CbdMD Generates $19.1 Million in Year Over Year Reduction in Net Loss Improvement
CbdMD Generates $19.1 Million in Year Over Year Reduction in Net Loss Improvement
Finishes the year with a stronger cash position.
以更強的現金狀況結束了這一年。
Charlotte, North Carolina--(Newsfile Corp. - December 18, 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 our financial results for the full fiscal year ended September 30, 2024.
北卡羅來納州夏洛特--(Newsfile Corp. - 2024年12月18日)- cbdMD, Inc.(紐交所: YCBD)(紐交所: YCBDpA),是美國領先和最受信任的CBD公司之一,運營着領先的CBD品牌cbdMD和Paw CBD,以及其新的功能性蘑菇品牌ATRx Labs,今天宣佈了截至2024年9月30日的完整財年的財務業績。
For Fiscal 2024, we continued to make strong progress on our turnaround. The Company incurred a loss from operations of only $3.3 million, or a $19.1 million year-over-year improvement from the $22.9 million loss in the prior year. This is the second consecutive year of strong financial and operational improvements, accomplished despite revenue challenges.
在2024財年,我們在扭轉局面方面取得了顯著進展。公司僅 incurred 運營虧損330萬,或相比於前一年的2290萬虧損改善1910萬。這是連續第二年在財務和運營方面取得重大進展,儘管面臨收入挑戰。
"We made tremendous strides in strengthening our operational foundation and moving closer to our goal of profitability," said Ronan Kennedy, CEO and CFO of cbdMD. "While the fourth quarter presented temporary revenue headwinds, for the fiscal year we successfully executed key initiatives to lower our operating costs, including the elimination and settlement of our headquarter (HQ) lease obligations, and strengthening our cash position through disciplined working capital management and outside investment. With revenues rebounding, we project Q1 fiscal 2025 revenues to approach $5 million, putting us back on track to accelerate our growth trajectory."
「我們在加強運營基礎和朝着盈利目標邁進方面取得了巨大的進展,」cbdMD的首席執行官兼首席財務官Ronan Kennedy說。「雖然第四季度面臨暫時的收入不利因素,但在財年內我們成功執行了降低營業費用的關鍵舉措,包括取消和結清總部(HQ)租賃義務,並通過嚴格的營運資金管理和外部投資加強我們的現金狀況。隨着收入恢復,我們預計2025財年第一季度收入將接近500萬,使我們能夠重新回到加速增長軌道。」
Kennedy continued: "We are laser-focused on delivering positive non-GAAP EBITDA in fiscal 2025. Our operational advancements in 2024 have provided a more stable and scalable platform, and we've entered 2025 with a strong cash position, improved marketing metrics, and exciting new products driving consumer engagement. Notably, the launch of our Herbal Oasis functional beverage in November has been met with enthusiastic early feedback."
Kennedy繼續說道:「我們專注於在2025財年實現正的非GAAP EBITDA。我們在2024年的運營進展提供了一個更穩定和可擴展的平台,我們以強勁的現金狀況、改善的營銷指標和驅動消費參與的令人興奮的新產品進入2025年。值得注意的是,我們的Herbal Oasis功能飲料於11月推出,得到了熱烈的早期反饋。」
As part of its growth strategy, the company remains committed to addressing its equity capital structure to unlock additional shareholder value and ensure compliance with NYSE American standards.
作爲其增長策略的一部分,公司仍然致力於解決其股本資本結構,以解鎖更多的股東價值,並確保符合紐交所標準。
Kennedy added: "2024 was a year of transformation for cbdMD. We've demonstrated our ability to execute against goals and overcome challenges, all while keeping our focus on creating long-term value for our shareholders. We are confident in our direction, and our entire team is energized to continue driving growth, innovation, and operational excellence in 2025."
肯尼迪補充道:"2024年是cbdMD轉型的一年。我們展示了實現目標和克服挑戰的能力,同時保持專注於爲股東創造長期價值。我們對自己的方向充滿信心,整個團隊都充滿活力,期待在2025年繼續推動增長、創新和運營卓越。"
cbdMD enters fiscal 2025 as a leaner, more agile company, ready to build on its turnaround momentum. With a portfolio of trusted brands, a disciplined approach to financial management, and a commitment to innovation, cbdMD is well-positioned to lead in the evolving CBD and wellness markets.
cbdMD進入2025財年,成爲一家更加精簡、靈活的公司,準備在逆轉趨勢的基礎上繼續發展。憑藉值得信賴的品牌組合、嚴謹的財務管理方式以及對創新的承諾,cbdMD在不斷髮展的CBD和健康市場中處於領先地位。
Highlights for Fiscal 2024 and Notable Business Updates
2024財年的亮點及商業動態
- The Company launched its brand of functional mushrooms, ATRx Labs, initially through Amazon US and subsequently launched systemwide in GNC during the spring.
- 公司推出了功能性蘑菇品牌ATRx Labs,最初通過亞馬遜美國銷售,並於春季在GNC全面上線。
- cbdMD expanded its successful line of D-9 products entering the fast-growing beverage category with its Mixers and Herbal Oasis Social Tonic.
- cbdMD擴展了其成功的D-9產品系列,進入快速增長的飲料類目,推出了Mixers和Herbal Oasis社交飲料。
- The Company successfully negotiated an exit to its HQ lease in August, saving approximately $1.2 million a year in fixed costs.
- 公司成功談判退出了其總部租賃協議,預計每年節省約120萬的固定成本。
- cbdMD secured $1.25 million in net financing through $1.5 million convertible Notes during the second fiscal quarter to bolster its working capital.
- cbdMD在第二財季通過150萬可轉換票據獲得了125萬的淨融資,以增強其營運資金。
- The Company received notice from the NYSE American that is has accepted the Company's plan of compliance. During the plan period, the Company will be subject to quarterly review to determine if it is making progress consistent with the plan. If the Company does not regain compliance with the NYSE American listing standards by December 5, 2025, or if the Company does not make sufficient progress consistent with its plan, then the NYSE American may initiate delisting proceedings. NYSE American requires that cbdMD's net book value of equity must be at least $4 million. At fiscal year end, it totaled approximately $2.0 million, which was negatively impacted by the $4.7 million of Series A Preferred accrued dividends.
- 公司收到紐交所美國的通知,確認已接受公司的合規計劃。在該計劃期間,公司將接受季度審查,以判斷其是否在計劃中取得進展。如果公司在2025年12月5日之前未能恢復符合紐交所美國的上市標準,或如果公司未能根據其計劃取得足夠進展,則紐交所美國可能會啓動退市程序。紐交所美國要求cbdMD的淨資產價值必須至少爲400萬。在財年結束時,該值約爲200萬,受到470萬系列A優先股累計分紅的負面影響。
- The results from cbdMD's double blind placebo controlled clinical trial were published in the Journal of the International Society of Sports Nutrition in June 2024, highlighting the demonstrated reduction of pain, reduced inflammation and improved mood using a 100mg / day regimen of cbdmd's broad spectrum
- cbdMD的雙盲安慰劑對照臨床試驗結果已發表在 《國際體育營養學會雜誌》2024年6月,強調使用cbdMD的全譜100毫克/天方案可以有效減輕疼痛、降低炎症、改善情緒。
- The results from cbdMD's double blind placebo controlled clinical study in dogs performed in conjunction with Colorado State university's veterinary program were published in Frontiers in Veterinary Science in September 2024. The study emphasized cbdMD's broad spectrum product improved mobility, gait and quality of life in dogs with osteoarthritis.
- cbdMD與科羅拉多州大學獸醫項目合作進行的雙盲安慰劑對照臨床研究在狗身上的結果已發表在《前沿獸醫學》 2024年9月。 研究強調cbdMD的全譜產品改善了患有骨關節炎的狗的運動能力、步態和生活質量。
Financial Highlights from our Fiscal Year 2024:
2024財年的財務亮點:
- Net sales totaled $19.5 million in fiscal 2024 or a decrease of 19.1% compared to $24.1 million in fiscal 2023.
- 2024財年的淨銷售額總計爲$1950萬,比2023財年的$2410萬減少了19.1%。
- Our gross profit for the year was flat at 62% in fiscal 2024 compared to 62% in fiscal 2023.
- 2024財年的毛利潤與2023財年的62%持平,均爲62%。
- Our loss from operations was $3.3 million in fiscal 2024 as compared to a loss of $22.4 million in fiscal 2023.
- 2024財年的運營損失爲$330萬,而2023財年的損失爲$2240萬。
- Our non-GAAP adjusted EBITDA loss from operations in fiscal 2024 was approximately $1.5 compared to our non-GAAP adjusted EBITDA from operations in fiscal 2023 of approximately $5.5. million, despite the decline in revenue. Our non-GAAP adjusted EBITDA loss for the second half of 2024 was reduced to only $0.2 million from $1.2 million in the prior year comparative period.
- 2024財年的非GAAP調整後的EBITDA運營損失約爲$1.5,而2023財年的非GAAP調整後的EBITDA運營爲約$5.5百萬,儘管營業收入有所下降。2024年下半年的非GAAP調整後的EBITDA損失減少至僅$20萬,相較於前一年比較期的$120萬。
- Net loss attributable to common shareholders for fiscal 2024 was approximately $7.7 million or $1.79 per share as compared to a net loss for fiscal 2023 of approximately $26.9 million, or $13.30 per share. The improvement in fiscal 2024 was principally attributable to ongoing management's efforts on improving profitability, as well as the $13.2 million intangible impairment during 2023.
- 2024財年歸屬普通股股東的淨損失約爲$770萬,或每股$1.79,2023財年的淨損失約爲$2690萬,或每股$13.30。2024財年的改善主要歸因於管理層在提升盈利能力方面的持續努力,以及2023年的$1320萬無形資產減值。
- At September 30, 2024, we had working capital of approximately $1.1 million and cash on hand of approximately $2.4 million (which includes $4.7 million of accrued Series A dividend payments) as compared to working capital of approximately $3.4 million and cash on hand of approximately $1.8 million (which includes $0.67 million of accrued Series A dividend payments) at September 30, 2023.
- 截至2024年9月30日,我們的流動資金約爲$110萬,手頭現金約爲$240萬(包括$470萬的到期A系列分紅支付),相比之下,截至2023年9月30日,流動資金約爲$340萬,手頭現金約爲$180萬(包括$67萬的到期A系列分紅支付)。
- We reported direct to consumer (DTC) net sales of $15.7 million or 80.4% of total net sales in fiscal 2024, a decrease of $3.9 million, or 19.9% from fiscal 2023.
- 截至2024財年,我們報告了直接面向消費者(DTC)的淨銷售額爲$1570萬,佔總淨銷售額的80.4%,比2023財年減少了$390萬,或19.9%。
- As of the filing date of our annual report, the majority of our Notes have been converted and the balance of the Notes totaled approximately $0.36 million. When factoring in our cash balance of $2.4 million at the end of September 30, 2024 and ongoing cash consumption rate, management believe the Company has a strong liquidity position going into calendar 2025.
- 截至我們年度報告的提交日期,大部分的債券已被轉換,剩餘的債券總額約爲$36萬。考慮到2024年9月30日的現金餘額$240萬和持續的現金消耗率,管理層認爲公司在進入2025年日曆時擁有強勁的流動性。
Pursuant to the disclosure requirements of the NYSE American Company Guide Section 610(b), cbdMD is reporting that its audited consolidated financial statements for the fiscal year ended September 30, 2024, included in its Annual Report on Form 10-K filed with the Securities and Exchange Commission on December 18, 2024, contains an audit opinion from its independent registered public accounting firm that includes an explanatory paragraph related to cbdMD's ability to continue as a going concern. This announcement does not represent any change or amendment to cbdMD's financial statements or to its Annual Report on Form 10-K for the fiscal year ended September 30, 2024.
Pursuant to the disclosure requirements of the NYSE American Company Guide Section 610(b), cbdMD is reporting that its audited consolidated financial statements for the fiscal year ended September 30, 2024, included in its Annual Report on Form 10-k filed with the Securities and Exchange Commission on December 18, 2024, contains an audit opinion from its independent registered public accounting firm that includes an explanatory paragraph related to cbdMD's ability to continue as a going concern. This announcement does not represent any change or amendment to cbdMD's financial statements or to its Annual Report on Form 10-k for the fiscal year ended September 30, 2024.
We will host a conference call at 4:20 p.m., Eastern Time, on Wednesday, December 18, 2024, to discuss our September 30, 2024, fourth quarter and full fiscal year financial results and business progress.
We will host a conference call at 4:20 p.m., Eastern Time, on Wednesday, December 18, 2024, to discuss our September 30, 2024, fourth quarter and full fiscal year financial results and business progress.
CONFERENCE CALL DETAILS
電話會議詳細信息
Tuesday December 17, 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: | 5369354 |
|
Webcast/Webcast Replay link- available through January 18, 2026: |
Tuesday December 17, 2024, 4:20 p.m. Eastern Time | ||
USA/Canada: | 844-763-8274 | |
國際: | 647-484-8814 | |
電話會議重播撥入: | ||
美國/加拿大: | 855-669-9658 | |
國際: | 412-317-0088 | |
重播驗證碼: | 5369354 |
|
網絡廣播/網絡廣播重播鏈接 - 可用至2026年1月18日: |
About cbdMD, Inc.
關於cbdMD公司。
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 bath bombs, CBD sleep aids and CBD drink mixes and an array of Farm Act compliant Delta 9 products. Our Paw CBD brand of pet products includes veterinarian-formulated products including tinctures, chews, topicals 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. 是領先的、最受信任和最知名的Cannabidiol (CBD) 品牌之一,提供全面的美國生產的、不含THC的 CBD 產品,包括獲得 NSF 運動認證的產品以及我們新的全譜產品。我們的 cbdMD 品牌目前包括高品質、優質的 CBD 產品,包括 CBD 酊劑、CBD 軟糖、CBD 外用藥膏、CBD 膠囊、CBD 浴鹽、CBD 助眠藥和 CBD 飲料混合粉,以及一系列符合農場法的 Delta 9 產品。我們的 Paw CBD 寵物產品品牌包括獸醫配方的產品,包括不同強度的酊劑、咀嚼劑和外用藥膏,以及我們的 ATRx 自然功能性蘑菇支持產品。想了解更多關於 cbdMD 及其全面的美國種植的、不含 THC 的 CBD 油和全譜產品以及我們的其他品牌的信息,請訪問,或 ATRxlabs.com,關注 cbdMD 的 Instagram 和 Facebook,或訪問數千家攜帶 cbdMD 產品的零售店。
Forward-Looking Statements
前瞻性聲明
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, continued cost reductions, potential need for additional working capital, regaining compliance with NYSE American continued listing standards, continued listing on the NYSE American, 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, 2024 as filed with the Securities and Exchange Commission (the "SEC") on December 17, 2024, 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.
本新聞稿包含某些前瞻性陳述,這些陳述基於當前預期,並涉及1995年《美國私人證券訴訟改革法》意義內的某些風險和不確定性。這些前瞻性陳述可以通過使用諸如「應該」、「可能」、「打算」、「預期」、「相信」、「估計」、「項目」、「預測」、「期待」、「計劃」和「提議」等詞來識別。這些前瞻性陳述並不保證未來的表現,並受到風險、不確定性和其他一些超出我們控制範圍且難以預測的因素的影響。我們敦促您仔細審查和考慮任何警示性聲明,包括但不限於對我們繼續作爲持續經營體的能力、增加我們的收入、持續降低成本、對額外營運資金的潛在需求、恢復符合紐約證券交易所美國區域的持續上市標準、繼續在紐約證券交易所美國區域上市、未來盈利能力、新產品的開發和銷售以及其他披露的信息,包括cbdMD, Inc. 在2024財年截至2024年9月30日提交給證券交易委員會(「SEC」)的10-k表格年報中「風險因素」標題下所作的聲明。所有前瞻性陳述都涉及顯著的風險和不確定性,這些風險和不確定性可能導致實際結果與前瞻性陳述中的結果顯著不同,其中許多通常超出了cbdMD, Inc.的控制範圍,並且難以預測。cbdMD, Inc.不承擔更新任何前瞻性陳述的責任,除非法律要求。出現在我們網站和社交媒體平台上的信息,包括但不限於Instagram和Facebook,並不是本新聞稿的一部分。
1 THC-free is defined as below the level of detection using validated scientific analytical methods.
1 不含四氫大麻酚被定義爲低於使用經過驗證的科學分析方法的檢測水平。
Non-GAAP Financial Measures
非公認會計原則財務指標
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.
本新聞稿包含一個財務指標,該指標排除了某些項目的影響,因此沒有按照美國公認會計原則("GAAP")計算。cbdMD, Inc.包括了調整後的營業虧損,因爲管理層使用此指標來評估營業表現,以突出我們業務中的趨勢,這些趨勢在依賴按照GAAP計算的財務指標時可能不會明顯。調整後的營業虧損並不是按照GAAP編制的。這個非GAAP財務指標不應被視爲替代或更具意義的指標,而不是作爲我們營業表現的淨營業損失的指示。此外,cbdMD, Inc.所呈現的這一非GAAP財務指標,可能與其他公司報告的相似標題的指標不可比。cbdMD, Inc.在本新聞稿中附上了此非GAAP財務指標與其最直接可比的GAAP財務指標的對賬。
cbdMD, INC. | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023 | ||||||
September 30, | September 30, | |||||
2024 | 2023 | |||||
Assets | ||||||
Cash and cash equivalents | $ | 2,452,553 | $ | 1,797,860 | ||
Accounts receivable | 983,910 |
1,216,090 | ||||
Inventory | 2,365,187 |
4,052,972 | ||||
Inventory prepaid | 159,006 |
182,675 | ||||
Prepaid sponsorship | 21,754 |
70,061 | ||||
Prepaid expenses and other current assets | 406,674 |
750,383 | ||||
Total current assets | 6,389,084 |
8,070,041 | ||||
|
||||||
Other assets: | |
|||||
Property and equipment, net | 454,268 |
716,579 | ||||
Operating lease assets | 85,817 |
3,350,865 | ||||
Deposits for facilities | 62,708 |
138,708 | ||||
Intangible assets, net | 2,889,580 |
3,219,090 | ||||
Investment in other securities, noncurrent | 700,000 |
700,000 | ||||
Total other assets | 4,192,373 |
8,125,242 | ||||
|
||||||
Total assets | $ |
10,581,457 |
$ | 16,195,283 | ||
CONSOLIDATED BALANCE SHEETS | |
|||||
|
||||||
SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023 | |
|||||
(continued) | |
|||||
|
||||||
September 30, | September 30, | |||||
2024 | 2023 | |||||
Liabilities and shareholders' equity | |
|||||
|
||||||
Current liabilities: | |
|||||
Accounts payable | $ | 1,541,108 |
$ | 1,906,319 | ||
Accrued expenses | 632,674 |
632,195 | ||||
Accrued dividends | 4,671,000 |
667,000 | ||||
Deferred revenue | 503,254 |
185,246 | ||||
Operating leases - current portion | 98,696 |
1,277,089 | ||||
Convertible notes, at fair value | 1,171,308 |
|||||
Note payable | - |
2,492 | ||||
Total current liabilities | 8,618,040 |
4,670,341 | ||||
|
||||||
Long term liabilities: | |
|||||
Other long term liabilities | - |
9 | ||||
Operating leases - long term portion | - |
2,403,286 | ||||
Contingent liability | - |
90,363 | ||||
Total long term liabilities | - |
2,493,658 | ||||
|
||||||
Total liabilities | 8,618,040 |
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, 3,939,057 and 2,960,573 shares issued and outstanding, respectively |
3,939 |
2,961 | ||||
Additional paid in capital | 184,029,565 |
183,387,095 | ||||
Comprehensive other expense | (7,189) |
- | ||||
Accumulated deficit | (182,067,898) |
(174,363,772) | ||||
Total cbdMD, Inc. shareholders' equity |
1,963,417 |
9,031,284 | ||||
|
||||||
|
||||||
Total liabilities and shareholders' equity | $ |
10,581,457 |
$ | 16,195,283 |
cbdMD, INC. | ||||||
合併資產負債表 | ||||||
2024年9月30日和2023年9月30日 | ||||||
九月三十日 | 九月三十日 | |||||
2024 | 2023 | |||||
資產 | ||||||
現金及現金等價物 | $ | 2,452,553 | $ | 1,797,860 | ||
應收賬款 | 983,910 |
1,216,090 | ||||
庫存 | 2,365,187 |
4,052,972 | ||||
庫存預付 | 159,006 |
182,675 | ||||
預付贊助 | 21,754 |
70,061 | ||||
預付款項及其他流動資產 | 406,674 |
750,383 | ||||
總流動資產 | 6,389,084 |
8,070,041 | ||||
|
||||||
其他資產: | |
|||||
物業及設備(淨額) | 454,268 |
716,579 | ||||
經營租賃資產 | 85,817 |
3,350,865 | ||||
設施的存款 | 62,708 |
138,708 | ||||
無形資產,淨值 | 2,889,580 |
3,219,090 | ||||
對其他證券的投資,非流動性 | 700,000 |
700,000 | ||||
其他資產總計 | 4,192,373 |
8,125,242 | ||||
|
||||||
總資產 | $ | 10,581,457 |
$ | 16,195,283 | ||
合併資產負債表 | |
|||||
|
||||||
2024年9月30日和2023年9月30日 | |
|||||
(續) | |
|||||
|
||||||
九月三十日 | 九月三十日 | |||||
2024 | 2023 | |||||
負債和股東權益 | |
|||||
|
||||||
流動負債: | |
|||||
應付賬款 | $ | 1,541,108 |
$ | 1,906,319 | ||
應付費用 | 632,674 |
632,195 | ||||
應計分紅派息 | 4,671,000 |
667,000 | ||||
遞延收入 | 503,254 |
185,246 | ||||
營業租賃 - 當前部分 | 98,696 |
1,277,089 | ||||
可轉換債券,按公允價值計量 | 1,171,308 |
|||||
應付票據 | - |
2,492 | ||||
總流動負債 | 8,618,040 |
4,670,341 | ||||
|
||||||
長期負債: | |
|||||
其他長期負債 | - |
9 | ||||
經營租約 - 長期部分 | - |
2,403,286 | ||||
或有負債 | - |
90,363 | ||||
總長期負債 | - |
2,493,658 | ||||
|
||||||
總負債 | 8,618,040 |
7,163,999 | ||||
|
||||||
cbdMD, Inc. 股東權益: | |
|||||
優先股,授權50000000股,面值$0.001,5000000 以及500000股已發行並流通,分別是 |
5,000 |
5,000 | ||||
普通股,授權150,000,000股,面值$0.001,3,939,057 及已發行和流通的股份分別爲2,960,573股 |
3,939 |
2,961 | ||||
額外實收資本 | 184,029,565 |
183,387,095 | ||||
綜合其他費用 | (7,189) |
- | ||||
累計虧損 | (182,067,898) |
(174,363,772) | ||||
cbdMD, Inc. 的總股東權益 | 1,963,417 |
9,031,284 | ||||
|
||||||
|
||||||
總負債和股東權益 | $ | 10,581,457 |
$ | 16,195,283 |
cbdMD, INC. | ||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||
FOR THE YEARS SEPTEMBER 30, 2024 and 2023 | ||||||
September 30, | September 30, | |||||
2024 | 2023 | |||||
Gross Sales | $ | 19,922,319 | $ | 25,053,857 | ||
Allowances | (440,152) |
(898,495) | ||||
Total Net Sales | 19,482,167 |
24,155,362 | ||||
Cost of sales | 7,486,626 |
9,177,703 | ||||
Gross Profit | 11,995,541 |
14,977,659 | ||||
|
||||||
Operating expenses | 15,310,951 |
24,246,208 | ||||
Impairment of intangible assets | - |
13,219,000 | ||||
Loss from operations | (3,315,410) |
(22,487,549) | ||||
Realized and unrealized loss on marketable and other securities, including impairments | - |
(700,000) | ||||
Decrease of contingent liability | 74,580 |
185,638 | ||||
Increase in fair value of convertible debt | (429,789) |
- | ||||
Interest (expense) income | (29,507) |
63,702 | ||||
Loss before provision for income taxes | (3,700,126) |
(22,938,209) | ||||
|
||||||
Net Loss | (3,700,126) |
(22,938,209) | ||||
|
||||||
Preferred dividends | 4,004,001 |
4,002,000 | ||||
|
||||||
Net Loss available to cbdMD, Inc. common shareholders | $ | (7,704,127) |
$ | (26,940,209) | ||
|
||||||
Net Loss per share: | |
|||||
Basic and diluted earnings per share | $ | (1.79) |
$ | (13.32) | ||
Weighted average number of shares Basic and Diluted: | 4,312,546 |
2,022,320 |
cbdMD, INC. | ||||||
合併運營報表 | ||||||
截至2024年和2023年9月30日的年度 | ||||||
九月三十日 | 九月三十日 | |||||
2024 | 2023 | |||||
總銷售額 | $ | 19,922,319 | $ | 25,053,857 | ||
津貼 | (440,152) |
(898,495) | ||||
總淨銷售額 | 19,482,167 |
24,155,362 | ||||
銷售成本 | 7,486,626 |
9,177,703 | ||||
毛利潤 | 11,995,541 |
14,977,659 | ||||
|
||||||
營業費用 | 15,310,951 |
24,246,208 | ||||
無形資產減值 | - |
13,219,000 | ||||
運營損失 | (3,315,410) |
(22,487,549) | ||||
可交易證券及其他證券的實現和未實現損失,包括減值 | - |
(700,000) | ||||
或有負債的減少 | 74,580 |
185,638 | ||||
可轉換債務公允價值的增加 | (429,789) |
- | ||||
利息(費用)收入 | (29,507) |
63,702 | ||||
稅前損失 | (3,700,126) |
(22,938,209) | ||||
|
||||||
淨虧損 | (3,700,126) |
(22,938,209) | ||||
|
||||||
優先分紅派息 | 4,004,001 |
4,002,000 | ||||
|
||||||
可供cbdMD, Inc.普通股東的淨虧損 | $ | (7,704,127) |
$ | (26,940,209) | ||
|
||||||
每股淨虧損: | |
|||||
基本和稀釋每股收益 | $ | (1.79) |
$ | (13.32) | ||
加權平均股份數量 基本和攤薄: | 4,312,546 |
2,022,320 |
cbdMD, INC. | ||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS | ||||||
FOR THE YEARS SEPTEMBER 30, 2024 and 2023 | ||||||
September 30, | September 30, | |||||
2024 | 2023 | |||||
Net Income (loss) | $ | (3,700,126) |
$ | (22,938,209) | ||
Comprehensive Loss | (3,700,126) |
(22,938,209) | ||||
|
||||||
Preferred dividends | (4,004,001) |
(4,002,000) | ||||
Comprehensive Loss attributable to cbdMD, inc. common shareholders | $ | (7,704,127) |
$ | (26,940,208) |
cbdMD公司 | ||||||
合併綜合損失表 | ||||||
截至2024年9月30日和2023年 | ||||||
九月三十日 | 九月三十日 | |||||
2024 | 2023 | |||||
淨利潤(損失) | $ | (3,700,126) |
$ | (22,938,209) | ||
綜合虧損 | (3,700,126) |
(22,938,209) | ||||
|
||||||
優先分紅 | (4,004,001) |
(4,002,000) | ||||
歸屬於cbdMD, inc.普通股東的綜合虧損 | $ | (7,704,127) |
$ | (26,940,208) |
cbdMD, INC. | ||||||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||
FOR THE YEARS SEPTEMBER 30, 2024 and 2023 | ||||||
September 30, | September 30, | |||||
2024 | 2023 | |||||
Cash flows from operating activities: | ||||||
Net Loss | $ | (3,700,126) |
$ | (22,938,209) | ||
Adjustments to reconcile net loss to net | ||||||
cash used by operating activities: | ||||||
Stock based compensation | 5,015 |
233,666 | ||||
Restricted stock expense | 11,885 |
109,202 | ||||
Write off of prepaid assets due to termination of contractual obligation | - |
884,892 | ||||
Inventory and materials impairment | 921,314 |
175,499 | ||||
Intangibles amortization | 697,510 |
1,396,459 | ||||
Depreciation | 452,326 |
404,280 | ||||
Impairment of intangible assets | - |
13,219,000 | ||||
Decrease in contingent liability | (74,580) |
(185,638) | ||||
Increase in fair value of convertible debt | 429,789 |
- | ||||
Other-than-temporary impairment on other investments | - |
700,000 | ||||
Gain on termination of operating lease | 696,280 | - | ||||
Amortization of operating lease asset | 670,621 |
1,126,976 | ||||
Changes in operating assets and liabilities: | |
|||||
Accounts receivable | 232,180 |
278,482 | ||||
Deposits | 76,000 |
105,898 | ||||
Inventory | 766,472 |
27,443 | ||||
Prepaid inventory | 23,670 |
328,784 | ||||
Prepaid expenses and other current assets | 396,311 |
2,095,323 | ||||
Accounts payable and accrued expenses | (1,124,141) |
(1,290,141) | ||||
Operating lease liability | (1,151,326) |
(1,178,683) | ||||
Deferred revenue / customer deposits | 318,008 |
203,341 | ||||
Collection on discontinued operations accounts receivable | - |
1,375 | ||||
Cash used by operating activities | (352,792) |
(4,302,051) | ||||
|
||||||
Cash flows from investing activities: | |
|||||
Proceeds from sale of other investment securities | - |
1,000,000 | ||||
Purchase of intangible assets | (100,000) |
- | ||||
Purchase of property and equipment | (190,015) |
(297,549) | ||||
Cash (used) provided by investing activities | (290,015) |
702,451 | ||||
|
||||||
Cash flows from financing activities: | |
|||||
Proceeds from issuance of common stock | 50,001 |
2,478,325 | ||||
Note payable | 1,247,499 |
(132,599) | ||||
Preferred dividend distribution | - |
(3,668,500) | ||||
Cash used by financing activities | 1,297,500 |
(1,322,774) | ||||
Net decrease in cash | 654,693 |
(4,922,374) | ||||
Cash and cash equivalents, beginning of period | 1,797,860 |
6,720,234 | ||||
Cash and cash equivalents, end of period | $ | 2,452,553 |
$ | 1,797,860 | ||
|
||||||
|
||||||
Supplemental Disclosures of Cash Flow Information: | |
|||||
2023 | 2022 | |||||
|
||||||
Cash Payments for: | |
|||||
Interest expense | $ | 74,638 |
$ | 6,399 | ||
|
||||||
Non-cash financial activities: | |
|||||
Issuance of shares for conversion of debt and accrued interest | $ | 515,601 |
$ | - | ||
Issuance of share for intangible asset | $ | 40,725 |
$ | - | ||
Preferred dividends accrued but not paid | $ | 4,004,001 |
$ | 667,000 |
cbdMD, INC. | ||||||
現金流量的合併報表 | ||||||
截至2024年9月30日和2023年的年度 | ||||||
九月三十日 | 九月三十日 | |||||
2024 | 2023 | |||||
經營活動產生的現金流: | ||||||
淨虧損 | $ | (3,700,126) |
$ | (22,938,209) | ||
調整將淨虧損與淨額對賬 | ||||||
現金用於經營活動: | ||||||
基於股票的補償 | 5,015 |
233,666 | ||||
限制性股票費用 | 11,885 |
109,202 | ||||
因終止合同義務而註銷的預付資產 | - |
884,892 | ||||
庫存及材料減值 | 921,314 |
175,499 | ||||
無形資產攤銷 | 697,510 |
1,396,459 | ||||
折舊 | 452,326 |
404,280 | ||||
無形資產減值 | - |
13,219,000 | ||||
或有負債減少 | (74,580) |
(185,638) | ||||
可轉換債務公允價值增加 | 429,789 |
- | ||||
其他投資的非暫時性減值 | - |
700,000 | ||||
終止營業租賃的收益 | 696,280 | - | ||||
運營租賃資產的攤銷 | 670,621 |
1,126,976 | ||||
經營資產和負債的變動: | |
|||||
應收賬款 | 232,180 |
278,482 | ||||
存入資金 | 76,000 |
105,898 | ||||
庫存 | 766,472 |
27,443 | ||||
預付庫存 | 23,670 |
328,784 | ||||
預付款項及其他流動資產 | 396,311 |
2,095,323 | ||||
應付賬款和預提費用 | (1,124,141) |
(1,290,141) | ||||
經營租賃負債 | (1,151,326) |
(1,178,683) | ||||
客戶存款的遞延收益 | 318,008 |
203,341 | ||||
已停產業務的應收賬款回收 | - |
1,375 | ||||
用於營業活動的現金 | (352,792) |
(4,302,051) | ||||
|
||||||
投資活動的現金流: | |
|||||
其他投資證券銷售所得 | - |
1,000,000 | ||||
無形資產的購買 | (100,000) |
- | ||||
購買房地產和設備 | (190,015) |
(297,549) | ||||
投資活動現金流入(支出) | (290,015) |
702,451 | ||||
|
||||||
融資活動產生的現金流: | |
|||||
普通股發行所得款項 | 50,001 |
2,478,325 | ||||
應付票據 | 1,247,499 |
(132,599) | ||||
優先分紅派息 | - |
(3,668,500) | ||||
融資活動使用的現金 | 1,297,500 |
(1,322,774) | ||||
現金淨減少 | 654,693 |
(4,922,374) | ||||
期初現金及現金等價物 | 1,797,860 |
6,720,234 | ||||
期末現金及現金等價物 | $ | 2,452,553 |
$ | 1,797,860 | ||
|
||||||
|
||||||
現金流信息補充披露: | |
|||||
2023 | 2022 | |||||
|
||||||
現金支付於: | |
|||||
利息支出 | $ | 74,638 |
$ | 6,399 | ||
|
||||||
非現金財務活動: | |
|||||
發行股票以轉換債務和應計利息 | $ | 515,601 |
$ | - | ||
發行股份以獲得無形資產 | $ | 40,725 |
$ | - | ||
累積但未支付的優先股分紅 | $ | 4,004,001 |
$ | 667,000 |
cbdMD, Inc. | ||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION | ||||||||||||||
RECONCILIATION OF NON-GAAP ADJUSTED LOSS FROM OPERATIONS | ||||||||||||||
(unaudited) | ||||||||||||||
Three months | Three months | Twelve Months | Twelve Months | |||||||||||
Ended | Ended | Ended | Ended | |||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
GAAP loss from operations | $ |
(316,553) |
$ |
(15,217,070) |
$ |
(3,315,410) |
$ | (22,487,549) | ||||||
Adjustments: | ||||||||||||||
Depreciation & Amortization | 287,783 |
667,950 |
1,149,836 |
1,800,739 | ||||||||||
Employee and director stock compensation (1) | 5,881 |
33,263 |
43,688 |
349,245 | ||||||||||
Inventory adjustment (2) | 588,160 |
70,000 |
588,160 |
70,000 | ||||||||||
Impairment of Goodwill and other intangible assets (3) | - |
13,219,000 |
- |
13,219,000 | ||||||||||
Incremental bad debt | - |
45,000 |
- |
45,000 | ||||||||||
Mergers and Acquistions and financing transaction expenses | - |
- |
125,838 |
- | ||||||||||
Non-cash expense incurred as a credit (4) | - |
- |
439,926 |
- | ||||||||||
Termination of HQ lease | (696,280) |
|
(696,280) |
- | ||||||||||
Non-cash accelerated amortization of expense related to terminated IT contracts | - |
- |
72,101 |
- | ||||||||||
a-369 non-cash trade credit | - |
609,732 |
- |
1,476,967 | ||||||||||
Non-GAAP adjusted loss from operations | $ |
(131,009) |
$ |
(572,125) |
$ |
(1,592,141) |
$ | (5,526,598) |
cbdMD, Inc. | ||||||||||||||
補充財務信息 | ||||||||||||||
非GAAP調整運營虧損的調節 | ||||||||||||||
(未經審計) | ||||||||||||||
三個月 | 三個月 | 十二個月 | 十二個月 | |||||||||||
截至 | 截至 | 截至 | 截至 | |||||||||||
九月三十日 | 九月三十日 | 九月三十日 | 九月三十日 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
按照美國通用會計原則的營業損失 | $ | (316,553) |
$ | (15,217,070) |
$ | (3,315,410) |
$ | (22,487,549) | ||||||
調整: | ||||||||||||||
折舊和攤銷 | 287,783 |
667,950 |
1,149,836 |
1,800,739 | ||||||||||
員工和董事的股票薪酬(1) | 5,881 |
33,263 |
43,688 |
349,245 | ||||||||||
庫存調整 (2) | 588,160 |
70,000 |
588,160 |
70,000 | ||||||||||
商譽及其他無形資產的減值 (3) | - |
13,219,000 |
- |
13,219,000 | ||||||||||
增量壞賬 | - |
45,000 |
- |
45,000 | ||||||||||
併購和融資交易費用 | - |
- |
125,838 |
- | ||||||||||
作爲信貸產生的非現金費用 (4) | - |
- |
439,926 |
- | ||||||||||
終止總部租約 | (696,280) |
|
(696,280) |
- | ||||||||||
與終止IT合同相關的非現金加速費用攤銷 | - |
- |
72,101 |
- | ||||||||||
a-369 非現金貿易信用 | - |
609,732 |
- |
1,476,967 | ||||||||||
非公認會計原則調整後運營損失 | $ | (131,009) |
$ | (572,125) |
$ | (1,592,141) |
$ | (5,526,598) |
(1) Represents non-cash expense related to options, warrants, restricted stock expenses that have been amortized during the period.
(2) Represents an operating expense related to inventory loss related to regulatory changes impacting labels and packaging and obsolete/expired inventory.
(3) Represents non-cash impairment of the cbdMD, DCO and Technology Relief from Royalty trademarks of $13.21 million during the fourth quarter of fiscal 2023, non-cash impairment of the cbdMD trademark of $4.28 million during the first quarter of fiscal year 2022 and $56.67 million of goodwill impairment during the fiscal year ended 2022
(4) Represents non-cash expense incurred as a credit provided to GNC to replace expired product.
(1) 表示與期權、Warrants、受限制股票費用相關的非現金費用,這些費用在期間內已被攤銷。
(2) 表示與庫存損失相關的營業費用,該損失與影響標籤和包裝的監管變化以及過時/過期庫存有關。
(3) 表示在2023財年的第四季度,cbdMD、DCO和科技Royalty商標的非現金減值達1321萬,在2022財年的第一季度,cbdMD商標的非現金減值爲428萬,以及在2022財年結束時的5667萬商譽減值。
(4) 表示作爲提供給GNC以替代過期產品的信用而發生的非現金費用。
Contacts:
聯繫方式:
Investors:
cbdMD, Inc.
Ronan Kennedy
Chief Executive Officer and Chief Financial Officer
IR@cbdmd.com
(704) 445-3064
投資者:
cbdMD, Inc.
羅南·肯尼迪
首席執行官兼首席財務官
IR@cbdmd.com
(704) 445-3064
譯文內容由第三人軟體翻譯。