AMMO, Inc. Reports Third Quarter 2024 Financial Results

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

SCOTTSDALE, Ariz., Feb. 08, 2024 (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 2024, ended December 31, 2024.

Third Quarter Fiscal 2024 vs. Third Quarter Fiscal 2023

Net Revenues of $36.0 million

Gross profit margin of approximately 30.3% compared to 32.4%

Adjusted EBITDA of $5.4 million compared to $6.2 million

Net loss of ($1.6) million, compared to a net loss of ($4.1) million

Diluted EPS of ($0.02), compared to ($0.04)

Adjusted EPS of $0.04, compared to $0.04

GunBroker.com “Marketplace” Metrics – Third Quarter 2024

Marketplace revenue of approximately $14.0 million

New user growth averaged approximately 37,000 per month

Average take rate increased to 5.9% compared to 5.7% in fiscal 2023

Jared Smith, AMMO’s CEO, commented “Despite the challenges we faced in calendar 2023 for our industry, Ammo Inc. continues to transition its business to a stronger and leaner operating model. We have emerged from this time with an impeccable balance sheet and remain encouraged about the significant opportunities we have before us here in the fourth quarter and going forward.

“We continue to see increasing demand as the ammunition and firearms market recovers from 2022 and 2023’s post pandemic slump. As we look at opportunities going into fiscal 2025, we will focus on the transformation of our marketplace platform. We will also continue to transition our manufacturing model to one of pursuing higher margin, premium rifle and pistol ammunition opportunities as well as embracing the growing OEM brass business.,” Mr. Smith concluded.

Third Quarter 2024 Results

We experienced an improvement in the marginality of our ammunition segment while the margins of the GunBroker.com marketplace segment remain strong. We continue to see positive demand trends building for our ammunition product and activity continues to increase on GunBoker.com as we enter into the final quarter of our fiscal year.

We ended the third quarter with total revenues of approximately $36.0 million in comparison to $38.7 million in the prior year quarter. The decrease in revenue was primarily related to a decrease in sales activity from our ammunition segment as a result of a change in the US commercial ammunition market from the comparable prior year quarter. Our casing sales, however, which afford us higher gross margins, increased to $4.7 million up from $3.0 million in the prior year period. Our marketplace revenue was $14.0 million for the reported quarter, compared to $15.4 million in the prior year quarter, which decreased as a result of the current macroeconomic environment impacting our industry as well as others.

Cost of goods sold was approximately $25.1 million for the quarter compared to $26.2 million in the comparable prior year quarter. The decrease in cost of goods sold was related to the decrease in sales volume.

Our gross margin for the quarter was $10.9 million or 30.3% compared to $12.5 million or 32.4% in the prior year period. The decrease in gross profit margin was related to the shift in our sales mix.

Our cost cutting measures are paying off, there was a 5.4% decrease in operating expenses as a percentage of sales from the prior year quarter adjusted to exclude nonrecurring expenses.

There were approximately $1.5 million of nonrecurring expenses related to legal and professional fees which we have included as addbacks to Adjusted EBITDA.

For the quarter, we recorded Adjusted EBITDA of approximately $5.4 million, compared to prior year quarter Adjusted EBITDA of $6.2 million.

This resulted in a net loss per share of ($0.02) or adjusted net income per share of $0.04, compared to the prior year period of net loss per share of ($0.04) or adjusted net income per share of $0.04.

Our improvements to our marketplace, GunBroker.com, continue as our cart platform is on schedule to launch on April 1st.

We repurchased approximately 145,000 shares of our common stock under our repurchase plan in the reported quarter bringing us to just over 1.3 million shares repurchased in total under the plan since repurchases began in December 2022.

Conference Call

Management will host a conference call at 5:00 PM ET on February 8, 2024, to review financial results and provide an update on corporate developments. Following management’s formal remarks there will be a question-and-answer session.

Participants are asked to preregister for the call at the following link: https://dpregister.com/sreg/10185867/fb6f640d8c

Please note that registered participants will receive their dial-in number upon registration and will dial directly into the call without delay. Those without Internet access or who are unable to pre-register may dial in by calling 1-844-481-2698 (domestic) or 1-412-317-0655 (international).

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 2024 Conference Call.”

The conference call will also be available through a live webcast at the following link: https://event.choruscall.com/mediaframe/webcast.html?webcastid=mnSsDVht, which is also available through the Company’s website.

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 Current 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, 2023

 

 

March 31, 2023

 

 

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54,679,868

 

 

$

39,134,027

 

Accounts receivable, net

 

 

21,121,450

 

 

 

29,346,380

 

Inventories

 

 

49,502,732

 

 

 

54,344,819

 

Prepaid expenses

 

 

3,708,865

 

 

 

5,126,667

 

Current portion of restricted cash

 

 

-

 

 

 

500,000

 

Total Current Assets

 

 

129,012,915

 

 

 

128,451,893

 

 

 

 

 

 

 

 

 

 

Equipment, net

 

 

57,278,603

 

 

 

55,963,255

 

 

 

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

Deposits

 

 

2,265,932

 

 

 

7,028,947

 

Patents, net

 

 

4,662,656

 

 

 

5,032,754

 

Other intangible assets, net

 

 

114,296,627

 

 

 

123,726,810

 

Goodwill

 

 

90,870,094

 

 

 

90,870,094

 

Right of use assets - operating leases

 

 

2,113,943

 

 

 

1,261,634

 

Deferred income tax asset

 

 

115,908

 

 

 

-

 

TOTAL ASSETS

 

$

400,616,678

 

 

$

412,335,387

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

19,146,138

 

 

$

18,079,397

 

Accrued liabilities

 

 

6,570,668

 

 

 

4,353,354

 

Current portion of operating lease liability

 

 

463,059

 

 

 

470,734

 

Note payable related party

 

 

-

 

 

 

180,850

 

Current portion of construction note payable

 

 

265,977

 

 

 

260,429

 

Insurance premium note payable

 

 

173,029

 

 

 

2,118,635

 

Total Current Liabilities

 

 

26,618,871

 

 

 

25,463,399

 

 

 

 

 

 

 

 

 

 

Long-term Liabilities:

 

 

 

 

 

 

 

 

Contingent consideration payable

 

 

80,080

 

 

 

140,378

 

Construction note payable, net of unamortized issuance costs

 

 

10,797,696

 

 

 

10,922,443

 

Operating lease liability, net of current portion

 

 

1,737,615

 

 

 

903,490

 

Deferred income tax liability

 

 

-

 

 

 

2,309,592

 

Total Liabilities

 

 

39,234,262

 

 

 

39,739,302

 

 

 

 

 

 

 

 

 

 

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, 2023 and March 31, 2023, respectively

 

 

1,400

 

 

 

1,400

 

Common stock, $0.001 par value, 200,000,000 shares authorized 119,994,033 and 118,562,806 shares issued and 118,643,593 and 118,294,478 outstanding at December 31, 2023 and March 31, 2023, respectively

 

 

118,644

 

 

 

118,294

 

Additional paid-in capital

 

 

395,449,082

 

 

 

391,940,374

 

Accumulated deficit

 

 

(31,513,554

)

 

 

(18,941,825

)

Treasury Stock

 

 

(2,673,156

)

 

 

(522,158

)

Total Shareholders’ Equity

 

 

361,382,416

 

 

 

372,596,085

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

400,616,678

 

 

$

412,335,387

 


AMMO, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

 

For the Three Months Ended
December 31,

 

 

For the Nine Months Ended
December 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ammunition sales(1)

 

$

17,322,967

 

 

$

20,250,965

 

 

$

46,945,585

 

 

$

90,607,817

 

Marketplace revenue

 

 

13,985,034

 

 

 

15,419,202

 

 

 

40,371,952

 

 

 

46,486,842

 

Casing sales

 

 

4,698,463

 

 

 

3,041,327

 

 

 

17,315,888

 

 

 

10,661,420

 

 

 

 

36,006,464

 

 

 

38,711,494

 

 

 

104,633,425

 

 

 

147,756,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenues

 

 

25,096,088

 

 

 

26,184,315

 

 

 

71,410,243

 

 

 

104,257,529

 

Gross Profit

 

 

10,910,376

 

 

 

12,527,179

 

 

 

33,223,182

 

 

 

43,498,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

236,565

 

 

 

1,010,543

 

 

 

822,098

 

 

 

3,987,214

 

Corporate general and administrative

 

 

5,803,255

 

 

 

7,835,201

 

 

 

21,606,442

 

 

 

17,920,197

 

Employee salaries and related expenses

 

 

3,390,153

 

 

 

4,705,636

 

 

 

13,096,468

 

 

 

11,414,434

 

Depreciation and amortization expense

 

 

3,401,156

 

 

 

3,309,074

 

 

 

10,117,001

 

 

 

9,950,752

 

Total operating expenses

 

 

12,831,129

 

 

 

16,860,454

 

 

 

45,642,009

 

 

 

43,272,597

 

Income/(Loss) from Operations

 

 

(1,920,753

)

 

 

(4,333,275

)

 

 

(12,418,827

)

 

 

225,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/(loss)

 

 

4,576

 

 

 

(170,403

)

 

 

376,186

 

 

 

28,193

 

Interest expense

 

 

(193,046

)

 

 

(320,439

)

 

 

(609,561

)

 

 

(538,191

)

Total other expense, net

 

 

(188,470

)

 

 

(490,842

)

 

 

(233,375

)

 

 

(509,998

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before Income Taxes

 

 

(2,109,223

)

 

 

(4,824,117

)

 

 

(12,652,202

)

 

 

(284,045

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

 

(465,234

)

 

 

(721,125

)

 

 

(2,419,883

)

 

 

1,369,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

(1,643,989

)

 

 

(4,102,992

)

 

 

(10,232,319

)

 

 

(1,653,472

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Dividend

 

 

(782,639

)

 

 

(782,639

)

 

 

(2,339,410

)

 

 

(2,339,409

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Attributable to Common Stock Shareholders

 

$

(2,426,628

)

 

$

(4,885,631

)

 

$

(12,571,729

)

 

$

(3,992,881

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.02

)

 

$

(0.04

)

 

$

(0.11

)

 

$

(0.03

)

Diluted

 

$

(0.02

)

 

$

(0.04

)

 

$

(0.11

)

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

118,447,154

 

 

 

117,348,511

 

 

 

118,110,943

 

 

 

116,950,013

 

Diluted

 

 

118,447,154

 

 

 

117,348,511

 

 

 

118,110,943

 

 

 

116,950,013

 


(1

)

Included in revenue for the three months ended December 31, 2023 and 2022 are excise taxes of $1,498,429 and $1,669,206, respectively. Included in revenue for the nine months ended December 31, 2023 and 2022 are excise taxes of $3,958,391 and $7,816,598, respectively.


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

 

 

For the Nine Months Ended
December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net Loss

 

$

(10,232,319

)

 

$

(1,653,472

)

Adjustments to reconcile Net Loss to Net Cash provided by operations:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

14,047,216

 

 

 

12,950,972

 

Debt discount amortization

 

 

62,440

 

 

 

62,440

 

Employee stock awards

 

 

2,977,845

 

 

 

4,457,973

 

Stock grants

 

 

152,250

 

 

 

135,344

 

Common stock purchase options

 

 

380,045

 

 

 

-

 

Warrants Issued for Services

 

 

-

 

 

 

106,909

 

Contingent consideration payable fair value

 

 

(60,298

)

 

 

(45,572

)

Allowance for doubtful accounts

 

 

1,117,565

 

 

 

1,327,419

 

Reduction in right of use asset

 

 

362,402

 

 

 

512,063

 

Deferred income taxes

 

 

(2,425,500

)

 

 

1,283,481

 

Changes in Current Assets and Liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

7,107,365

 

 

 

12,208,054

 

Due from related parties

 

 

-

 

 

 

15,000

 

Inventories

 

 

4,842,087

 

 

 

(8,129,249

)

Prepaid expenses

 

 

2,474,001

 

 

 

1,941,206

 

Deposits

 

 

4,763,015

 

 

 

1,678,415

 

Accounts payable

 

 

1,066,741

 

 

 

(5,852,397

)

Accrued liabilities

 

 

2,072,696

 

 

 

(2,044,248

)

Operating lease liability

 

 

(388,261

)

 

 

(522,917

)

Net cash provided by operating activities

 

 

28,319,290

 

 

 

18,431,421

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchase of equipment

 

 

(5,562,283

)

 

 

(10,566,182

)

Net cash used in investing activities

 

 

(5,562,283

)

 

 

(10,566,182

)

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

Proceeds from factoring liability

 

 

37,252,869

 

 

 

57,300,000

 

Payments on factoring liability

 

 

(37,252,869

)

 

 

(56,107,221

)

Payments on inventory facility, net

 

 

-

 

 

 

(825,675

)

Payments on note payable - related party

 

 

(180,850

)

 

 

(507,508

)

Payments on insurance premium note payment

 

 

(3,001,805

)

 

 

(1,916,070

)

Proceeds from construction note payable

 

 

-

 

 

 

1,000,000

 

Payments on construction note payable

 

 

(181,639

)

 

 

(66,586

)

Preferred stock dividends paid

 

 

(2,194,792

)

 

 

(2,195,075

)

Common stock repurchase plan

 

 

(2,152,080

)

 

 

(291,011

)

Common stock issued for exercised warrants

 

 

-

 

 

 

56,046

 

Net cash used in financing activities

 

 

(7,711,166

)

 

 

(3,553,100

)

 

 

 

 

 

 

 

 

 

Net increase in cash

 

 

15,045,841

 

 

 

4,312,139

 

Restricted cash, beginning of period

 

 

500,000

 

 

 

-

 

Cash, beginning of period

 

 

39,134,027

 

 

 

23,281,475

 

Cash and restricted cash, end of period

 

$

54,679,868

 

 

$

27,593,614

 

Restricted cash, end of period

 

$

-

 

 

$

500,000

 

Cash, end of period

 

$

54,679,868

 

 

$

27,093,614

 

(Continued)

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

 

 

For the Nine Months Ended
December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Supplemental cash flow disclosures:

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

548,118

 

 

$

433,761

 

Income taxes

 

$

-

 

 

$

1,302,811

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Operating lease liability

 

$

1,214,711

 

 

$

901,076

 

Insurance premium note payment

 

$

1,056,199

 

 

$

2,035,519

 

Dividends accumulated on preferred stock

 

$

144,618

 

 

$

144,334

 

Construction note payable

 

$

-

 

 

$

10,237,032

 

Warrants issued for services

 

$

-

 

 

$

427,639

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

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 Current Report on Form 8-K 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

Adjusted EBITDA

 

 

For the Three Months
Ended

 

 

For the Nine Months
Ended

 

 

 

31-Dec-23

 

 

31-Dec-22

 

 

31-Dec-23

 

 

31-Dec-22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(1,643,989

)

 

$

(4,102,992

)

 

$

(10,232,319

)

 

$

(1,653,472

)

Provision for Income Taxes

 

 

(465,234

)

 

 

(721,125

)

 

 

(2,419,883

)

 

 

1,369,427

 

Depreciation and amortization

 

 

4,753,650

 

 

 

4,356,004

 

 

 

14,047,216

 

 

 

12,950,972

 

Interest expense, net

 

 

193,046

 

 

 

320,439

 

 

 

609,561

 

 

 

538,191

 

Employee stock awards

 

 

687,099

 

 

 

2,106,535

 

 

 

2,977,845

 

 

 

4,457,973

 

Stock grants

 

 

50,750

 

 

 

43,750

 

 

 

152,250

 

 

 

135,344

 

Common stock purchase options

 

 

380,045

 

 

 

-

 

 

 

380,045

 

 

 

-

 

Warrant Issuance

 

 

-

 

 

 

106,909

 

 

 

-

 

 

 

106,909

 

Other (income) expense, net

 

 

(4,576

)

 

 

170,403

 

 

 

(376,186

)

 

 

(28,193

)

Contingent consideration fair value

 

 

(39,274

)

 

 

(20,326

)

 

 

(60,298

)

 

 

(45,572

)

Other nonrecurring expenses(1)

 

 

1,498,684

 

 

 

3,983,254

 

 

 

8,126,102

 

 

 

4,724,385

 

Adjusted EBITDA

 

$

5,410,201

 

 

$

6,242,851

 

 

$

13,204,333

 

 

$

22,555,964

 


 

1

)

For the three and nine months ended December 31, 2023, other nonrecurring expenses consist of professional and legal fees that are nonrecurring in nature. For the three and nine months ended December 31, 2022, other nonrecurring expenses consist of proxy contest fees.

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

For the Three Months Ended

 

 

 

31-Dec-23

 

 

31-Dec-22

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(1,643,989

)

 

$

(0.01

)

 

$

(4,102,992

)

 

$

(0.03

)

Depreciation and amortization

 

 

4,753,650

 

 

 

0.04

 

 

 

4,356,004

 

 

 

0.04

 

Interest expense, net

 

 

193,046

 

 

 

-

 

 

 

320,439

 

 

 

-

 

Employee stock awards

 

 

687,099

 

 

 

0.01

 

 

 

2,106,535

 

 

 

0.02

 

Stock grants

 

 

50,750

 

 

 

-

 

 

 

43,750

 

 

 

-

 

Common stock purchase options

 

 

380,045

 

 

 

-

 

 

 

-

 

 

 

-

 

Warrant issuance

 

 

-

 

 

 

-

 

 

 

106,909

 

 

 

-

 

Contingent consideration fair value

 

 

(39,274

)

 

 

-

 

 

 

(20,326

)

 

 

-

 

Nonrecurring expenses

 

 

1,498,684

 

 

 

0.01

 

 

 

3,983,254

 

 

 

0.03

 

Tax effect(1)

 

 

(1,708,026

)

 

 

(0.01

)

 

 

(2,294,820

)

 

 

(0.02

)

Adjusted Net Income

 

$

4,171,985

 

 

$

0.04

 

 

$

4,498,753

 

 

$

0.04

 


 

 

For the Nine Months Ended

 

 

 

31-Dec-23

 

 

31-Dec-22

 

Reconciliation of GAAP net income to Fully Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(10,232,319

)

 

$

(0.09

)

 

$

(1,653,472

)

 

$

(0.01

)

Depreciation and amortization

 

 

14,047,216

 

 

 

0.12

 

 

 

12,950,972

 

 

 

0.11

 

Interest expense, net

 

 

609,561

 

 

 

-

 

 

 

538,191

 

 

 

-

 

Employee stock awards

 

 

2,977,845

 

 

 

0.03

 

 

 

4,457,973

 

 

 

0.04

 

Stock grants

 

 

152,250

 

 

 

-

 

 

 

135,344

 

 

 

-

 

Common stock purchase options

 

 

380,045

 

 

 

 

 

 

 

-

 

 

 

-

 

Warrant issuance

 

 

-

 

 

 

 

 

 

 

106,909

 

 

 

-

 

Contingent consideration fair value

 

 

(60,298

)

 

 

-

 

 

 

(45,572

)

 

 

-

 

Nonrecurring expenses

 

 

8,126,102

 

 

 

0.07

 

 

 

4,724,385

 

 

 

0.04

 

Tax effect(1)

 

 

(6,037,463

)

 

 

(0.05

)

 

 

(4,826,590

)

 

 

(0.04

)

Adjusted Net Income

 

$

9,962,939

 

 

$

0.08

 

 

$

16,388,140

 

 

$

0.14

 


 

(1

)

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


 

 

For the Three Months Ended
December 31,

 

 

For the Nine Months Ended
December 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Weighted average number
of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

118,447,154

 

 

 

117,348,511

 

 

 

118,110,943

 

 

 

116,950,013

 

Diluted

 

 

118,447,154

 

 

 

117,348,511

 

 

 

118,110,943

 

 

 

116,950,013

 


Advertisement