/home/grassnews/public_html/wp-content/themes/zox-news/parts/post-single.php on line 153
">
Warning: Undefined array key 0 in /home/grassnews/public_html/wp-content/themes/zox-news/parts/post-single.php on line 153
Warning: Attempt to read property "cat_name" on null in /home/grassnews/public_html/wp-content/themes/zox-news/parts/post-single.php on line 153
Beacon Roofing Supply Reports Second Quarter 2019 Results
- Record second quarter net sales of $1.43 billion
- Existing market daily sales growth of 1.2% year-over-year
-
Second quarter net income (loss) of $(68.1) million vs. $(66.7)
million in the prior year; Adjusted Net Income (Loss) of $(30.9)
million vs. $(23.5) million in the prior year -
Second quarter EPS of $(1.08) vs. $(1.07) in the prior year;
Adjusted EPS of $(0.45) vs. $(0.35) in the prior year -
Opened four greenfield locations in the second quarter (five total
in fiscal 2019 to-date)
HERNDON, Va.–(BUSINESS WIRE)–Beacon Roofing Supply, Inc. (Nasdaq:BECN) (“Beacon” or the “Company”)
announced results today for its second quarter and six-month period
ended March 31, 2019 (“2019”).
Paul Isabella, the Company’s President and Chief Executive Officer,
stated: “We produced positive organic sales growth, highlighted by a
daily sales increase of nearly 5% in residential roofing, despite the
harsh weather adversely impacting quarterly demand (as noted in our
March 25 press release). In an effort to help mitigate the challenging
weather patterns, we were able to implement more aggressive late-quarter
cost controls to match the unusually soft seasonal environment. We once
again exhibited attractive price-cost performance in the second quarter,
as we have done in each of the past four quarters. Importantly, the
winter is now behind us and existing market sales accelerated the last
several weeks of March, and that momentum has continued into April.
Through key initiatives, including digital, private label, and
complementary products, coupled with new branch openings, we are
continuing to expand our competitive advantage in the marketplace. We
remain firmly committed to reaching our long-term sales and margin
objectives.”
Second Quarter
Net sales increased 0.2% to $1.43 billion in 2019, a level similar to
2018. Residential roofing product sales increased 2.9%, non-residential
roofing product sales decreased 5.7% and complementary product sales
increased 1.1% over the prior year. Existing markets net sales decreased
0.4% compared to the prior year period, primarily due to weather related
events; however, sales by business day increased by 1.2% compared to the
prior year period. The second quarter of fiscal years 2019 and 2018 had
63 and 64 business days, respectively.
Net income (loss) attributable to common shareholders was $(74.1)
million, compared to $(72.7) million in 2018. Net income (loss) per
share (“EPS”) was $(1.08), compared to $(1.07) in 2018. Second quarter
results were positively impacted by strong sales in geographies less
impacted by the unfavorable weather and lower operating expense. Second
quarter results were negatively impacted by lower gross margins.
Adjusted Net Income (Loss) was $(30.9) million, compared to $(23.5)
million in 2018. Adjusted EPS was $(0.45), compared to $(0.35) in 2018.
Adjusted EBITDA was $27.4 million, compared to $31.7 million in 2018.
(Please see the included financial tables for a reconciliation of
“Adjusted” financial measures to the most directly comparable GAAP
financial measures as well as further detail on the components driving
the net changes over the comparative periods).
Six Months
Net sales increased 23.7% to $3.15 billion, up from $2.55 billion in the
comparative 2018 period. Residential roofing product sales increased
13.5%, non-residential roofing product sales increased 10.7% and
complementary product sales increased 52.0% over the prior year.
Existing markets net sales increased 0.8% compared to the prior year
period, primarily due to price gains across all product lines. The first
six months of fiscal years 2019 and 2018 each had 125 business days.
Net income (loss) attributable to common shareholders was $(81.0)
million, compared to $(5.1) million in 2018. Net income (loss) per share
(“EPS”) was $(1.18), compared to $(0.07) in 2018. The six-month results
were positively impacted by price gains across all product lines and
improved gross margin performance. The six-month results were negatively
impacted by higher operating expenses and increase in interest expense
and preferred dividend payments that were both related to the
acquisition of Allied. In addition, 2018 results include a $48.0 million
non-recurring net tax benefit resulting from the enactment of the Tax
Cuts and Jobs Act of 2017.
Adjusted Net Income (Loss) was $9.6 million, compared to $23.2 million
in 2018. Adjusted EPS was $0.14, compared to $0.34 in 2018. Adjusted
EBITDA was $149.1 million, compared to $117.6 million in 2018. (Please
see the included financial tables for a reconciliation of “Adjusted”
financial measures to the most directly comparable GAAP financial
measures as well as further detail on the components driving the net
changes over the comparative periods).
The Company will host a webcast and conference call today at 5:00 p.m.
ET to discuss these results. The webcast link and call-in details are as
follows:
What: | Beacon Roofing Supply Second Quarter 2019 Earnings Conference Call | ||||||
When | Tuesday, May 7, 2019 | ||||||
Time: | 5:00 p.m. ET | ||||||
Webcast: |
http://ir.beaconroofingsupply.com/events.cfm |
||||||
Live Call: | 720-634-9063; Conf. ID #6843668 | ||||||
To assure timely access, conference call participants should dial in
prior to the 5:00 p.m. ET start time.
Forward-Looking Statements:
This release contains information about management’s view of the
Company’s future expectations, plans and prospects that constitute
forward-looking statements for purposes of the safe harbor provisions
under the Private Securities Litigation Reform Act of 1995. Actual
results may differ materially from those indicated by such
forward-looking statements as a result of various important factors,
including, but not limited to, those set forth in the “Risk Factors”
section of the Company’s latest Form 10-K. In addition, the
forward-looking statements included in this press release represent the
Company’s views as of the date of this press release and these views
could change. However, while the Company may elect to update these
forward-looking statements at some point, the Company specifically
disclaims any obligation to do so, other than as required by federal
securities laws. These forward-looking statements should not be relied
upon as representing the Company’s views as of any date subsequent to
the date of this press release.
About Beacon Roofing Supply
Founded in 1928, Beacon Roofing Supply, Inc. is the largest publicly
traded distributor of residential and commercial roofing materials and
complementary building products, operating over 500 branches throughout
all 50 states in the U.S. and 6 provinces in Canada. To learn more about
Beacon and its family of regional brands, please visit www.becn.com.
BEACON ROOFING SUPPLY, INC. | ||||||||||||||||||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||
(Unaudited; In thousands, except share and per share amounts) | ||||||||||||||||||||||||||||||||
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||||||||||||||||||
2019 |
% of |
2018 |
% of |
2019 |
% of |
2018 |
% of |
|||||||||||||||||||||||||
Net sales | $ | 1,429,037 | 100.0 | % | $ | 1,425,625 | 100.0 | % | $ | 3,150,713 | 100.0 | % | $ | 2,547,604 | 100.0 | % | ||||||||||||||||
Cost of products sold | 1,094,049 | 76.6 | % | 1,087,248 | 76.3 | % | 2,380,156 | 75.5 | % | 1,939,474 | 76.1 | % | ||||||||||||||||||||
Gross profit | 334,988 | 23.4 | % | 338,377 | 23.7 | % | 770,557 | 24.5 | % | 608,130 | 23.9 | % | ||||||||||||||||||||
Operating expense1: | ||||||||||||||||||||||||||||||||
Selling, general and administrative | 320,408 | 22.4 | % | 341,587 | 24.0 | % | 648,101 | 20.6 | % | 535,340 | 21.0 | % | ||||||||||||||||||||
Depreciation | 17,447 | 1.2 | % | 17,120 | 1.2 | % | 35,048 | 1.1 | % | 25,829 | 1.0 | % | ||||||||||||||||||||
Amortization | 51,763 | 3.6 | % | 37,068 | 2.6 | % | 103,784 | 3.3 | % | 55,263 | 2.2 | % | ||||||||||||||||||||
Total operating expense | 389,618 | 27.2 | % | 395,775 | 27.8 | % | 786,933 | 25.0 | % | 616,432 | 24.2 | % | ||||||||||||||||||||
Income (loss) from operations | (54,630 | ) | (3.8 | %) | (57,398 | ) | (4.1 | %) | (16,376 | ) | (0.5 | %) | (8,302 | ) | (0.3 | %) | ||||||||||||||||
Interest expense, financing costs, and other2 | 40,452 | 2.8 | % | 39,570 | 2.8 | % | 78,813 | 2.5 | % | 62,138 | 2.4 | % | ||||||||||||||||||||
Income (loss) before provision for income taxes | (95,082 | ) | (6.6 | %) | (96,968 | ) | (6.9 | %) | (95,189 | ) | (3.0 | %) | (70,440 | ) | (2.7 | %) | ||||||||||||||||
Provision for (benefit from) income taxes | (26,996 | ) | (1.8 | %) | (30,313 | ) | (2.2 | %) | (26,210 | ) | (0.8 | %) | (71,381 | ) | (2.7 | %) | ||||||||||||||||
Net income (loss) | (68,086 | ) | (4.8 | %) | (66,655 | ) | (4.7 | %) | (68,979 | ) | (2.2 | %) | 941 | 0.0 | % | |||||||||||||||||
Dividends on preferred shares3 | 6,000 | 0.4 | % | 6,000 | 0.4 | % | 12,000 | 0.4 | % | 6,000 | 0.2 | % | ||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | (74,086 | ) | (5.2 | %) | $ | (72,655 | ) | (5.1 | %) | $ | (80,979 | ) | (2.6 | %) | $ | (5,059 | ) | (0.2 | %) | ||||||||||||
Weighted-average common stock outstanding: | ||||||||||||||||||||||||||||||||
Basic | 68,451,920 | 68,019,300 | 68,348,850 | 67,922,276 | ||||||||||||||||||||||||||||
Diluted | 68,451,920 | 68,019,300 | 68,348,850 | 67,922,276 | ||||||||||||||||||||||||||||
Net income (loss) per share4: | ||||||||||||||||||||||||||||||||
Basic | $ | (1.08 | ) | $ | (1.07 | ) | $ | (1.18 | ) | $ | (0.07 | ) | ||||||||||||||||||||
Diluted | $ | (1.08 | ) | $ | (1.07 | ) | $ | (1.18 | ) | $ | (0.07 | ) | ||||||||||||||||||||
______________________________________________ | ||
1 |
Operating expense for the three months ended March 31, 2019 and 2018 includes non-recurring acquisition costs of $6.7 million ($4.7 million, net of taxes) and $28.3 million ($20.0 million, net of taxes), respectively. Operating expense for the six months ended March 31, 2019 and 2018 includes non-recurring acquisition costs of $15.6 million ($11.4 million, net of taxes) and $33.9 million ($23.9 million, net of taxes), respectively. |
|
2 |
Interest expense, financing costs, and other for the three months ended March 31, 2019 and 2018 includes non-recurring acquisition costs of $3.0 million ($2.2 million, net of taxes) and $6.3 million ($4.5 million, net of taxes), respectively. Interest expense, financing costs, and other for the six months ended March 31, 2019 and 2018 includes non-recurring acquisition costs of $6.1 million ($4.4 million, net of taxes) and $18.6 million ($13.2 million, net of taxes), respectively. |
|
3 |
Amounts for the three months ended March 31, 2019 and the three and six months ended March 31, 2018 are composed of $5.0 million in undeclared cumulative Preferred Stock dividends, as well as an additional $1.0 million of Preferred Stock dividends that had been declared and paid as of period end. Six months ended March 31, 2019 amount is composed of $5.0 million in undeclared cumulative Preferred Stock dividends, as well as an additional $7.0 million of Preferred Stock dividends that had been declared and paid as of period end. |
|
4 |
Basic net income (loss) per share is calculated by dividing net income (loss) attributable to common shareholders by the weighted-average number of common shares outstanding during the period, without consideration for common share equivalents or the conversion of Preferred Stock. Common share equivalents consist of the incremental common shares issuable upon the exercise of stock options and vesting of restricted stock unit awards. Diluted net income (loss) per common share is calculated by dividing net income (loss) attributable to common shareholders by the fully diluted weighted-average number of common shares outstanding during the period. The following table presents the components and calculations of basic and diluted net income (loss) per share for each period presented (in thousands, except share and per share amounts): |
|
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net income (loss) | $ | (68,086 | ) | $ | (66,655 | ) | $ | (68,979 | ) | $ | 941 | |||||
Dividends on preferred shares | 6,000 | 6,000 | 12,000 | 6,000 | ||||||||||||
Net income (loss) attributable to common shareholders | $ | (74,086 | ) | $ | (72,655 | ) | $ | (80,979 | ) | $ | (5,059 | ) | ||||
Undistributed income allocated to participating securities | – | – | – | – | ||||||||||||
Net income (loss) attributable to common shareholders – basic and diluted |
$ | (74,086 | ) | $ | (72,655 | ) | $ | (80,979 | ) | $ | (5,059 | ) | ||||
Weighted-average common shares outstanding – basic | 68,451,920 | 68,019,300 | 68,348,850 | 67,922,276 | ||||||||||||
Effect of common share equivalents | – | – | – | – | ||||||||||||
Weighted-average common shares outstanding – diluted | 68,451,920 | 68,019,300 | 68,348,850 | 67,922,276 | ||||||||||||
Net income (loss) per share – basic | $ | (1.08 | ) | $ | (1.07 | ) | $ | (1.18 | ) | $ | (0.07 | ) | ||||
Net income (loss) per share – diluted | $ | (1.08 | ) | $ | (1.07 | ) | $ | (1.18 | ) | $ | (0.07 | ) | ||||
BEACON ROOFING SUPPLY, INC. | ||||||||||||
Consolidated Balance Sheets | ||||||||||||
(Unaudited; In thousands) | ||||||||||||
March 31, | September 30, | March 31, | ||||||||||
2019 | 2018 | 2018 | ||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 645 | $ | 129,927 | $ | 16,000 | ||||||
Accounts receivable, net | 869,760 | 1,090,533 | 832,823 | |||||||||
Inventories, net | 1,031,183 | 936,047 | 1,005,577 | |||||||||
Prepaid expenses and other current assets | 332,100 | 244,360 | 240,315 | |||||||||
Total current assets | 2,233,688 | 2,400,867 | 2,094,715 | |||||||||
Property and equipment, net | 271,022 | 280,407 | 294,222 | |||||||||
Goodwill | 2,490,326 | 2,491,779 | 2,381,620 | |||||||||
Intangibles, net | 1,229,949 | 1,334,366 | 1,410,302 | |||||||||
Other assets, net | 1,243 | 1,243 | 1,511 | |||||||||
Total assets | $ | 6,226,228 | $ | 6,508,662 | $ | 6,182,370 | ||||||
Liabilities and Stockholders’ Equity | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 510,434 | $ | 880,872 | $ | 593,559 | ||||||
Accrued expenses | 453,889 | 611,539 | 348,050 | |||||||||
Current portions of long-term debt/obligations | 19,988 | 19,661 | 19,597 | |||||||||
Total current liabilities | 984,311 | 1,512,072 | 961,206 | |||||||||
Borrowings under revolving lines of credit, net | 416,614 | 92,442 | 424,528 | |||||||||
Long-term debt, net | 2,494,673 | 2,494,725 | 2,493,889 | |||||||||
Deferred income taxes, net | 110,064 | 106,994 | 91,101 | |||||||||
Long-term obligations under equipment financing and other, net | 8,527 | 13,639 | 18,313 | |||||||||
Other long-term liabilities | 5,702 | 5,290 | 10,617 | |||||||||
Total liabilities | 4,019,891 | 4,225,162 | 3,999,654 | |||||||||
Convertible preferred stock | 399,195 | 399,195 | 399,195 | |||||||||
Stockholders’ equity: | ||||||||||||
Common stock | 684 | 681 | 680 | |||||||||
Undesignated preferred stock | – | – | – | |||||||||
Additional paid-in capital | 1,073,243 | 1,067,040 | 1,056,248 | |||||||||
Retained earnings | 752,855 | 833,834 | 743,127 | |||||||||
Accumulated other comprehensive income (loss) | (19,640 | ) | (17,250 | ) | (16,534 | ) | ||||||
Total stockholders’ equity | 1,807,142 | 1,884,305 | 1,783,521 | |||||||||
Total liabilities and stockholders’ equity | $ | 6,226,228 | $ | 6,508,662 | $ | 6,182,370 | ||||||
BEACON ROOFING SUPPLY, INC. | |||||||
Consolidated Statements of Cash Flows | |||||||
(Unaudited; In thousands) | |||||||
Six Months Ended March 31, | |||||||
2019 | 2018 | ||||||
Operating Activities | |||||||
Net income (loss) | $ | (68,979 | ) | $ | 941 | ||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization | 138,832 | 81,092 | |||||
Stock-based compensation | 8,264 | 7,835 | |||||
Certain interest expense and other financing costs | 6,051 | 3,987 | |||||
Beneficial lease amortization | 1,145 | – | |||||
Loss on debt extinguishment | – | 1,725 | |||||
Gain on sale of fixed assets | (1,172 | ) | (319 | ) | |||
Deferred income taxes | 3,086 | (47,260 | ) | ||||
Changes in operating assets and liabilities, net of the effects of businesses acquired in the period: |
|||||||
Accounts receivable | 219,740 | 186,170 | |||||
Inventories | (96,052 | ) | (131,789 | ) | |||
Prepaid expenses and other assets | (85,320 | ) | 67,425 | ||||
Accounts payable and accrued expenses | (368,154 | ) | (130,695 | ) | |||
Other liabilities | 415 | 854 | |||||
Net cash provided by (used in) operating activities | (242,144 | ) | 39,966 | ||||
Investing Activities | |||||||
Purchases of property and equipment | (26,320 | ) | (24,833 | ) | |||
Acquisition of businesses, net | (163,973 | ) | (2,726,561 | ) | |||
Proceeds from the sale of assets | 1,428 | 413 | |||||
Net cash provided by (used in) investing activities | (188,865 | ) | (2,750,981 | ) | |||
Financing Activities | |||||||
Borrowings under revolving lines of credit | 1,880,684 | 1,530,667 | |||||
Repayments under revolving lines of credit | (1,557,615 | ) | (1,097,463 | ) | |||
Borrowings under term loan | – | 970,000 | |||||
Repayments under term loan | (4,850 | ) | (441,000 | ) | |||
Borrowings under senior notes | – | 1,300,000 | |||||
Payment of debt issuance costs | – | (67,723 | ) | ||||
Repayments under equipment financing facilities and other | (2,642 | ) | (5,643 | ) | |||
Proceeds from issuance of convertible preferred stock | – | 400,000 | |||||
Payment of stock issuance costs | – | (1,279 | ) | ||||
Payment of dividends on preferred stock | (12,000 | ) | (978 | ) | |||
Proceeds from issuance of common stock related to equity awards | 1,559 | 5,317 | |||||
Taxes paid related to net share settlement of equity awards | (3,617 | ) | (3,933 | ) | |||
Net cash provided by (used in) financing activities | 301,519 | 2,587,965 | |||||
Effect of exchange rate changes on cash and cash equivalents | 208 | 800 | |||||
Net increase (decrease) in cash and cash equivalents | (129,282 | ) | (122,250 | ) | |||
Cash and cash equivalents, beginning of period | 129,927 | 138,250 | |||||
Cash and cash equivalents, end of period | $ | 645 | $ | 16,000 | |||
BEACON ROOFING SUPPLY, INC. | ||||||||||||||||||||||||
Consolidated Sales by Product Line | ||||||||||||||||||||||||
(Unaudited; In thousands) | ||||||||||||||||||||||||
Consolidated Sales by Product Line | ||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | Change | ||||||||||||||||||||||
Net Sales | Mix % | Net Sales | Mix % | $ | % | |||||||||||||||||||
Residential roofing products | $ | 598,917 | 42.0 | % | $ | 581,834 | 40.8 | % | $ | 17,083 | 2.9 | % | ||||||||||||
Non-residential roofing products | 313,626 | 21.9 | % | 332,690 | 23.3 | % | (19,064 | ) | (5.7 | %) | ||||||||||||||
Complementary building products | 516,494 | 36.1 | % | 511,101 | 35.9 | % | 5,393 | 1.1 | % | |||||||||||||||
$ | 1,429,037 | 100.0 | % | $ | 1,425,625 | 100.0 | % | $ | 3,412 | 0.2 | % | |||||||||||||
Existing Market1 Sales by Product Line | ||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | Change | ||||||||||||||||||||||
Net Sales | Mix % | Net Sales | Mix % | $ | % | |||||||||||||||||||
Residential roofing products | $ | 598,795 | 42.2 | % | $ | 581,834 | 40.9 | % | $ | 16,961 | 2.9 | % | ||||||||||||
Non-residential roofing products | 313,591 | 22.1 | % | 332,651 | 23.3 | % | (19,060 | ) | (5.7 | %) | ||||||||||||||
Complementary building products | 506,602 | 35.7 | % | 510,622 | 35.8 | % | (4,020 | ) | (0.8 | %) | ||||||||||||||
$ | 1,418,988 | 100.0 | % | $ | 1,425,107 | 100.0 | % | $ | (6,119 | ) | (0.4 | %) | ||||||||||||
Existing Market1 Sales By Business Day2 | ||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | Change | ||||||||||||||||||||||
Net Sales | Mix % | Net Sales | Mix % | $ | % | |||||||||||||||||||
Residential roofing products | $ | 9,505 | 42.2 | % | $ | 9,091 | 40.9 | % | $ | 414 | 4.6 | % | ||||||||||||
Non-residential roofing products | 4,978 | 22.1 | % | 5,198 | 23.3 | % | (220 | ) | (4.2 | %) | ||||||||||||||
Complementary building products | 8,041 | 35.7 | % | 7,978 | 35.8 | % | 63 | 0.8 | % | |||||||||||||||
$ | 22,524 | 100.0 | % | $ | 22,267 | 100.0 | % | $ | 257 | 1.2 | % |
__________________________________________________ | ||
1 |
Excludes acquired branches that have not been under ownership for at least four fiscal quarters prior to the start of the second quarter of fiscal year 2019. |
|
2 |
There were 63 and 64 business days in the quarters ended March 31, 2019 and 2018, respectively. |
|
BEACON ROOFING SUPPLY, INC. | ||||||||||||||||||||||||
Consolidated Sales by Product Line | ||||||||||||||||||||||||
(Unaudited; In thousands) | ||||||||||||||||||||||||
Consolidated Sales by Product Line | ||||||||||||||||||||||||
Six Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | Change | ||||||||||||||||||||||
Net Sales | Mix % | Net Sales | Mix % | $ | % | |||||||||||||||||||
Residential roofing products | $ | 1,323,780 | 42.0 | % | $ | 1,166,361 | 45.8 | % | $ | 157,419 | 13.5 | % | ||||||||||||
Non-residential roofing products | 729,939 | 23.2 | % | 659,431 | 25.9 | % | 70,508 | 10.7 | % | |||||||||||||||
Complementary building products | 1,096,994 | 34.8 | % | 721,812 | 28.3 | % | 375,182 | 52.0 | % | |||||||||||||||
$ | 3,150,713 | 100.0 | % | $ | 2,547,604 | 100.0 | % | $ | 603,109 | 23.7 | % | |||||||||||||
Existing Market1 Sales by Product Line | ||||||||||||||||||||||||
Six Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | Change | ||||||||||||||||||||||
Net Sales | Mix % | Net Sales | Mix % | $ | % | |||||||||||||||||||
Residential roofing products | $ | 971,124 | 52.7 | % | $ | 945,947 | 51.8 | % | $ | 25,177 | 2.7 | % | ||||||||||||
Non-residential roofing products | 524,728 | 28.5 | % | 531,956 | 29.1 | % | (7,228 | ) | (1.4 | %) | ||||||||||||||
Complementary building products | 345,553 | 18.8 | % | 348,509 | 19.1 | % | (2,956 | ) | (0.8 | %) | ||||||||||||||
$ | 1,841,405 | 100.0 | % | $ | 1,826,412 | 100.0 | % | $ | 14,993 | 0.8 | % | |||||||||||||
Existing Market1 Sales By Business Day2 | ||||||||||||||||||||||||
Six Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | Change | ||||||||||||||||||||||
Net Sales | Mix % | Net Sales | Mix % | $ | % | |||||||||||||||||||
Residential roofing products | $ | 7,769 | 52.7 | % | $ | 7,568 | 51.8 | % | $ | 201 | 2.7 | % | ||||||||||||
Non-residential roofing products | 4,198 | 28.5 | % | 4,256 | 29.1 | % | (58 | ) | (1.4 | %) | ||||||||||||||
Complementary building products | 2,764 | 18.8 | % | 2,788 | 19.1 | % | (24 | ) | (0.8 | %) | ||||||||||||||
$ | 14,731 | 100.0 | % | $ | 14,612 | 100.0 | % | $ | 119 | 0.8 | % |
__________________________________________________ | ||
1 |
Excludes acquired branches that have not been under ownership for |
|
2 |
There were 125 business days in each of the six month periods |
|
BEACON ROOFING SUPPLY, INC. | ||||||||||||||||||||||||||||||||
Adjusted Net Income (Loss) and Adjusted EPS1 |
||||||||||||||||||||||||||||||||
(Unaudited; In thousands, except per share amounts) | ||||||||||||||||||||||||||||||||
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||||||||
Amount |
Per |
Amount |
Per |
Amount |
Per |
Amount |
Per |
|||||||||||||||||||||||||
Net income (loss) | $ | (68,086 | ) | $ | (0.99 | ) | $ | (66,655 | ) | $ | (0.98 | ) | $ | (68,979 | ) | $ | (1.01 | ) | $ | 941 | $ | 0.01 | ||||||||||
Dividends on preferred shares | 6,000 | 0.09 | 6,000 | 0.09 | 12,000 | 0.18 | 6,000 | 0.08 | ||||||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | (74,086 | ) | $ | (1.08 | ) | $ | (72,655 | ) | $ | (1.07 | ) | $ | (80,979 | ) | $ | (1.18 | ) | $ | (5,059 | ) | $ | (0.07 | ) | ||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Acquisition costs4 | 43,664 | 0.64 | 50,604 | 0.74 | 91,057 | 1.33 | 76,237 | 1.12 | ||||||||||||||||||||||||
Effects of tax reform5 | (462 | ) | (0.01 | ) | (1,491 | ) | (0.02 | ) | (462 | ) | (0.01 | ) | (47,983 | ) | (0.71 | ) | ||||||||||||||||
Adjusted Net Income (Loss) | $ | (30,884 | ) | $ | (0.45 | ) | $ | (23,542 | ) | $ | (0.35 | ) | $ | 9,616 | $ | 0.14 | $ | 23,195 | $ | 0.34 |
____________________________________________ | ||
1 |
Adjusted Net Income (Loss) is defined as net income that excludes |
|
2 |
The weighted-average share count utilized in the calculation of |
|
3 |
The weighted-average share count utilized in the calculation of |
|
4 |
Three months ended March 31, 2019 amount is composed of $9.7 |
|
5 |
Impact of the Tax Cuts and Jobs Act of 2017. |
|
We use Adjusted Net Income (Loss) and Adjusted EPS to evaluate financial performance, analyze the underlying trends in our business and establish operational goals and forecasts that are used when allocating resources. |
||
We believe that Adjusted Net Income (Loss) and Adjusted EPS are useful measures because they permit investors to better understand changes in underlying operating performance over comparative periods by providing financial results that are unaffected by cyclical variances that can be driven by items such as investment activity or purchase accounting adjustments. |
||
While we believe Adjusted Net Income (Loss) and Adjusted EPS are useful to investors when evaluating our business, they are not prepared and presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), and therefore should be considered supplemental in nature. You should not consider Adjusted Net Income (Loss) or Adjusted EPS in isolation or as a substitute for net income and net income per share or diluted earnings per share calculated in accordance with GAAP. In addition, Adjusted Net Income (Loss) and Adjusted EPS may have material limitations and may differ from similarly titled measures presented by other companies. |
||
BEACON ROOFING SUPPLY, INC. | ||||||||||||||||
Adjusted EBITDA1 |
||||||||||||||||
(Unaudited; In thousands) | ||||||||||||||||
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net income (loss) | $ | (68,086 | ) | $ | (66,655 | ) | $ | (68,979 | ) | $ | 941 | |||||
Acquisition costs2 | 6,687 | 28,301 | 15,605 | 33,870 | ||||||||||||
Interest expense, net | 41,815 | 41,763 | 81,631 | 65,279 | ||||||||||||
Income taxes | (26,996 | ) | (30,313 | ) | (26,210 | ) | (71,381 | ) | ||||||||
Depreciation and amortization | 69,210 | 54,188 | 138,832 | 81,092 | ||||||||||||
Stock-based compensation | 4,807 | 4,376 | 8,264 | 7,835 | ||||||||||||
Adjusted EBITDA | $ | 27,437 | $ | 31,660 | $ | 149,143 | $ | 117,636 | ||||||||
Adjusted EBITDA as a % of net sales | 1.9 | % | 2.2 | % | 4.7 | % | 4.6 | % |
Contacts
Beacon Roofing Supply, Inc.
Joseph Nowicki, Executive VP & CFO
571-323-3939
[email protected]
Warning: Undefined array key 0 in /home/grassnews/public_html/wp-content/themes/zox-news/parts/post-single.php on line 493
Warning: Attempt to read property "cat_ID" on null in /home/grassnews/public_html/wp-content/themes/zox-news/parts/post-single.php on line 493
Cannabis
Medical Cannabis Market Report 2024-2030: Asia-Pacific Set to Witness Robust Growth, Driven by R&D Discovery Initiatives
Cannabis
Rubicon Organics Reports Q1 2024 Financial Results
SCHWAZZE
Schwazze Announces First Quarter 2024 Financial Results
Schwazze Management to Host Conference Call Today at 5:00 p.m. Eastern Time
DENVER, May 15, 2024 /PRNewswire/ — Medicine Man Technologies, Inc., operating as Schwazze, (OTCQX: SHWZ) (Cboe CA: SHWZ) (“Schwazze” or the “Company”), today announced financial and operational results for the first quarter ended March 31, 2024.
“We delivered another period of revenue growth in Q1 as we further refined our retail strategy while contending with the prolonged competitive challenges in Colorado and New Mexico,” said Forrest Hoffmaster, Interim CEO of Schwazze. “Throughout the quarter, we continued to sharpen our pricing and promotional efforts while enhancing the in-store experience, widening assortment, improving in-stock position, and advancing our loyalty program to attract and retain new customers. We also strengthened our wholesale business with quarter-over-quarter growth, while surpassing 30% total door penetration across both states.”
“The Colorado market remains highly competitive with more than 680 active recreational licenses, underscoring the importance of delivering an exceptional customer experience and fully integrated retail support program. Although retail pricing has recently stabilized, Colorado sales in Q1 were down 10% year-over-year due to lower volumes. Nonetheless, we significantly outpaced the market as our sales were up 9%, demonstrating the effectiveness of our operating playbook to compete in challenging environments. We expect to continue driving improvements in customer acquisition, retention, and loyalty as we further increase market share in the state.”
“In New Mexico, the proliferation of new licenses continued to outpace state cannabis sales as store count in Q1 increased 31% year-over-year while the market grew only 13%. In addition to pricing and promotional efforts, we’ve focused on driving traffic into our stores by expanding assortment with high quality flower and delivering an elevated customer experience. The New Mexico regulatory body has also increased its license enforcement efforts in recent months, contributing to more than 70 store closures and a 33% sequential decrease in net new store openings in the first quarter. We will continue to support the New Mexico Cannabis Control Division as it develops its regulatory framework.”
“Over the past four years we have rapidly scaled our footprint through 13 acquisitions, building a leading retail presence in both Colorado and New Mexico. We are beginning to see positive momentum from our pricing and promotional strategy and will remain focused on driving operating efficiencies while further optimizing our assets as we consolidate cultivation facilities and eliminate underperforming stores that do not meet our high-margin thresholds. We believe these initiatives, coupled with our operating playbook and strict cost controls, will enable us to return to stronger levels of profitability moving forward.”
First Quarter 2024 Financial Summary
$ in Thousands USD |
Q1 2024 |
Q4 2023 |
Q1 2023 |
Total Revenue |
$41,601 |
$43,325 |
$40,001 |
Gross Profit |
$17,934 |
$7,034[1] |
$21,849 |
Operating Expenses |
$20,643 |
$23,276 |
$16,199 |
Income (Loss) from Operations |
$(2,709) |
$(16,242) |
$5,650 |
Adjusted EBITDA[2] |
$7,341 |
$10,953 |
$14,525 |
Operating Cash Flow |
$(3,700) |
$3,452 |
$(880) |
Recent Highlights
- Announced the grand opening of a medical and recreational dispensary in March under the Everest Apothecary banner in Las Cruces, New Mexico, increasing the Company’s retail footprint to 34 stores across the state.
- Increased wholesale penetration in the first quarter to more than 30% of total doors in Colorado and New Mexico.
- Lowell Herb Co. pre-roll sales increased more than 3x quarter-over-quarter in Colorado, where it continues to be the #1 pre-roll in the state.
- Wana gummy sales up more than 2x quarter-over-quarter in New Mexico.
First Quarter 2024 Financial Results
Total revenue in the first quarter of 2024 increased 4% to $41.6 million compared to $40.0 million for the same quarter last year. The increase was primarily due to growth from new stores compared to the prior year period, partially offset by continued pricing pressure and the proliferation of new licenses in New Mexico.
Gross profit for the first quarter of 2024 was $17.9 million or 43.1% of total revenue, compared to $21.8 million or 54.6% of total revenue for the same quarter last year. The decrease in gross margin was primarily driven by the aforementioned pricing pressure in New Mexico, as well as higher medical sales mix in Colorado.
____________________________ |
1 Q4 2023 Gross Profit includes one-time, non-cash inventory adjustments of approximately $13.1 million comprised of $3.1 million of product consolidation, obsolescence, and shrinkage expenses, $4.3 million of net realizable value adjustments, and $5.8 million of fair value adjustments on acquired inventory in New Mexico in 2023. |
Operating expenses for the first quarter of 2024 were $20.6 million compared to $16.2 million for the same quarter last year. The year-ago period benefitted from a payroll tax credit of $3.9M. The remaining increase was primarily driven by personnel expenses and four-wall SG&A costs associated with 21 additional stores in Colorado and New Mexico that are still ramping.
Loss from operations for the first quarter of 2024 was $2.7 million compared to income from operations of $5.6 million in the same quarter last year. Net loss was $16.1 million for the first quarter of 2024 compared to net income of $1.7 million for the same quarter last year.
Adjusted EBITDA for the first quarter of 2024 was $7.3 million compared to $14.5 million for the same quarter last year. The decrease in Adjusted EBITDA was primarily driven by lower gross margin and higher operating expenses associated with the 21 additional stores that are still ramping.
As of March 31, 2024, cash and cash equivalents were $13.2 million compared to $19.2 million on December 31, 2023. Total debt as of March 31, 2024, was $159.7 million compared to $156.8 million on December 31, 2023.
Conference Call
The Company will conduct a conference call today, May 15, 2024, at 5:00 p.m. Eastern time to discuss its results for the first quarter ended March 31, 2024.
Schwazze management will host the conference call, followed by a question-and-answer period. Interested parties may submit questions to the Company prior to the call by emailing [email protected].
Date: Wednesday, May 15, 2024
Time: 5:00 p.m. Eastern time
Toll-free dial-in: (888) 664-6383
International dial-in: (416) 764-8650
Conference ID: 84167910
Webcast: SHWZ Q1 2024 Earnings Call
The conference call will also be broadcast live and available for replay on the investor relations section of the Company’s website at https://ir.schwazze.com.
Toll-free replay number: (888) 390-0541
International replay number: (416) 764-8677
Replay ID: 167910
If you have any difficulty registering or connecting with the conference call, please contact Elevate IR at (720) 330-2829.
About Schwazze
Schwazze (OTCQX: SHWZ) (Cboe CA: SHWZ) is building a premier vertically integrated regional cannabis company with assets in Colorado and New Mexico and will continue to explore taking its operating system to other states where it can develop a differentiated regional leadership position. Schwazze is the parent company of a portfolio of leading cannabis businesses and brands spanning seed to sale.
Schwazze is anchored by a high-performance culture that combines customer-centric thinking and data science to test, measure, and drive decisions and outcomes. The Company’s leadership team has deep expertise in retailing, wholesaling, and building consumer brands at Fortune 500 companies as well as in the cannabis sector.
Medicine Man Technologies, Inc. was Schwazze’s former operating trade name. The corporate entity continues to be named Medicine Man Technologies, Inc. Schwazze derives its name from the pruning technique of a cannabis plant to enhance plant structure and promote healthy growth. To learn more about Schwazze, visit https://schwazze.com/.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include financial outlooks; any projections of net sales, earnings, or other financial items; any statements of the strategies, plans and objectives of our management team for future operations; expectations in connection with the Company’s previously announced business plans; any statements regarding future economic conditions or performance; and statements regarding the intent, belief or current expectations of our management team. Such statements may be preceded by the words “may,” “will,” “could,” “would,” “should,” “expect,” “intends,” “plans,” “strategy,” “prospects,” “anticipate,” “believe,” “approximately,” “estimate,” “predict,” “project,” “potential,” “continue,” “ongoing,” or the negative of these terms or other words of similar meaning in connection with a discussion of future events or future operating or financial performance, although the absence of these words does not necessarily mean that a statement is not forward-looking. We have based our forward-looking statements on management’s current expectations and assumptions about future events and trends affecting our business and industry. Although we do not make forward-looking statements unless we believe we have a reasonable basis for doing so, we cannot guarantee their accuracy. Therefore, forward-looking statements are not guarantees of future events or performance, are based on certain assumptions, and are subject to various known and unknown risks and uncertainties, many of which are beyond the Company’s control and cannot be predicted or quantified. Consequently, actual events and results may differ materially from those expressed or implied by such forward-looking statements. Such risks and uncertainties include, without limitation, risks and uncertainties associated with (i) regulatory limitations on our products and services and the uncertainty in the application of federal, state, and local laws to our business, and any changes in such laws; (ii) our ability to manufacture our products and product candidates on a commercial scale on our own or in collaboration with third parties; (iii) our ability to identify, consummate, and integrate anticipated acquisitions; (iv) general industry and economic conditions; (v) our ability to access adequate capital upon terms and conditions that are acceptable to us; (vi) our ability to pay interest and principal on outstanding debt when due; (vii) volatility in credit and market conditions; (viii) the loss of one or more key executives or other key employees; and (ix) other risks and uncertainties related to the cannabis market and our business strategy. More detailed information about the Company and the risk factors that may affect the realization of forward-looking statements is set forth in the Company’s filings with the Securities and Exchange Commission (SEC), including the Company’s Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q. Investors and security holders are urged to read these documents free of charge on the SEC’s website at http://www.sec.gov. The Company assumes no obligation to publicly update or revise its forward-looking statements as a result of new information, future events or otherwise except as required by law.
Investor Relations Contact
Sean Mansouri, CFA or Aaron D’Souza
Elevate IR
(720) 330-2829
[email protected]
MEDICINE MAN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
For the Periods Ended March 31, 2024 and December 31, 2023
Expressed in U.S. Dollars
March 31, |
December 31, |
||||
2024 |
2023 |
||||
ASSETS
|
|||||
Current Assets |
|||||
Cash & Cash Equivalents |
$ |
13,151,317 |
$ |
19,248,932 |
|
Accounts Receivable, net of Allowance for Doubtful Accounts |
3,356,032 |
4,261,159 |
|||
Inventory |
26,382,184 |
25,787,793 |
|||
Marketable Securities, net of Unrealized Loss of $347,516 and Loss of $1,816, respectively |
108,583 |
456,099 |
|||
Prepaid Expenses & Other Current Assets |
3,502,310 |
3,914,064 |
|||
Total Current Assets |
46,500,426 |
53,668,047 |
|||
Non-Current Assets |
|||||
Fixed Assets, net Accumulated Depreciation of $10,061,700 and $8,741,782, respectively |
31,326,000 |
31,113,630 |
|||
Investments |
2,000,000 |
2,000,000 |
|||
Investments Held for Sale |
– |
202,111 |
|||
Goodwill |
67,492,705 |
67,499,199 |
|||
Intangible Assets, net Accumulated Amortization of $36,483,160 and $32,706,765, respectively |
162,391,482 |
166,167,877 |
|||
Other Non-Current Assets |
1,328,187 |
1,263,837 |
|||
Operating Lease Right of Use Assets |
34,575,832 |
34,233,142 |
|||
Deferred Tax Assets, net |
992,144 |
1,996,489 |
|||
Total Non-Current Assets |
300,106,350 |
304,476,285 |
|||
Total Assets |
$ |
346,606,776 |
$ |
358,144,332 |
|
LIABILITIES & STOCKHOLDERS’ EQUITY
|
|||||
Current Liabilities |
|||||
Accounts Payable |
$ |
9,443,233 |
$ |
13,341,561 |
|
Accrued Expenses |
8,106,618 |
7,774,691 |
|||
Derivative Liabilities |
1,319,845 |
638,020 |
|||
Lease Liabilities – Current |
5,186,316 |
4,922,724 |
|||
Current Portion of Long Term Debt |
29,579,713 |
3,547,011 |
|||
Income Taxes Payable |
28,235,039 |
25,232,782 |
|||
Total Current Liabilities |
81,870,764 |
55,456,789 |
|||
Non-Current Liabilities |
|||||
Long Term Debt, net of Debt Discount & Issuance Costs |
130,120,753 |
153,262,203 |
|||
Lease Liabilities – Non-Current |
30,735,072 |
30,133,452 |
|||
Total Non-Current Liabilities |
160,855,825 |
183,395,655 |
|||
Total Liabilities |
$ |
242,726,589 |
$ |
238,852,444 |
|
Stockholders’ Equity |
|||||
Preferred Stock, $0.001 Par Value. 10,000,000 Shares Authorized; 82,185 Shares Issued and |
|||||
82,185 Outstanding as of March 31, 2024 and 85,534 Shares Issued and 85,534 Outstanding as of |
|||||
December 31, 2023. |
82 |
86 |
|||
Common Stock, $0.001 Par Value. 250,000,000 Shares Authorized; 79,168,539 Shares Issued |
|||||
and 78,248,389 Shares Outstanding as of March 31, 2024 and 74,888,392 Shares Issued |
|||||
and 73,968,242 Shares Outstanding as of December 31, 2023. |
79,169 |
74,888 |
|||
Additional Paid-In Capital |
202,677,665 |
202,040,968 |
|||
Accumulated Deficit |
(96,843,602) |
(80,790,927) |
|||
Common Stock Held in Treasury, at Cost, 920,150 Shares Held as of March 31, 2024 and |
|||||
920,150 Shares Held as of December 31, 2023. |
(2,033,127) |
(2,033,127) |
|||
Total Stockholders’ Equity |
103,880,187 |
119,291,888 |
|||
Total Liabilities & Stockholders’ Equity |
$ |
346,606,776 |
$ |
358,144,332 |
MEDICINE MAN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND (LOSS)
For the Periods Ended March 31, 2024 and 2023
Expressed in U.S. Dollars
For the Three Months Ended |
|||||
March 31, |
|||||
2024 |
2023 |
||||
(Unaudited) |
(Unaudited) |
||||
Operating Revenues |
|||||
Retail |
$ |
37,633,252 |
$ |
35,820,111 |
|
Wholesale |
3,898,320 |
4,058,925 |
|||
Other |
69,421 |
121,900 |
|||
Total Revenue |
41,600,993 |
40,000,936 |
|||
Total Cost of Goods & Services |
23,667,319 |
18,152,163 |
|||
Gross Profit |
17,933,674 |
21,848,773 |
|||
Operating Expenses |
|||||
Selling, General and Administrative Expenses |
11,835,818 |
10,100,934 |
|||
Professional Services |
1,671,881 |
1,187,364 |
|||
Salaries |
6,880,988 |
4,695,971 |
|||
Stock Based Compensation |
253,916 |
214,544 |
|||
Total Operating Expenses |
20,642,603 |
16,198,813 |
|||
Income from Operations |
(2,708,929) |
5,649,960 |
|||
Other Income (Expense) |
|||||
Interest Expense, net |
(8,307,369) |
(7,745,854) |
|||
Unrealized Gain (Loss) on Derivative Liabilities |
(681,825) |
8,501,685 |
|||
Other Loss |
10,500 |
– |
|||
Loss on Investment |
(33,382) |
– |
|||
Unrealized Gain on Investment |
(347,516) |
1,816 |
|||
Total Other Income (Expense) |
(9,359,592) |
757,647 |
|||
Pre-Tax Net Income (Loss) |
(12,068,521) |
6,407,607 |
|||
Provision for Income Taxes |
3,984,154 |
4,662,178 |
|||
Net Income (Loss) |
$ |
(16,052,675) |
$ |
1,745,429 |
|
Less: Accumulated Preferred Stock Dividends for the Period |
(2,155,259) |
(2,029,394) |
|||
Net Income (Loss) Attributable to Common Stockholders |
$ |
(18,207,934) |
$ |
(283,965) |
|
Earnings (Loss) per Share Attributable to Common Stockholders |
|||||
Basic Earnings (Loss) per Share |
$ |
(0.24) |
$ |
(0.01) |
|
Diluted Earnings (Loss) per Share |
$ |
(0.24) |
$ |
(0.06) |
|
Weighted Average Number of Shares Outstanding – Basic |
76,006,932 |
55,835,501 |
|||
Weighted Average Number of Shares Outstanding – Diluted |
76,006,932 |
101,608,278 |
|||
Comprehensive Income (Loss) |
$ |
(16,052,675) |
$ |
1,745,429 |
MEDICINE MAN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Periods Ended March 31, 2024 and 2023
Expressed in U.S. Dollars
For the Three Months Ended |
|||||
March 31, |
|||||
2024 |
2023 |
||||
(Unaudited) |
(Unaudited) |
||||
Cash Flows from Operating Activities: |
|||||
Net Income (Loss) for the Period |
$ |
(16,052,675) |
$ |
1,745,429 |
|
Adjustments to Reconcile Net Income (Loss) to Cash for Operating Activities |
|||||
Depreciation & Amortization |
5,096,314 |
6,151,395 |
|||
Non-Cash Interest Expense |
1,031,431 |
991,184 |
|||
Non-Cash Lease Expense |
2,871,226 |
2,251,459 |
|||
Deferred Taxes |
1,004,345 |
(637,225) |
|||
Loss on Investment |
202,111 |
– |
|||
Change in Derivative Liabilities |
681,825 |
(8,501,685) |
|||
Amortization of Debt Issuance Costs |
421,512 |
421,513 |
|||
Amortization of Debt Discount |
2,303,246 |
1,999,933 |
|||
(Gain) Loss on Investments, net |
347,516 |
(1,816) |
|||
Stock Based Compensation |
640,974 |
214,544 |
|||
Changes in Operating Assets & Liabilities (net of Acquired Amounts): |
|||||
Accounts Receivable |
905,127 |
(118,181) |
|||
Inventory |
(587,900) |
(3,023,251) |
|||
Prepaid Expenses & Other Current Assets |
411,754 |
(3,036,801) |
|||
Other Assets |
(64,350) |
360,674 |
|||
Change in Operating Lease Liabilities |
(2,348,703) |
(1,531,765) |
|||
Accounts Payable & Other Liabilities |
(3,566,401) |
(3,464,671) |
|||
Income Taxes Payable |
3,002,257 |
5,299,403 |
|||
Net Cash Provided by (Used in) Operating Activities |
(3,700,390) |
(879,861) |
|||
Cash Flows from Investing Activities: |
|||||
Collection of Notes Receivable |
– |
10,631 |
|||
Purchase of Fixed Assets |
(1,532,287) |
(2,913,394) |
|||
Net Cash Provided by (Used in) Investing Activities |
(1,532,287) |
(2,902,763) |
|||
Cash Flows from Financing Activities: |
|||||
Payment on Notes Payable |
(864,938) |
– |
|||
Net Cash Provided by (Used in) Financing Activities |
(864,938) |
– |
|||
Net (Decrease) in Cash & Cash Equivalents |
(6,097,615) |
(3,782,624) |
|||
Cash & Cash Equivalents at Beginning of Period |
19,248,932 |
38,949,253 |
|||
Cash & Cash Equivalents at End of Period |
$ |
13,151,317 |
$ |
35,166,628 |
|
Supplemental Disclosure of Cash Flow Information: |
|||||
Cash Paid for Interest |
$ |
4,515,205 |
$ |
6,540,748 |
MEDICINE MAN TECHNOLOGIES, INC.
ADJUSTED EBITDA RECONCILIATION (NON-GAAP)
For the Periods Ended March 31, 2024 and 2023
Expressed in U.S. Dollars
For the Three Months Ended |
|||||
March 31, |
|||||
2024 |
2023 |
||||
Net Income (Loss) |
$ |
(16,052,675) |
$ |
1,745,429 |
|
Interest Expense, net |
8,307,369 |
7,745,854 |
|||
Provision for Income Taxes |
3,984,154 |
4,662,178 |
|||
Other (Income) Expense, net of Interest Expense |
1,052,223 |
(8,503,501) |
|||
Depreciation & Amortization |
5,618,834 |
6,612,814 |
|||
Earnings Before Interest, Taxes, Depreciation and |
|||||
Amortization (EBITDA) (non-GAAP) |
$ |
2,909,905 |
$ |
12,262,774 |
|
Non-Cash Stock Compensation |
253,916 |
214,544 |
|||
Deal Related Expenses |
637,761 |
1,195,802 |
|||
Capital Raise Related Expenses |
20,760 |
35,068 |
|||
Severance |
484,561 |
118,436 |
|||
Retention Program Expenses |
807,500 |
280,632 |
|||
Pre-Operating & Dark Carry Expenses |
1,053,837 |
391,917 |
|||
One-Time Legal Settlements |
417,653 |
– |
|||
Other Non-Recurring Items |
754,751 |
25,707 |
|||
Adjusted EBITDA (non-GAAP) |
$ |
7,340,644 |
$ |
14,524,880 |
|
Revenue |
41,600,993 |
40,000,936 |
|||
Adjusted EBITDA Percent |
17.6 % |
36.3 % |
View original content:https://www.prnewswire.co.uk/news-releases/schwazze-announces-first-quarter-2024-financial-results-302146858.html
-
Cannabis1 week ago
Mikra Announces Partnership with Virun NutraBiosciences Inc. and Releases CELLF 2.0
-
Cannabis1 week ago
IM Cannabis Reports First Quarter Financial Results
-
Innocan1 week ago
Innocan Pharma Reports Breakthrough in a Pre-Clinical Trial: Liposomal-CBD Injection Restores Mobility to an Amputee Female Donkey
-
Cannabis5 days ago
Global Legal Marijuana Strategic Business Report 2024: A $125+ Billion Market by 2030 Featuring Aphria, Aurora Cannabis, Beacon Medical, Canopy Growth, Cronos, OrganiGram, Tikun Olam, Tilray, Wayland
-
Cannabis5 days ago
Avicanna Announces Results of Study in Patients with Epidermolysis Bullosa
-
Cannabis4 days ago
North America Legal Cannabis Industry Report 2024: Market to Grow at a CAGR of 26.65% During 2023-2032, Bank Loans Boosting Business Growth
-
Cannabis3 days ago
Polyethylene Films Packaging Market Size to Worth USD 139.98 Bn by 2032
-
SCHWAZZE3 days ago
Schwazze Announces First Quarter 2024 Financial Results