting 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.

Third Quarter 2023 Results

We ended our third quarter with total revenues of approximately $38.7M in comparison to approximately $64.7M in the prior year quarter - this was a decrease of 40% from the prior year quarter. 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 12% decrease from the prior year period. However, operating performance of our Marketplace, GunBroker.com still remained strong and although our top line revenues waivered, our margins are still comparable to historical performance.

We continue to see margin compression on our ammunition segment as we have seen further pricing pressure as the US commercial markets continue to slow from the inflationary impact and approaching global recession. The reduction in sales, higher commodity and freight costs along with increased operating expenses such as, the remainder of the one-time legal expenses related to the proxy contention, stock compensation, corporate insurance and payroll have increased our cost of revenues and operating expenses resulting in a net loss for the period.

To address these increases and as discussed earlier in the call we plan to recoup cash tied up in our inventory in our quarter ending in March and pivot the direction of our manufacturing operations to more profitable opportunities such as premium rifle brass. 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 next fiscal year, which should drive growth and profitability to the site.

Our Cost of Revenues was approximately $26.2M for the quarter compared to $42.2M in the comparable prior year quarter. This decrease was related to reduced sales volume and increased commodity costs. Accordingly, this resulted in a gross margin of $12.5M compared to $22.5M. As our sales volume fell in the reported quarter, we anticipate another quarter of margin compression due to these increased costs, but expect to swiftly transition to more profitable sales activity starting in the first quarter of our next fiscal year.

Our balance sheet remains strong with our total current liabilities decreasing by 21% since our year end and our total current assets at virtually unchanged.

We are revising our Adjusted EBITDA and Adjusted Net Income Per Share calculations moving forward, which we believe will provide the market with a more accurate representation of our operations. To transition to our new calculations, we are providing our historical Adjusted EBITDA and Adjusted Net Income Per Share calculations and as well the calculations you can expect to see moving forward and incorporated into our updated guidance. For the quarter, using our historical Adjusted EBITDA and Adjusted EPS calculation we recorded adjusted EBITDA of approximately $7.9M busing, compared to prior year quarter Adjusted EBITDA of $20.1M. Using our Updated Adjusted EBITDA calculation, we recorded $4.8M in Adjusted EBITDA for the period compared to $10.7M.

This resulted in a loss per share of $(0.04) or Historical Adjusted Net Income per Share of $0.05 in comparison to $0.14 in the prior year period. Using our updated calculation, Adjusted Net Income per Share was $0.05 in comparison to Adjusted Net Income per Share of $0.08 in the prior year period.

Outlook

Due to the decline is sales activity due to the market shift, we are reducing our guidance for our 2023 fiscal year. We are updating our guidance to revenues of $185 million, adjusted EBITDA using our new calculation of $22 million, and EBITDA of $17 million.

Conference Call

Management will host a conference call to discuss the Company’s Fiscal second quarter 2023 results at 5:00 p.m. ET today, February 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://event.choruscall.com/mediaframe/webcast.html?webcastid=yW2dwlnP.

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. Third Quarter 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
IR@ammo-inc.com

Source: AMMO, Inc.

AMMO, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

December 31, 2022

 

 

March 31, 2022

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

27,093,614

 

 

$

23,281,475

 

Accounts receivable, net

 

 

30,419,611

 

 

 

43,955,084

 

Due from related parties

 

 

-

 

 

 

15,000

 

Inventories

 

 

67,145,401

 

 

 

59,016,152

 

Prepaid expenses

 

 

3,838,968

 

 

 

3,423,925

 

Current portion of restricted cash

 

 

500,000

 

 

 

-

 

Total Current Assets

 

 

128,997,594

 

 

 

129,691,636

 

 

 

 

 

 

 

 

 

 

Property and Equipment, net

 

 

55,290,328

 

 

 

37,637,806

 

 

 

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

Deposits

 

 

9,656,907

 

 

 

11,360,322

 

Patents, net

 

 

5,156,120

 

 

 

5,526,218

 

Other intangible assets, net

 

 

126,870,205

 

 

 

136,300,387

 

Goodwill

 

 

90,870,094

 

 

 

90,870,094

 

Right of use assets - operating leases

 

 

1,378,711

 

 

 

2,791,850

 

TOTAL ASSETS

 

$

418,219,959

 

 

$

414,178,313

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

20,964,686

 

 

$

26,817,083

 

Factoring liability

 

 

1,678,450

 

 

 

485,671

 

Accrued liabilities

 

 

4,298,739

 

 

 

6,178,814

 

Inventory credit facility

 

 

-

 

 

 

825,675

 

Current portion of operating lease liability

 

 

518,778

 

 

 

831,429

 

Current portion of note payable related party

 

 

358,263

 

 

 

684,639

 

Current portion of construction note payable

 

 

258,430

 

 

 

-

 

Insurance premium note payable

 

 

119,449

 

 

 

-

 

Total Current Liabilities

 

 

28,196,795

 

 

 

35,823,311

 

 

 

 

 

 

 

 

 

 

Long-term Liabilities:

 

 

 

 

 

 

 

 

Contingent consideration payable

 

 

158,570

 

 

 

204,142

 

Notes payable related party, net of current portion

 

 

-

 

 

 

181,132

 

Construction note payable, net of unamortized issuance costs

 

 

10,967,947

 

 

 

38,330

 

Operating lease liability, net of current portion

 

 

980,009

 

 

 

2,091,351

 

Deferred income tax liability

 

 

2,819,962

 

 

 

1,536,481

 

Total Liabilities

 

 

43,123,283

 

 

 

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 December 31, 2022 and March 31, 2022, respectively

 

 

1,400

 

 

 

1,400

 

Common stock, $0.001 par value, 200,000,000 shares authorized

 

 

 

 

 

 

 

 

118,044,417 and 116,485,747 shares issued and 117,894,417 and

 

 

 

 

 

 

 

 

116,485,747 outstanding at December 31, 2022 and March 31, 2022, respectively

 

 

117,894

 

 

 

116,487

 

Additional paid-in capital

 

 

390,501,876

 

 

 

385,426,431

 

Accumulated deficit

 

 

(15,233,633

)

 

 

(11,240,752

)

Treasury Stock

 

 

(290,861

)

 

 

-

 

Total Shareholders’ Equity

 

 

375,096,676

 

 

 

374,303,566

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

418,219,959

 

 

$

414,178,313

 


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

 

 

For the Three Months Ended
December 31,

 

 

For the Nine Months Ended
December 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ammunition sales

 

$

20,250,965

 

 

$

44,069,473

 

 

$

90,607,817

 

 

$

112,629,655

 

Marketplace revenue

 

 

15,419,202

 

 

 

17,596,769

 

 

 

46,486,842

 

 

 

46,646,051

 

Casing sales

 

 

3,041,327

 

 

 

3,022,944

 

 

 

10,661,420

 

 

 

10,891,897

 

 

 

 

38,711,494

 

 

 

64,689,186

 

 

 

147,756,079

 

 

 

170,167,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenues

 

 

26,184,315

 

 

 

42,166,320

 

 

 

104,257,529

 

 

 

102,457,775

 

Gross Profit

 

 

12,527,179

 

 

 

22,522,866

 

 

 

43,498,550

 

 

 

67,709,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

1,010,543

 

 

 

1,510,574

 

 

 

3,987,214

 

 

 

4,226,817

 

Corporate general and administrative

 

 

7,835,201

 

 

 

3,737,455

 

 

 

17,920,197

 

 

 

10,976,288

 

Employee salaries and related expenses

 

 

4,705,636

 

 

 

2,939,095

 

 

 

11,414,434

 

 

 

7,943,076

 

Depreciation and amortization expense

 

 

3,309,074

 

 

 

3,725,921

 

 

 

9,950,752

 

 

 

10,044,994

 

Total operating expenses

 

 

16,860,454

 

 

 

11,913,045

 

 

 

43,272,597

 

 

 

33,191,175

 

Income/(Loss) from Operations

 

 

(4,333,275

)

 

 

10,609,821

 

 

 

225,953

 

 

 

34,518,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/(expense)

 

 

(170,403

)

 

 

363

 

 

 

28,193

 

 

 

21,788

 

Interest expense

 

 

(320,439

)

 

 

(190,319

)

 

 

(538,191

)

 

 

(468,404

)

Total other expense

 

 

(490,842

)

 

 

(189,956

)

 

 

(509,998

)

 

 

(446,616

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(Loss) before Income Taxes

 

 

(4,824,117

)

 

 

10,419,865

 

 

 

(284,045

)

 

 

34,072,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

 

(721,125

)

 

 

1,351,998

 

 

 

1,369,427

 

 

 

1,351,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss)

 

 

(4,102,992

)

 

 

9,067,867

 

 

 

(1,653,472

)

 

 

32,720,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Dividend

 

 

(782,639

)

 

 

(782,582

)

 

 

(2,339,409

)

 

 

(1,902,966

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss) Attributable to Common Stock Shareholders

 

$

(4,885,631

)

 

$

8,285,285

 

 

$

(3,992,881

)

 

$

30,817,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.04

)

 

$

0.07

 

 

$

(0.03

)

 

$

0.28

 

Diluted

 

$

(0.04

)

 

$

0.07

 

 

$

(0.03

)

 

$

0.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

117,348,511

 

 

 

114,757,014

 

 

 

116,950,013

 

 

 

111,289,024

 

Diluted

 

 

117,348,511

 

 

 

116,717,500

 

 

 

116,950,013

 

 

 

113,350,998

 


AMMO, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Unaudited)

 

 

For the Nine Months Ended
December 31,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net Income/(Loss)

 

 

(1,653,472

)

 

 

32,720,039

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,950,972

 

 

 

12,778,103

 

Debt discount amortization

 

 

62,440

 

 

 

18,905

 

Employee stock awards

 

 

4,457,973

 

 

 

2,898,250

 

Stock grants

 

 

135,344

 

 

 

197,110

 

Stock for services

 

 

-

 

 

 

4,200

 

Warrants issued for services

 

 

106,909

 

 

 

148,508

 

Contingent consideration payable fair value

 

 

(45,572

)

 

 

(362,753

)

Allowance for doubtful accounts

 

 

1,327,419

 

 

 

1,097,985

 

(Gain) on disposal of assets

 

 

-

 

 

 

(12,044

)

Reduction in right of use asset

 

 

512,063

 

 

 

496,469

 

Deferred income taxes

 

 

1,283,481

 

 

 

958,019

 

Changes in Current Assets and Liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

12,208,054

 

 

 

(20,755,245

)

Due to (from) related parties

 

 

15,000

 

 

 

-

 

Inventories

 

 

(8,129,249

)

 

 

(30,599,676

)

Prepaid expenses

 

 

1,941,206

 

 

 

1,569,928

 

Deposits

 

 

1,678,415

 

 

 

(13,051,850

)

Accounts payable

 

 

(5,852,397

)

 

 

7,538,451

 

Accrued liabilities

 

 

(2,044,248

)

 

 

1,310,641

 

Operating lease liability

 

 

(522,917

)

 

 

(514,872

)

Net cash provided by (used in) operating activities

 

 

18,431,421

 

 

 

(3,559,832

)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchase of equipment

 

 

(10,566,182

)

 

 

(50,517,840

)

Gemini acquisition

 

 

-

 

 

 

(12,868,156

)

Proceeds from disposal of assets

 

 

-

 

 

 

59,800

 

Net cash used in investing activities

 

 

(10,566,182

)

 

 

(63,326,196

)

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

Payments on inventory facility, net

 

 

(825,675

)

 

 

(896,287

)

Proceeds from factoring liability

 

 

57,300,000

 

 

 

86,465,962

 

Payments on factoring liability

 

 

(56,107,221

)

 

 

(84,210,284

)

Payments on note payable - related party

 

 

(507,508

)

 

 

(463,192

)

Payments on insurance premium note payment

 

 

(1,916,070

)

 

 

(1,922,651

)

Proceeds from construction note payable

 

 

1,000,000

 

 

 

-

 

Payments on construction note payable

 

 

(66,586

)

 

 

-

 

Preferred stock dividends paid

 

 

(2,195,075

)

 

 

(1,758,405

)

Common stock repurchase plan

 

 

(291,011

)

 

 

 

 

Common stock issued for exercised warrants

 

 

56,046

 

 

 

943,907

 

Payments on assumed debt from Gemini

 

 

-

 

 

 

(50,000,000

)

Payments on note payable

 

 

-

 

 

 

(4,000,000

)

Sale of preferred stock

 

 

-

 

 

 

35,000,000

 

Common stock issuance costs

 

 

-

 

 

 

(3,199,922

)

Net cash used in financing activities

 

 

(3,553,100

)

 

 

(24,040,872

)

 

 

 

 

 

 

 

 

 

Net increase/(decrease) in cash

 

 

4,312,139

 

 

 

(90,926,900

)

Cash, beginning of period

 

 

23,281,475

 

 

 

118,341,471

 

Cash and restricted cash, end of period

 

$

27,593,614

 

 

$

27,414,571

 

(Continued)

AMMO, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Unaudited)

 

 

For the Nine Months Ended
December 31,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Supplemental cash flow disclosures:

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

433,761

 

 

$

474,454

 

Income taxes

 

$

1,302,811

 

 

$

-

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Construction note payable

 

$

10,237,032

 

 

$

-

 


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.

Historical Reconciliation of GAAP net income to Adjusted EBITDA

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

31-Dec-22

 

 

31-Dec -21

 

 

31-Dec -22

 

 

31-Dec -21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(4,102,992

)

 

$

9,067,867

 

 

$

(1,653,472

)

 

$

32,720,039

 

Provision for Income Taxes

 

 

(721,125

)

 

 

1,351,998

 

 

 

1,369,427

 

 

 

1,351,998

 

Depreciation and amortization

 

 

4,356,004

 

 

 

4,623,355

 

 

 

12,950,972

 

 

 

12,778,103

 

Excise Taxes

 

 

1,669,206

 

 

 

3,982,221

 

 

 

7,816,598

 

 

 

10,317,110

 

Interest expense, net

 

 

320,439

 

 

 

190,319

 

 

 

538,191

 

 

 

468,404

 

Employee stock awards(1)

 

 

2,106,535

 

 

 

1,045,125

 

 

 

4,457,973

 

 

 

2,898,250

 

Stock grants

 

 

43,750

 

 

 

65,098

 

 

 

135,344

 

 

 

197,110

 

Stock for services

 

 

-

 

 

 

4,200

 

 

 

-

 

 

 

4,200

 

Warrant Issuance

 

 

106,909

 

 

 

145,508

 

 

 

106,909

 

 

 

145,508

 

Other income/(expenses), net

 

 

170,403

 

 

 

(363

)

 

 

(28,193

)

 

 

(21,788

)

Contingent consideration fair value

 

 

(20,326

)

 

 

(359,309

)

 

 

(45,572

)

 

 

(362,753

)

Proxy contention fees

 

 

3,983,254

 

 

 

-

 

 

 

4,724,385

 

 

 

-

 

Adjusted EBITDA

 

$

7,912,057

 

 

$

20,116,019

 

 

$

30,372,562

 

 

$

60,496,181

 

(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.

Updated Reconciliation of GAAP net income to Adjusted EBITDA

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

31-Dec-22

 

 

31-Dec -21

 

 

31-Dec -22

 

 

31-Dec -21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(4,102,992

)

 

$

9,067,867

 

 

$

(1,653,472

)

 

$

32,720,039

 

Provision for Income Taxes

 

 

(721,125

)

 

 

1,351,998

 

 

 

1,369,427

 

 

 

1,351,998

 

Depreciation and amortization

 

 

4,356,004

 

 

 

4,623,355

 

 

 

12,950,972

 

 

 

12,778,103

 

Interest expense, net

 

 

320,439

 

 

 

190,319

 

 

 

538,191

 

 

 

468,404

 

Employee stock awards(1)

 

 

2,106,535

 

 

 

1,045,125

 

 

 

4,457,973

 

 

 

2,898,250

 

Stock grants

 

 

43,750

 

 

 

65,098

 

 

 

135,344

 

 

 

197,110

 

Stock for services

 

 

-

 

 

 

4,200

 

 

 

-

 

 

 

4,200

 

Warrant Issuance

 

 

106,909

 

 

 

145,508

 

 

 

106,909

 

 

 

145,508

 

Other income/(expenses), net

 

 

170,403

 

 

 

(363

)

 

 

(28,193

)

 

 

(21,788

)

Contingent consideration fair value

 

 

(20,326

)

 

 

(359,309

)

 

 

(45,572

)

 

 

(362,753

)

Proxy contention fees

 

 

3,983,254

 

 

 

-

 

 

 

4,724,385

 

 

 

-

 

Tax effect(2)

 

 

(1,438,439

)

 

 

(5,476,081

)

 

 

(5,350,584

)

 

 

(5,290,304

)

Adjusted EBITDA

 

$

4,804,412

 

 

$

10,657,717

 

 

$

17,205,381

 

 

$

44,888,767

 

(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) Tax effect computed at statutory rates.

 Historical Adjusted EPS

 

For the Three Months Ended

 

 

 

31-Dec-22

 

 

31-Dec-21

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(4,102,992

)

 

 

$

(0.03

)

 

$

9,067,867

 

 

$

0.08

 

 

Provision for income taxes

 

 

(721,125

)

 

 

 

(0.01

)

 

 

1,351,998

 

 

 

0.01

 

 

Depreciation and amortization

 

 

4,356,004

 

 

 

 

0.04

 

 

 

4,623,355

 

 

 

0.04

 

 

Interest expense, net

 

 

320,439

 

 

 

 

-

 

 

 

190,319

 

 

 

-

 

 

Employee stock awards

 

 

2,106,535

 

 

 

 

0.02

 

 

 

1,045,125

 

 

 

0.01

 

 

Stock grants

 

 

43,750

 

 

 

 

-

 

 

 

65,098

 

 

 

-

 

 

Stock for services

 

 

-

 

 

 

 

-

 

 

 

4,200

 

 

 

-

 

 

Warrants issued for services

 

 

106,909

 

 

 

 

-

 

 

 

145,508

 

 

 

-

 

 

Other income, net

 

 

17,403

 

 

 

 

-

 

 

 

(363

)

 

 

-

 

 

Contingent consideration fair value

 

 

(20,326

)

 

 

 

-

 

 

 

(359,309

)

 

 

-

 

 

Proxy contention costs

 

 

3,983,254

 

 

 

 

0.03

 

 

 

-

 

 

 

0.04

 

 

Adjusted Net Income

 

$

6,242,851

 

 

 

$

0.05

 

 

$

16,133,798

 

 

$

0.14

 

 


 Historical Adjusted EPS

 

For the Nine Months Ended

 

 

 

31-Dec-22

 

 

31-Dec-21

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(1,653,472

)

 

$

(0.01

)

 

$

32,720,039

 

 

$

0.29

 

 

Provision for income taxes

 

 

1,369,427

 

 

 

0.01

 

 

 

1,351,998

 

 

 

0.01

 

 

Depreciation and amortization

 

 

12,950,972

 

 

 

0.11

 

 

 

12,778,103

 

 

 

0.11

 

 

Interest expense, net

 

 

538,191

 

 

 

-

 

 

 

468,404

 

 

 

-

 

 

Employee stock awards

 

 

4,457,973

 

 

 

0.04

 

 

 

2,898,250

 

 

 

0.03

 

 

Stock grants

 

 

135,344

 

 

 

 

 

 

 

197,110

 

 

 

-

 

 

Stock for services

 

 

-

 

 

 

-

 

 

 

4,200

 

 

 

-

 

 

Warrants issued for services

 

 

106,909

)

 

 

-

 

 

 

145,508

 

 

 

-

 

 

Other income, net

 

 

(28,193

)

 

 

 

 

 

 

(21,788

)

 

 

-

 

 

Contingent consideration fair value

 

 

(45,572

)

 

 

-

 

 

 

(362,753

)

 

 

-

 

 

Proxy contention costs

 

 

4,724,385

 

 

 

0.04

 

 

 

-

 

 

 

-

 

 

Adjusted Net Income

 

$

22,555,964

 

 

$

0.19

 

 

$

50,179,071

 

 

$

0.44

 

 


 Updated Adjusted EPS

 

For the Three Months Ended

 

 

 

31-Dec-22

 

 

31-Dec-21

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

(4,102,992

)

 

$

(0.03

)

 

$

9,067,867

 

 

$

0.08

 

 

Depreciation and amortization

 

 

4,356,004

 

 

 

0.04

 

 

 

4,623,355

 

 

 

0.04

 

 

Interest expense, net

 

 

320,439

 

 

 

-

 

 

 

190,319

 

 

 

-

 

 

Employee stock awards

 

 

2,106,535

 

 

 

0.02

 

 

 

1,045,125

 

 

 

0.01

 

 

Stock grants

 

 

43,750

 

 

 

-

 

 

 

65,098

 

 

 

-

 

 

Stock for services

 

 

-

 

 

 

-

 

 

 

4,200

 

 

 

-

 

 

Warrants issued for services

 

 

106,909

 

 

 

-

 

 

 

145,508

 

 

 

-

 

 

Contingent consideration fair value

 

 

(20,326

)

 

 

-

 

 

 

(359,309

)

 

 

-

 

 

Proxy contention costs

 

 

3,983,254

 

 

 

0.03

 

 

 

-

 

 

 

-

 

 

Tax effect (1)

 

 

(1,390,215

)

 

 

(0.01

)

 

 

(5,476,184

)

 

 

(0.05

)

 

Adjusted Net Income

 

$

5,403,358

 

 

$

0.05

 

 

$

9,305,979

 

 

$

0.08

 

 

(1) Tax effect computed at statutory rates.

 Updated Adjusted EPS

 

For the Nine Months Ended

 

 

 

31-Dec-22

 

 

31-Dec-21

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

(1,653,472

)

 

$

(0.01

)

 

$

32,720,039

 

 

$

0.29

 

 

Depreciation and amortization

 

 

12,950,972

 

 

 

0.11

 

 

 

12,778,103

 

 

 

0.11

 

 

Interest expense, net

 

 

538,191

 

 

 

-

 

 

 

468,404

 

 

 

-

 

 

Employee stock awards

 

 

4,457,973

 

 

 

0.04

 

 

 

2,898,250

 

 

 

0.03

 

 

Stock grants

 

 

135,344

 

 

 

-

 

 

 

197,110

 

 

 

-

 

 

Stock for services

 

 

-

 

 

 

-

 

 

 

4,200

 

 

 

-

 

 

Warrants issued for services

 

 

106,909

 

 

 

-

 

 

 

145,508

 

 

 

-

 

 

Contingent consideration fair value

 

 

(45,572

)

 

 

-

 

 

 

(362,753

)

 

 

-

 

 

Proxy contention costs

 

 

4,724,385

 

 

 

0.04

 

 

 

-

 

 

 

-

 

 

Tax effect (1)

 

 

(5,358,562

)

 

 

(0.05

)

 

 

(5,296,470

)

 

 

(0.05

)

 

Adjusted Net Income

 

$

15,856,168

 

 

$

0.14

 

 

$

43,552,391

 

 

$

0.38

 

 

(1) Tax effect computed at statutory rates.

 

 

For the Three Months Ended
December 31,

 

 

For the Nine Months Ended
December 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

117,348,511

 

 

 

114,757,014

 

 

 

116,950,013

 

 

 

111,289,024

 

Diluted

 

 

117,348,511

 

 

 

116,717,500

 

 

 

116,950,013

 

 

 

113,350,998

 


Advertisement