CbdMD Reports Second Quarter Results
CbdMD Reports Second Quarter Results
cbdMD's new line of functional mushroom products, ATRx, launches into national retailer
cbdMD的新系列功能蘑菇产品ATRx已经在全国零售商上线了
Charlotte, North Carolina--(Newsfile Corp. - May 15, 2024) - cbdMD, Inc. (NYSE American: YCBD) (NYSE American: YCBDpA), one of the nation's leading and most highly trusted and recognized CBD companies, and operator of the leading CBD brands cbdMD and Paw CBD, along with its new functional mushroom brand ATRx Labs today announced its financial results for the March 31, 2024 second quarter of fiscal 2024 year end.
2024年5月15日,美国北卡罗莱纳州夏洛特--(Newsfile Corp. - 2024年5月15日)--cbdMD股份有限公司,它是美国市场领先的CBD公司之一,也是最受欢迎和最受信任的CBD公司之一,管理着业内领先的CBD品牌。(纽交所美国:YCBD)(纽交所美国:YCBDpA)今天宣布了2024年3月31日第二财季的财务业绩。该通知对公司普通股股票(“普通股”)或A系列优先股票(“优先股”)的上市没有直接影响,在计划期间,普通股和优先股将继续在纽交所美国上市和交易,但是将被添加一个“BC”标志,表示普通股和优先股的状态为“不符合标准”。该通知不影响公司的经营业务或其在美国证券交易委员会的报告要求。该公司已经开始准备其截至2024年7月5日的计划提交给纽交所美国。如果纽交所美国接受计划,公司将能够在计划期间继续上市,并将受到纽交所美国工作人员的持续定期审查。如果未提交计划,未被纽交所美国接受计划或被接受但未能在2025年12月5日之前符合持续上市标准,或计划期间未能与计划一致取得进展,公司将按照纽交所美国公司指南中规定的摘牌程序受到处理。该公司专注于实现正面净收入,并已经宣布将在2024年8月前实施重大成本削减。该公司致力于进行交易或交易,在未来实现符合纽交所美国的要求,包括但不限于寻求股东批准转换优先股及其应计红利,截至2024年3月31日的负债总额为270万美元。在某些优先股转换提案下,应计红利将移入股权并增加公司的股东权益。但是,无法保证公司能够在所需的时间内实现符合纽交所美国的持续上市标准。尽管与2023年3月31日结束的2023财年第二季度的140万美元相比,2024年第二财季的运营亏损同比略有增加,为150万美元,但管理层认为最近实施的费用削减措施有望为下半财年创造巨大的节省。
While year-over-year operational losses showed a slight increase from $1.4 million in the second quarter of fiscal 2023 ending March 31, 2023 to $1.5 million in second fiscal quarter 2024, management believes recently implemented expense reductions are poised to generate significant savings in the second half of the fiscal year.
“转型不总是线性的,虽然我们2024年第二财季的结果没有达到我们的目标,但我们相信我们实施的运营变革将推动我们向前发展,”cbdMD的CEO兼CFO罗南·肯尼迪说道。“我们尤其为我们的ATRx铂金系列在GNC的全国推出而感到兴奋,这不仅扩大了我们的市场份额,也证明了我们扩展到功能蘑菇的合理性。”
"Transformation is not always linear, and while our second fiscal quarter 2024 results fell short of our ambitions, we believe the operational changes we've enacted are set to propel us forward," remarked Ronan Kennedy, cbdMD's CEO & CFO. "We're particularly excited about our ATRx Platinum line national rollout at GNC, which not only broadens our market presence but also validates our expansion into functional mushrooms."
为了应对财务问题,cbdMD实行了积极的成本削减措施,预计到8月将实现约240万美元的年节省。这些措施包括减少非必要的员工人数,消除非关键性开支,重新协商供应商合同,通过签订终止行政总部租约的协议将其行政办公室与其仓库设施合并。这些努力预计将每季度将相关费用降低约60万美元,为公司在未来季度实现正现金流打下基础。
In response to financial challenges, cbdMD has executed aggressive cost-cutting measures, projecting approximately $2.4 million in annualized savings that should be realized by August. These measures include reducing non-essential staff numbers, eliminating non-critical expenses, renegotiating vendor contracts, and consolidating its executive offices with its warehouse facility by entering into agreements to terminate its executive headquarters lease. These efforts are expected to reduce related expenses by approximately $0.6 million per quarter, positioning the company to potentially achieve positive cash flow in the upcoming quarters.
肯尼迪补充说:“我们的股东已经阐明了利润至关重要的立场。他们的意见进一步推动了我们做出艰难但关键的决定,使我们在本财年结束时为成功打下基础。目前营收处于超过2024财年第一季度的趋势,我们对在当前财务周期取得重大进展持乐观态度。”
Kennedy added, "Our shareholders have spoken: profitability is imperative. Their input has further fueled our commitment to making tough yet crucial decisions, setting us up for success by the fiscal year's end. With revenues currently on pace for third fiscal quarter 2024 to surpass those of the March 2024 quarter, we are optimistic about making significant strides in this current fiscal period."
2024财年第二季度的财务亮点:
Financial Highlights from our Second Quarter of Fiscal 2024:
3月31日,2024年第一季度的销售净额为440万美元,相比较于去年同期的620万美元减少了30%。在截至2024年3月的6个月中,净销售额为980万美元,而去年同期为1230万美元。
- Net sales totaled $4.4 million for the March 31, 2024 quarter or a decrease of 30% compared to $6.2 million for the prior year comparative fiscal quarter. For the six months ended March 2024, Net sales totaled $9.8 million as compared to $12.3 million for the prior year period.
- 我们在2024财年第二季度的直销(DTC)净销售额为360万美元,占总净销售额的82.8%,相比2023财年第一季度下降26%。
- We reported direct to consumer (DTC) net sales of $3.6 million or 82.8% of total net sales in the second quarter of fiscal 2024, a decrease from $4.9 million, or 26% from first quarter of fiscal 2023.
- 我们在2024财年第二季度的批发净销售额为75万美元,较2023财年第二季度下降44%。
- We reported wholesale net sales of $0.75 million in the second quarter of fiscal 2024, a decrease from $1.3 million, or 44% from second quarter of fiscal 2023.
- 在该季度中,我们为一位批发客户发行了价值44万美元的信用,该信用与2022年3月发货的100万美元订单有关。
- During the quarter we incurred a $0.44 million credit issued to a wholesale customer related to related to the $1 million order shipped during the March 2022 quarter.
- Our gross profit for the quarter totaled 59% in compared to 64% in the second quarter of fiscal 2023, mostly due to the issued credit.
- 我们该季度的毛利润总额比2023年第二财季的64%下降至59%,主要是由于发行信用。
- 我们该季度的业务亏损为150万美元,与2023年第二财季的业务亏损140万美元相比,基本持平。
- Our loss from operations was $1.5 million during the second quarter of fiscal 2024 as compared to a loss of $1.4 million in second quarter of fiscal 2023.
- 2024年第二财季归属于普通股股东的净亏损约为400万美元,每股1.35美元,而2023年第二财季的净亏损约为230万美元,每股1.74美元。2024年第二季度的减少主要是由于与本季度发行的债券可转换负债的潜在债务相关的140万美元非现金偶发负债的增加以及公司股价从发行到2024年3月31日的相应增加导致。
- Net loss attributable to common shareholders for second quarter of 2024 was approximately $4.0 million, or $1.35 per share, as compared to a net loss for the second fiscal quarter of 2023 of approximately $2.3 million, or $1.74 per share. The decrease in the second fiscal quarter of 2024 was principally attributable to a $1.4 million non-cash contingency liability increase related to the potential convertible liability of the Notes issued during the quarter along with a corresponding increase in the Company's stock price from issuance to March 31, 2024.
- 截至2024年3月31日,我们的营运资本约为320万美元(不包括应计优先股股息)和现金约为210万美元,而截至2023年9月30日,工作资本约为410万美元(不包括应计优先股股息)和现金216万美元。
- At March 31, 2024, we had working capital of approximately $3.2 million (excluding the accrued preferred dividend) and cash on hand of approximately $2.1 million as compared to working capital of approximately $4.1 million (excluding the accrued preferred dividend) and cash on hand of approximately $1.8 million at September 30, 2023.
- 2024财年第二季度我们的非GAAP调整后营业亏损为约680万美元,而2023财年第二季度的非GAAP调整后营业亏损为约800万美元,尽管总体营收有所下降。
- Our non-GAAP adjusted loss from operations during the second quarter of fiscal 2024 was approximately $0.68 million as compared to our non-GAAP adjusted loss from operations during the second quarter of fiscal 2023 of approximately $0.80 million, despite the decrease in overall revenue.
- 2024年第二季度亮点及重要业务更新
Highlights for the Second Quarter of 2024 and Notable Business Updates
- During the quarter, the Company closed on $1.25 million in net financing through a series of Convertible Notes ("Notes") with a total principal balance of approximately $1.54 million. The Company intends to use the proceeds from the issuance of the Notes for working capital and general corporate purposes. As of the filing date, there is approximately $1 million in principal balance remaining on the Notes.
- 本季度,公司通过一系列可转换债券(“债券”)获得净融资125万美元,债券总本金约为154万美元。公司拟利用债券发行所得款项用于营运资金和一般企业用途。截至文件提交日,债券剩余本金约为100万美元。
- The Company has consolidated its executive offices and warehouse and entered into agreements with its current landlord on its historical executive offices. Should the Company fulfill the obligations in these agreements, including making payments through July, the lease would terminate at the end of July 2024.
- 公司已整合行政办公室和仓库,并与其现有房东就历史行政办公室签订了协议。如果公司履行这些协议的义务,包括通过7月份进行付款,则租约将于2024年7月底到期。
- The Company has implemented what it believes are over $200,000 in monthly operating costs savings that will be in place by August.
- 公司已经实施了据信每月可节省超过20万美元的运营成本,这些成本将在8月份生效。
- Since January the Company made several non-executive personnel changes, including the hiring of a new VP of Wholesale and Director of Digital Marketing to combat ongoing revenue attrition and focus on profitability. We anticipate revenues to increase over the $4.8 million adjusted net revenue (excluding the $0.44 million credit) during the third quarter of fiscal 2024.
- 自1月以来,公司进行了几次非行政人员更改,包括聘请新的批发副总裁和数字营销总监以应对持续的营收流失并专注于盈利能力。我们预计,2024财年第三季度调整后的净营业收入将超过480万美元(不包括440,000美元的信贷)。
- As a follow-up to the Company's launch of its functional mushroom brand, ATRx Labs, during the first fiscal quarter, the Company launched the ATRx Platinum line throughout GNC's approximate 1,500 corporate locations during the second ficcal quarter of 2024. GNC national presence gives the brand the support and added credibility of a national retailer and further substantiates the growing demand for functional, natural products.
- 作为公司推出其功能性蘑菇品牌ATRx Labs之后的跟进工作,公司在2024财年第二季度在GNC的约1,500个合资企业门店推出了ATRx Platinum系列。GNC的全国范围为该品牌提供了国家零售商的支持和额外的可信度,并进一步证实了对功能性天然产品的不断增长的需求。
We will host a conference call at 4:20 p.m., Eastern Time, on Wednesday, May 15, 2024, to discuss our March 31, 2024, second quarter of fiscal 2024 financial results and business progress.
我们将于2024年5月15日(星期三)美国东部时区下午4:20举行电话会议,讨论我们2024年3月31日的第二季度财务业绩和业务进展。
CONFERENCE CALL DETAILS
参与者拨入:+1-647-484-8814 or 1-844-763-8274
Wednesday, May 15, 2024, 4:20 p.m. Eastern Time | ||
USA/Canada: | 844-763-8274 | |
International: | 647-484-8814 | |
Teleconference Replay dial in: | ||
USA/Canada: | 855-669-9658 | |
International: | 412-317-0088 | |
Replay Passcode: | 0905 | |
Webcast/Webcast Replay link- available through May 15, 2025: |
2024年5月15日,美国东部时间下午4:20 | ||
美国/加拿大: | 844-763-8274 | |
国际: | 647-484-8814 | |
电话会议重播拨入: | ||
美国/加拿大: | 855-669-9658 | |
国际: | 412-317-0088 | |
回放密码: | 0905 | |
网络直播/网络直播重播链接- 可通过2025年5月15日获得: |
About cbdMD, Inc.
关于cbdMD,Inc.
cbdMD, Inc. is one of the leading and most highly trusted and most recognized cannabidiol (CBD) brands with a comprehensive line of U.S. produced, THC-free1 CBD products, including NSF Certified for Sport products, as well as our new Full Spectrum products. Our cbdMD brand currently includes high-grade, premium CBD products including CBD tinctures, CBD gummies, CBD topicals, CBD capsules, CBD sleep aids, and an array of Farm Act compliant Delta 9 products. Our Paw CBD brand of pet products includes veterinarian-formulated products including tinctures and chews products in varying strengths, and our ATRx brand of natural functional mushroom support. To learn more about cbdMD and our comprehensive line of U.S. grown, THC-free1 CBD oil and Full Spectrum products as well as our other brands, please visit , , or ATRxlabs.com, follow cbdMD on Instagram and Facebook, or visit one of the thousands of retail outlets that carry cbdMD's products.
cbdMD,Inc.是领先和最受信任,最知名的大麻二酚(CBD)品牌之一,拥有全面的美国生产的无THC1CBD产品线,包括经NSF认证的运动员用品,以及我们的新全谱系列。我们的cbdMD品牌目前包括高级别的优质CBD产品,包括CBD口服液、CBD软糖、CBD外用产品、CBD胶囊、CBD助眠剂以及一系列符合农业法案标准的Delta 9产品。我们的Paw CBD宠物品牌包括兽医制剂产品,包括不同强度的口服液和咀嚼片以及我们的ATRx品牌的自然功能蘑菇支持。要了解更多关于cbdMD和我们的全面的、由美国种植、无THC1CBD油和全谱产品以及我们的其他品牌的信息,请访问、或者ATRxLab .com,关注cbdMD的Instagram和Facebook,或者访问成千上万的零售商销售cbdMD的产品。
1 THC-free is defined as below the level of detection using validated scientific analytical methods.
1THC-free是指使用经过验证的科学分析方法检测下限以下的水平。
Forward-Looking Statements
前瞻性声明
This press release contains certain forward-looking statements that are based upon current expectations and involve certain risks and uncertainties within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such forward-looking statements can be identified using words such as ''should,'' ''may,'' ''intends,'' ''anticipates,'' ''believes,'' ''estimates,'' ''projects,'' ''forecasts,'' ''expects,'' ''plans,'' and ''proposes.'' These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and difficult to predict. You are urged to carefully review and consider any cautionary statements, including but not limited to expectations on our ability to continue as a going concern, increasing our revenues, cost reductions, potential need for additional working capital, future profitability, development and sales of new products, and other disclosures, including the statements made under the heading "Risk Factors" in cbdMD, Inc.'s Annual Report on Form 10-K for the fiscal year ended September 30, 2023 as filed with the Securities and Exchange Commission (the "SEC") on December 22, 2023, as amended on January 29, 2024, Form 10-Q for the quarterly period ended December 31, 2023 and our other filings with the SEC. All forward-looking statements involve significant risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements, many of which are generally outside the control of cbdMD, Inc. and are difficult to predict. cbdMD, Inc. does not undertake any duty to update any forward-looking statements except as may be required by law. The information which appears on our websites and our social media platforms, including, but not limited to, Instagram and Facebook, is not part of this press release.
本新闻稿包含某些基于当前预期的前瞻性声明,并涉及美国《1995年证券诉讼改革法》所规定的某些风险和不确定性。这些前瞻性的声明可以使用诸如“应该”、“可能”、“打算”、“预期”、“相信”、“估计”、“项目”、“预测”、“期望”、“计划”和“建议”之类的词语来进行识别。这些前瞻性声明不是未来业绩的保证,而且存在风险、不确定性和其他因素,其中有些超出了我们的控制范围,并且难以预测。敬请您仔细审查和考虑任何警示性声明,包括但不限于关于我们能否继续作为经营实体、增加我们的营收、成本降低、可能需要额外的营运资金、未来盈利能力、新产品的开发和销售以及其他披露,包括cbdMD, Inc.提交的《2023年9月30日的10-K年度报告》,于2023年12月22日提交给证监会,并于2024年1月29日修正,《2023年12月31日的第10-Q季度报告》以及我们提交给证监会的其他文件中“风险因素”的声明。所有前瞻性声明都涉及重大风险和不确定性,这些风险和不确定性可能导致实际结果与前瞻性声明中的结果存在重大差异,其中许多都在cbdMD,Inc.的控制范围之外,并难以预测。cbdMD, Inc.除法律规定外,不承担任何更新前瞻性声明的义务。出现在我们网站和社交媒体平台(包括但不限于Instagram和Facebook)的信息不属于本新闻稿的一部分。
Non-GAAP Financial Measures
非依照普遍公认会计准则的财务措施
This press release includes a financial measure that excludes the impact of certain items and therefore has not been calculated in accordance with U.S. generally accepted accounting principles ("GAAP"). cbdMD, Inc. has included adjusted loss from operations because management uses this measure to assess operating performance in order to highlight trends in our business that may not otherwise be apparent when relying on financial measures calculated in accordance with GAAP. The adjusted operating loss has not been prepared in accordance with GAAP. This non-GAAP financial measure should not be considered as an alternative to, or more meaningful than, net loss from operations as an indicator of our operating performance. Further, this non-GAAP financial measure, as presented by cbdMD, Inc., may not be comparable to similarly titled measures reported by other companies. cbdMD, Inc. has attached to this press release a reconciliation of this non-GAAP financial measure to its most directly comparable GAAP financial measure.
本新闻稿包括一项排除了某些项目影响的财务指标,因此未按照美国通用会计准则(“GAAP”)计算。cbdMD,Inc.包括已调整的营收损失,因为管理层使用此指标来评估经营绩效,以凸显业务中可能不明显的趋势,而在依据GAAP计算的财务指标时依靠的这种信贷并未纳入其中。已调整的营业亏损未按照GAAP编制。这项非GAAP财务指标不应被视为比营业损失更重要、更有意义的运营绩效指标。此外,由cbdMD,Inc.提供的这项非GAAP财务指标可能与其他公司报告的同类指标不可比。cbdMD,Inc.已将这项非GAAP财务指标与其最直接可比的GAAP财务指标进行了调和,并附在本新闻稿中。
cbdMD, INC. | ||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||
MARCH 31, 2024 AND SEPTEMBER 30, 2023 | ||||||||||
(unaudited) | ||||||||||
March 31, | September 30, | |||||||||
2024 | 2023 | |||||||||
Assets | ||||||||||
Cash and cash equivalents | $ | 2,105,396 | $ | 1,797,860 | ||||||
Accounts receivable, net of allowance for credit losses of $179,419 and $42,180, respectively | 868,217 | 1,216,090 | ||||||||
Inventory | 3,174,005 | 4,052,972 | ||||||||
Inventory prepaid | 277,794 | 182,675 | ||||||||
Prepaid sponsorship | 52,078 | 70,061 | ||||||||
Prepaid expenses and other current assets | 932,770 | 750,383 | ||||||||
Total current assets | 7,410,260 | 8,070,041 | ||||||||
Other assets: | ||||||||||
Property and equipment, net | 667,979 | 716,579 | ||||||||
Operating lease assets | 2,766,290 | 3,350,865 | ||||||||
Deposits for facilities | 132,203 | 138,708 | ||||||||
Intangible assets, net | 2,873,406 | 3,219,090 | ||||||||
Investment in other securities, noncurrent | 700,000 | 700,000 | ||||||||
Total other assets | 7,139,878 | 8,125,242 | ||||||||
Total assets | $ | 14,550,138 | $ | 16,195,283 | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||
DECEMBER 31, 2023 AND SEPTEMBER 30, 2023 | ||||||||||
(continued) | ||||||||||
December 31, | September 30, | |||||||||
2023 | 2023 | |||||||||
Liabilities and shareholders' equity | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 1,291,306 | $ | 1,906,319 | ||||||
Accrued expenses | 1,282,028 | 629,648 | ||||||||
Accrued dividends | 2,668,000 | 667,000 | ||||||||
Deferred revenue | 468,472 | 187,793 | ||||||||
Operating leases - current portion | 1,226,764 | 1,277,089 | ||||||||
Note payable | - | 2,492 | ||||||||
Total current liabilities | 6,936,570 | 4,670,341 | ||||||||
Long term liabilities: | ||||||||||
Convertible notes | 2,702,000 | - | ||||||||
Other long term liabilities | - | 9 | ||||||||
Operating leases - long term portion | 1,824,721 | 2,403,286 | ||||||||
Contingent liability | - | 90,363 | ||||||||
Total long term liabilities | 4,526,721 | 2,493,658 | ||||||||
Total liabilities | 11,463,291 | 7,163,999 | ||||||||
cbdMD, Inc. shareholders' equity: | ||||||||||
Preferred stock, authorized 50,000,000 shares, $0.001 | ||||||||||
par value, 5,000,000 and 500,000 shares issued and outstanding, respectively | 5,000 | 5,000 | ||||||||
Common stock, authorized 150,000,000 shares, $0.001 | ||||||||||
par value, 3,045,204 and 2,960,573 shares issued and outstanding, respectively | 3,045 | 2,961 | ||||||||
Additional paid in capital | 183,456,639 | 183,387,095 | ||||||||
Comprehensive other expense | (6,000) | - | ||||||||
Accumulated deficit | (180,371,837) | (174,363,772) | ||||||||
Total cbdMD, Inc. shareholders' equity | 3,086,847 | 9,031,284 | ||||||||
Total liabilities and shareholders' equity | $ | 14,550,138 | $ | 16,195,283 |
cbdMD,INC。 | ||||||||||
基本报表 | ||||||||||
2023年9月30日和2024年3月31日 | ||||||||||
(未经审计) | ||||||||||
3月31日 | 2020年9月30日 | |||||||||
2024 | 2023 | |||||||||
资产 | ||||||||||
现金及现金等价物 | $ | 2,105,396 | $ | 1,797,860 | ||||||
应收账款,减去分别为$179,419和$42,180的信用减值准备 | 868,217 | 1,216,090 | ||||||||
库存 | 3,174,005 | 4,052,972 | ||||||||
预付存货 | 277,794 | 182,675 | ||||||||
预付赞助费 | 52,078 | 70,061 | ||||||||
资产预付款和其他流动资产的变动 | 932,770 | 750,383 | ||||||||
总流动资产 | 其他资产: | 7,410,260 | ||||||||
8,070,041 | ||||||||||
资产和设备,净值 | 667,979 | 716,579 | ||||||||
营运租赁资产 | 2,766,290 | 3,350,865 | ||||||||
设施存款 | 132,203 | 138,708 | ||||||||
无形资产,净值 | 2,873,406 | 3,219,090 | ||||||||
非流动其他证券投资 | 700,000 | 700,000 | ||||||||
其他资产总计 | 7,139,878 | 8,125,242 | ||||||||
总资产 | $ | 14,550,138 | $ | 16,195,283 | ||||||
基本报表 | ||||||||||
2023年12月31日和2023年9月30日 | ||||||||||
(续) | ||||||||||
12月31日 | 2020年9月30日 | |||||||||
2023 | 2023 | |||||||||
负债和股东权益 | ||||||||||
流动负债: | ||||||||||
应付账款 | $ | 1,291,306 | $ | 1,906,319 | ||||||
应计费用 | 1,282,028 | 629,648 | ||||||||
应计分红派息 | 2,668,000 | 667,000 | ||||||||
递延收入 | 468,472 | 187,793 | ||||||||
经营租约 - 流动部分 | 1,226,764 | 1,277,089 | ||||||||
应付票据 | - | 2,492 | ||||||||
流动负债合计 | 6,936,570 | 4,670,341 | ||||||||
长期负债: | ||||||||||
可转换票据 | 2,702,000 | - | ||||||||
其他长期负债 | - | 9 | ||||||||
经营租约 - 长期部分 | 1,824,721 | 2,403,286 | ||||||||
义务性负债 | - | 90,363 | ||||||||
总长期负债 | 4,526,721 | 2,493,658 | ||||||||
负债合计 | 11,463,291 | 7,163,999 | ||||||||
cbdMD,Inc.股东权益: | ||||||||||
优先股,授权50,000,000股,每股价值0.001美元 | ||||||||||
每股面值为0.001美元的已发行和流通的5,000,000股和500,000股 | 5,000 | 5,000 | ||||||||
普通股,授权15亿股,每股价值0.001美元 | ||||||||||
每股面值为0.001美元的已发行和流通的3,045,204股和2,960,573股 | 3,045 | 2,961 | ||||||||
股票认购应收款项。 | 183,456,639 | 183,387,095 | ||||||||
其他综合损益 | (6,000) | - | ||||||||
累积赤字 | (180,371,837) | (174,363,772) | ||||||||
cbdMD, Inc.股东权益总额 | 3,086,847 | 9,031,284 | ||||||||
负债和股东权益合计 | $ | 14,550,138 | $ | 16,195,283 |
cbdMD, INC. | ||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2024 and 2023 | ||||||||||||||
(Unaudited) | ||||||||||||||
Three months | Three months | Six Months | Six Months | |||||||||||
Ended | Ended | Ended | Ended | |||||||||||
March 31 | March 31 | March 31 | March 31 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Gross Sales | $ | 4,816,444 | $ | 6,584,666 | $ | 10,192,075 | $ | 12,825,191 | ||||||
Allowances | (439,926) | (344,646) | (440,152) | (499,954) | ||||||||||
Total Net Sales | 4,376,518 | 6,240,020 | 9,751,923 | 12,325,237 | ||||||||||
Cost of sales | 1,795,790 | 2,224,512 | 3,613,698 | 4,741,964 | ||||||||||
Gross Profit | 2,580,728 | 4,015,508 | 6,138,225 | 7,583,273 | ||||||||||
Operating expenses | 4,131,719 | 5,416,151 | 8,755,053 | 13,030,097 | ||||||||||
Loss from operations | (1,550,991) | (1,400,643) | (2,616,828) | (5,446,824) | ||||||||||
(Increase) decrease of contingent liability | 4,828 | 48,000 | 74,580 | 109,000 | ||||||||||
(increase) decrease in fair value of convertible debt | (1,446,000) | - | (1,446,000) | - | ||||||||||
Other income | - | 17,787 | - | 49,543 | ||||||||||
Interest expense | (18,399) | (1,946) | (18,817) | (4,583) | ||||||||||
Loss before provision for income taxes | (3,010,562) | (1,336,802) | (4,007,065) | (5,292,864) | ||||||||||
Benefit for income taxes | - | - | - | - | ||||||||||
Net Loss | (3,010,562) | (1,336,802) | (4,007,065) | (5,292,864) | ||||||||||
Preferred dividends | 1,000,500 | 1,000,500 | 2,001,000 | 2,001,002 | ||||||||||
Net Loss available to cbdMD, Inc. common shareholders | $ | (4,011,062) | $ | (2,337,302) | $ | (6,008,065) | $ | (7,293,866) | ||||||
Net Loss per share: | ||||||||||||||
Basic and diluted earnings per share | $ | (1.35) | $ | (1.74) | $ | (2.03) | $ | (5.43) | ||||||
Weighted average number of shares Basic and Diluted: | 2,961,057 | 1,345,589 | 2,961,000 | 1,343,394 |
cbdMD,INC。 | ||||||||||||||
综合损益表 | ||||||||||||||
截止2024年和2023年3月31日的三个和六个月 | ||||||||||||||
(未经审计) | ||||||||||||||
三个月 | 三个月 | 六个月 | 六个月 | |||||||||||
截止日期. | 截止日期. | 截止日期. | 截止日期. | |||||||||||
三月三十一日 | 三月三十一日 | 三月三十一日 | 三月三十一日 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
毛收入 | $ | 4,816,444 | $ | 6,584,666 | $ | 10,192,075 | $ | 12,825,191 | ||||||
减让 | (439,926) | (344,646) | (440,152) | (499,954) | ||||||||||
总净销售额 | 4,376,518 | 6,240,020 | 9,751,923 | 12,325,237 | ||||||||||
销售成本 | 1,795,790 | 2,224,512 | 3,613,698 | 4,741,964 | ||||||||||
毛利润 | 2,580,728 | 4,015,508 | 6,138,225 | 7,583,273 | ||||||||||
营业费用 | 4,131,719 | 5,416,151 | 8,755,053 | 13,030,097 | ||||||||||
经营亏损 | (1,550,991) | (1,400,643) | (2,616,828) | (5,446,824) | ||||||||||
(增加)减少或降低应收账款股份 | 4,828 | 48,000 | 74,580 | 109,000 | ||||||||||
(增加)减少转换债务公允价值 | (1,446,000) | - | (1,446,000) | - | ||||||||||
其他收入 | - | 17,787 | - | 49,543 | ||||||||||
利息费用 | (18,399) | (1,946) | (18,817) | (4,583) | ||||||||||
税前亏损 | (3,010,562) | (1,336,802) | (4,007,065) | (5,292,864) | ||||||||||
所得税收益 | - | - | - | - | ||||||||||
净亏损 | (3,010,562) | (1,336,802) | (4,007,065) | (5,292,864) | ||||||||||
优先股分红派息 | 1,000,500 | 1,000,500 | 2,001,000 | 2,001,002 | ||||||||||
净亏损可供cbdMD,Inc.普通股股东使用 | $ | (4,011,062) | $ | (2,337,302) | $ | (6,008,065) | $ | (7,293,866) | ||||||
每股净亏损: | ||||||||||||||
基本和摊薄每股盈利 | $ | (1.35) | $ | (1.74) | $ | (2.03) | $ | (5.43) | ||||||
加权平均基本和稀释后股数: | 2,961,057 | 1,345,589 | 2,961,000 | 1,343,394 |
cbdMD, INC. | |||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS | |||||||||||||
FOR THE THREE AND SIX MONTHS ENDED MARCH 31, 2024 and 2023 | |||||||||||||
(Unaudited) | |||||||||||||
Three months | Three months | Six Months | Six Months | ||||||||||
Ended | Ended | Ended | Ended | ||||||||||
March 31 | March 31 | March 31 | March 31 | ||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
Net Loss Income | $ | (3,010,562) | $ (1,336,802) | $ | (4,007,065) | $ (5,292,864) | |||||||
Comprehensive Loss | (3,010,562) | (1,336,802) | (4,007,065) | (5,292,864) | |||||||||
Other comprehensive loss | (6,000) | - | (6,000) | - | |||||||||
Preferred dividends | (1,000,500) | (1,000,500) | (2,001,000) | (2,001,002) | |||||||||
Comprehensive Loss attributable to cbdMD, inc. common shareholders | $ | (4,017,062) | $ | (2,337,302) | $ | (6,014,065) | $ | (7,293,866) |
cbdMD,INC。 | |||||||||||||
综合损益合并报表 | |||||||||||||
截至2024年3月31日和2023年三个月的六个月 | |||||||||||||
(未经审计) | |||||||||||||
三个月 | 三个月 | 六个月 | 六个月 | ||||||||||
截止日期. | 截止日期. | 截止日期. | 截止日期. | ||||||||||
三月三十一日 | 三月三十一日 | 三月三十一日 | 三月三十一日 | ||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
净损失收入 | $ | (3,010,562) | (1,336,802)美元 | $ | (4,007,065) | (5,292,864)美元 | |||||||
综合亏损 | (3,010,562) | (1,336,802) | (4,007,065) | (5,292,864) | |||||||||
其他综合损失 | (6,000) | - | (6,000) | - | |||||||||
优先股分红派息 | (1,000,500) | (1,000,500) | (2,001,000) | (2,001,002) | |||||||||
归属于cbdMD,inc.普通股股东的综合亏损 | $ | (4,017,062) | $ | (2,337,302) | $ | (6,014,065) | $ | (7,293,866) |
cbdMD, INC. | |||||||
CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
FOR THE THREE AND SIX ENDED MARCH 31, 2024 AND 2023 | |||||||
(Unaudited) | |||||||
Six Months | Six Months | ||||||
March 31 | March 31 | ||||||
2024 | 2023 | ||||||
Cash flows from operating activities: | |||||||
Net Loss | $ | (4,007,065) | $ | (5,292,864) | |||
Adjustments to reconcile net loss to net | |||||||
cash used by operating activities: | |||||||
Stock based compensation | 2,852 | 96,216 | |||||
Restricted stock expense | 992 | 100,249 | |||||
Write off of prepaid assets due to termination of contractual obligation | - | 884,892 | |||||
Issuance of stock for services | - | 1,459,193 | |||||
Intangibles amortization | 345,684 | 554,709 | |||||
Depreciation | 228,615 | 100,112 | |||||
Increase (decrease) in contingent liability | (74,580) | (109,000) | |||||
Increase (decrease) in fair value of convertible debt | 1,446,000 | - | |||||
Amortization of operating lease asset | 584,574 | 556,646 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 301,132 | 286,278 | |||||
Deposits | 6,505 | 105,898 | |||||
Inventory | 878,967 | 135,176 | |||||
Prepaid inventory | (95,119) | 100,307 | |||||
Prepaid expenses and other current assets | (164,404) | (1,544,308) | |||||
Accounts payable and accrued expenses | 449,287 | (855,872) | |||||
Operating lease liability | (628,891) | (580,325) | |||||
Deferred revenue / customer deposits | (84,497) | 203,341 | |||||
Collection on discontinued operations accounts receivable | - | 1,375 | |||||
Cash used by operating activities | (809,948) | (3,797,977) | |||||
Cash flows from investing activities: | |||||||
Proceeds from sale of other investment securities | - | - | |||||
Purchase of property and equipment | (180,015) | (74,980) | |||||
Other securities | - | 1,000,000 | |||||
Cash used by investing activities | (180,015) | 925,020 | |||||
Cash flows from financing activities: | |||||||
Proceeds from issuance of common stock | 50,000 | - | |||||
Note payable | 1,247,499 | (127,725) | |||||
Preferred dividend distribution | - | (2,001,000) | |||||
Cash used by financing activities | 1,297,499 | (2,128,725) | |||||
Net decrease in cash | 307,536 | (5,001,682) | |||||
Cash and cash equivalents, beginning of period | 1,797,860 | 6,720,234 | |||||
Cash and cash equivalents, end of period | $ | 2,105,396 | $ | 1,718,552 | |||
Supplemental Disclosures of Cash Flow Information: | |||||||
2023 | 2022 | ||||||
Cash Payments for: | |||||||
Interest expense | $ | 88,961 | $ | 2,638 | |||
Non-cash financial activities: | |||||||
Preferred dividends accrued but not paid | $ | 2,001,000 | $ | - |
cbdMD,INC。 | |||||||
现金流量表合并报表 | |||||||
截至2024年和2023年3月31日的三个月和六个月 | |||||||
(未经审计) | |||||||
六个月 | 六个月 | ||||||
三月三十一日 | 三月三十一日 | ||||||
2024 | 2023 | ||||||
经营活动现金流量: | |||||||
净亏损 | $ | (4,007,065) | $ | (5,292,864) | |||
调整净亏损为净 | |||||||
现金流量净额(使用): | |||||||
以股票为基础的补偿 | 2,852 | 96,216 | |||||
限制股票费用 | 992 | 100,249 | |||||
预付资产因终止合同义务而核销 | - | 884,892 | |||||
股票发行服务 | - | 1,459,193 | |||||
无形资产摊销 | 345,684 | 554,709 | |||||
折旧费用 | 228,615 | 100,112 | |||||
应计负债增加(减少) | (74,580) | (109,000) | |||||
可转换债务公允价值增加(减少) | 1,446,000 | - | |||||
运营租赁资产摊销 | 584,574 | 556,646 | |||||
经营性资产和负债变动: | |||||||
应收账款 | 301,132 | 286,278 | |||||
存款 | 6,505 | 105,898 | |||||
库存 | 878,967 | 135,176 | |||||
预付存货 | (95,119) | 100,307 | |||||
资产预付款和其他流动资产的变动 | (164,404) | (1,544,308) | |||||
应付账款及应计费用 | 449,287 | (855,872) | |||||
经营租赁负债 | (628,891) | (580,325) | |||||
客户存款的递延收益 | (84,497) | 203,341 | |||||
已停业运营应收账款的收回 | - | 1,375 | |||||
经营活动现金流出 | (809,948) | (3,797,977) | |||||
投资活动现金流量: | |||||||
其他投资证券的出售收入 | - | - | |||||
购置固定资产等资产支出 | (180,015) | (74,980) | |||||
其他证券 | - | 1,000,000 | |||||
投资活动现金流出 | (180,015) | 925,020 | |||||
筹集资金的现金流量: | |||||||
普通股的发行收益 | 50,000 | - | |||||
应付票据 | 1,247,499 | (127,725) | |||||
分红派息 | - | (2,001,000) | |||||
筹资活动使用的现金 | 1,297,499 | (2,128,725) | |||||
现金净减少额 | 307,536 | (5,001,682) | |||||
现金及现金等价物期初余额 | 1,797,860 | 6,720,234 | |||||
现金及现金等价物期末余额 | $ | 2,105,396 | $ | 1,718,552 | |||
现金流信息的补充披露: | |||||||
2023 | 2022 | ||||||
支付现金用于: | |||||||
利息费用 | $ | 88,961 2,638 非现金金融活动: | $ | ||||
应计但未支付的优先股分红 | $ | 2,001,000 | $ | - |
cbdMD, Inc. | |||||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION | |||||||||||||||||
RECONCILIATION OF NON-GAAP ADJUSTED LOSS FROM OPERATIONS | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three months | Three months | Six Months | Six Months | ||||||||||||||
Ended | Ended | Ended | Ended | ||||||||||||||
March 31 | March 31 | March 31 | March 31 | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
GAAP loss from operations | $ | (1,550,991) | $ | (1,400,643) | $ | (2,616,828) | $ | (5,446,824) | |||||||||
Adjustments: | |||||||||||||||||
Depreciation & Amortization | 290,592 | 379,744 | 574,299 | 757,210 | |||||||||||||
Employee and director stock compensation (1) | 11,944 | 117,821 | 28,486 | 254,965 | |||||||||||||
Other non-cash stock compensation for services (2) | - | - | - | 884,892 | |||||||||||||
Expenses related to Convertible Note financing (3) | 58,239 | - | 58,239 | - | |||||||||||||
Accrual for severance | - | - | - | 129,761 | |||||||||||||
Non-cash expense incurred as a credit (4) | 439,926 | - | 439,926 | - | |||||||||||||
Mergers and Acquisitions and financing transaction expenses (5) | - | - | 67,599 | - | |||||||||||||
Non-cash accelerated amortization of expense related to terminated IT contracts | 72,101 | - | 72,101 | - | |||||||||||||
a-369 non-cash trade credit | - | 107,608 | - | 107,608 | |||||||||||||
Non-GAAP adjusted loss from operations | $ | (678,189) | $ | (795,470) | $ | (1,376,178) | $ | (3,312,387) |
cbdMD, Inc. | |||||||||||||||||
补充财务信息 | |||||||||||||||||
非GAAP调整后的营业亏损调节 | |||||||||||||||||
(未经审计) | |||||||||||||||||
三个月 | 三个月 | 六个月 | 六个月 | ||||||||||||||
截止日期. | 截止日期. | 截止日期. | 截止日期. | ||||||||||||||
三月三十一日 | 三月三十一日 | 三月三十一日 | 三月三十一日 | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
来自操作的GAAP亏损 | $ | (1,550,991) | $ | (1,400,643) | $ | (2,616,828) | $ | (5,446,824) | |||||||||
调整: | |||||||||||||||||
折旧与摊销 | 290,592 | 379,744 | 574,299 | 757,210 | |||||||||||||
员工和董事股票补偿(1) | 11,944 | 117,821 | 28,486 | 254,965 | |||||||||||||
其他服务业不当期间的非现金股票补偿(2) | - | - | - | 884,892 | |||||||||||||
可转债融资相关费用(3) | 58,239️ | - | 58,239️ | - | |||||||||||||
离职补偿备用金 | - | - | - | 129,761️ | |||||||||||||
信用账款非货币性费用(4) | 439,926️ | - | 439,926️ | - | |||||||||||||
并购和融资交易费用(5) | - | - | 67,599️ | - | |||||||||||||
IT合同终止相关费用的非货币加速摊销 | 72,101️ | - | 72,101️ | - | |||||||||||||
a-369非货币交易信用额度 | - | 107,608️ | - | 107,608️ | |||||||||||||
非GAAP调整后的营业亏损 | $ | (678,189) | $ | (795,470) | $ | (1,376,178) | $ | (3,312,387) |
(1) Represents non-cash expense related to options, warrants, restricted stock expenses that have been amortized during the period.
(2) Represents non-cash expense related to options, warrants, restricted stock expenses that have been amortized during the period.
(3) Represents expenses incurred related to the issuance of the Notes.
(4) Represents non-cash expense incurred as a credit provided to GNC to replace expired product.
(5) Represents expenses incurred in relation to M&A and financing activities during the six months ended March 31, 2024.
(1) 代表已在本期内摊销的期权、期权证、限制性股票开支相关的非现金费用。
(2) 代表已在本期内摊销的期权、期权证、限制性股票开支相关的非现金费用。
(3) 代表与发行票据相关的支出。
(4) 代表作为提供给GNC替代过期产品的信贷而产生的非现金费用。
(5) 代表2024年3月31日止六个月内与并购和融资活动相关的支出。
Contacts:
联系人:
Investors:
cbdMD, Inc.
Ronan Kennedy
Chief Executive Officer and Chief Financial Officer
IR@cbdmd.com
(704) 445-3064
投资者:
cbdMD, Inc.
Ronan Kennedy
首席执行官兼致富金融(临时代码)财务官
IR@cbdmd.com
(704) 445-3064
译文内容由第三方软件翻译。