share_log

22nd Century Group Reports Second Quarter 2024 Financial Results

22nd Century Group Reports Second Quarter 2024 Financial Results

22世纪集团公布2024年第二季度财务报告
newsfile ·  08/13 06:00

Path to Cash Positive Operations in Q1 2025; Continued Fiscal Discipline with 2Q24 Financial Results; Reduced Net Debt by ~$6.3 Million Year-to-Date

2025年第一季度现金收入运营的路线;继续保持财政纪律,公布了2024年第二季度财务业绩;截至年初净债务减少了约630万美元。

Mocksville, North Carolina--(Newsfile Corp. - August 13, 2024) - 22nd Century Group, Inc. (NASDAQ: XXII) today announced results for the second quarter ended June 30, 2024, and provided an update on recent business highlights.

北卡罗来纳州模克斯维尔 - (Newsfile corp. - 2024年8月13日) - 22nd Century Group,Inc.(纳斯达克:XXII)今天公布了2024年6月30日止的第二季度财务业绩,并发布了最新业务亮点的更新。

Second Quarter 2024 Financial Results (compared to First Quarter 2024, except as noted)

2024年第二季度财务业绩(与2024年第一季度相比,除非另有说明)

All figures reported below reflect continuing operations, excluding discontinued operations related to the sale and exit of the Company's hemp/cannabis franchise in late 2023.

下面报告的所有数字均反映持续营业,不包括与于2023年底出售和退出公司的大麻/大麻制品特许经营有关的已停止业务。

  • Net revenues increased sequentially by 22.8% to $7.9 million, compared to $6.5 million.

  • Gross profit was $0.6 million, compared to $(1.1) million.

  • Operating loss declined 53.8% to $2.0 million, compared to $4.4 million.

  • Net loss decreased 61.4% to $2.2 million, compared to $5.5 million.

  • Basic and diluted EPS improved to $(0.30), compared to $($1.72).

  • Adjusted EBITDA declined to a loss of $2.6 million, from a loss of $3.5 million.

  • 净营业收入按顺序增长22.8%,达到790万美元,而不是650万美元。

  • 毛利润为60万美元,而不是1,100,000美元。

  • 营业亏损下降53.8%,达到200万美元,而不是440万美元。

  • 净亏损下降61.4%,达到220万美元,而不是550万美元。

  • 基本和摊薄后每股收益从(1.72美元)改善为(0.30美元)。

  • 调整后的EBITDA从350万美元的亏损降至260万美元的亏损。

"The second quarter financial results demonstrate our ongoing progress in the rapid transformation of 22nd Century's operations, including improved revenues based on many new CMO opportunities, positive gross profit, and significantly reduced operating expenses for our Company," said Larry Firestone, Chairman and CEO. "Our revenue growth from new contract volumes we have secured will continue to ramp in the latter half of fiscal 2024 as we work to achieve cash positive operations by the first quarter of 2025. Additionally, our emphasis on debt reduction and improvements to the balance sheet have allowed us to focus our cash resources on operating the business."

“第二季度的财务业绩展示出我们在22nd Century运营的快速转型中的持续进展,包括基于许多新的CMO机会的增收,积极的毛利润,和公司业务大幅降低的营业费用,” Larry Firestone,主席兼首席执行官说,“我们从我们招揽到的新合同成交量的收入增长将继续在2024年后半年放慢,因为我们将努力在2025年第一季度实现现金收入运营。此外,我们对降低债务并改善资产负债表的强调,已经允许我们把现金资源投入到业务运营中来。”

Second Quarter 2024 - Discussion of Product Line Net Revenues

2024年第二季度产品线净收入讨论

  • Cigarette net revenues, including export volume, increased to $4.1 million or 8% compared to $3.8 million in the prior year comparable period on neutral volume increases. Q2 2024 cigarette sales benefitted from strong summer seasonal demand with key customers, price increases that took effect in April 2024 and a one-time Spectrum research cigarette order which provided a $0.9 million boost.

  • Filtered cigars net revenues decreased to $3.3 million, compared to $3.9 million in the prior year comparable period, reflecting lower volumes as the Company continues to transition away from low or negative margin manufacturing agreements, in favor of higher margin cigarette manufacturing agreements. Additionally, price increases for certain customers took effect in April 2024.

  • Cigarillo distribution net revenues amounted to $0.6 million, reflective of the expanded Pinnacle branded product offerings launched in Q2 2024 with a top-five national convenience store chain.

  • VLN cigarette net revenues were negligible in the second quarter, a decrease from the comparable prior year period which benefited from stocking orders with major c-stores. While the Company has secured broad distribution of its VLN products, the sell-through has not yet materialized. The Company is making changes to rebrand and relaunch its VLN products, which will be discussed further on the conference call noted below.

  • 卷烟净收入(包括出口量)同比增长8%,达到410万美元,而不是去年同期的380万美元,中性量增加。由于2024年4月生效的价格上涨、强劲的夏季季节性需求和一次Spectrum研究卷烟订单的助力,Q2 2024卷烟销售获益。

  • 过滤雪茄净收入从去年同期的390万美元下降至330万美元,这反映了公司继续转向高毛利卷烟制造协议和终止低或负毛利制造协议的下降净定位。此外,特定客户的价格上涨于2024年4月生效。

  • 雪茄分销净收入总额为60万美元,反映出在2024年第二季度推出的Pinnacle品牌产品扩展推出的前五家全国便利店连锁店。

  • VLN卷烟净收入在第二季度为零,低于同比去年同期由主要便利店进行的备货订单的利润。虽然公司已经获得广泛的VLN产品分销,但其销售额尚未实现。该公司正在进行重新品牌和重新推出其VLN产品的变革,并将在下面的电话会议上进一步讨论。

Conference Call

电话会议

22nd Century will host a live webcast today at 8:00 a.m. E.T. to discuss its second quarter 2024 financial results and business highlights. The live and archived webcast will be accessible in the Events section on 22nd Century's Investor Relations website at .

22nd Century将在今天上午8:00举行直播网络研讨会,讨论其2024年第二季度财务业绩和业务亮点。可以在22nd Century的投资者关系网站上的“事件”栏目中访问直播和存档网络研讨会。

Summary Financial Results
(dollars in thousands, except per share data)

财务业绩总结
(以千美元计,每股数据除外)



Three Months Ended


June 30,

Change


2024
2023

$

%
Revenues, net
$ 7,947
$ 8,050

(103)
(1.3)
Gross profit (loss)
$ 570
$ (961)
1,531

(159.3)
Operating loss
$ (2,047) $ (12,043)
9,996

(83.0)
Net loss from continuing operations
$ (2,214) $ (13,708)
11,494

(83.8)
Basic and diluted loss per common share from continuing operations
$ (0.30) $ (15.61)
15

(98.1)
Adjusted EBITDA (a)
$ (2,589) $ (10,251)
7,662

74.7


截至三个月结束


6月30日

变更


2024
2023

$

%
营业收入, 净收入
$ 677.4
$ 8,050

(103)
(1.3)
毛利润(亏损)
$ 570
$ (961)
1,531

(159.3)
营业亏损
$ (2,047) $ (12,043)
9,996

(83.0)
持续经营的净亏损
$ (2,214) $ (13,708)
11,494

(83.8)
持续营业的普通股每股基本和摊薄亏损
$ (0.30) $ (15.61)
15

(98.1)
调整后EBITDA(a)
$ (2,589) $ (10,251)
7,662

74.7


Six Months Ended


June 30,

Change


2024
2023

$

%
Revenues, net
$ 14,416
$ 16,977

(2,561)
(15.1)
Gross profit (loss)
$ (559) $ (944)
385

(40.8)
Operating loss
$ (6,481) $ (22,446)
15,965

(71.1)
Net loss from continuing operations
$ (7,664) $ (24,537)
16,873

(68.8)
Basic and diluted loss per common share from continuing operations
$ (1.44) $ (28.46)
27

(94.9)
Adjusted EBITDA (a)
$ (6,089) $ (19,213)
13,124

68.3










(a) Adjusted EBITDA is a non-GAAP financial measure. Please see "Notes Regarding Non-GAAP Financial Information" for additional information regarding our use of non-GAAP financial measures. Refer to Tables A at the end of this release for reconciliations of adjusted amounts to the closest corresponding GAAP financial measures.


截至2022年4月30日的六个月内


6月30日

变更


2024
2023

$

%
营业收入, 净收入
$ 14,416
$ 16,977

(2,561)
(15.1)
毛利润(亏损)
$ (559) $ (944)
385

(40.8)
营业亏损
$ (6,481) $ (22,446)
15,965

(71.1)
持续经营的净亏损
$ (7,664) $ (24,537)
16,873

(68.8)
持续经营的普通股每股基本和摊薄亏损
$ (1.44) $ (28.46)
27

(94.9)
调整后EBITDA(a)
$ (6,089) $ (19,213)
13,124

68.3










(a)调整后的EBITDA是一项非GAAP财务指标。有关我们使用非GAAP财务指标的其他信息,请参见《关于非GAAP财务信息的说明》。有关调整金额与最接近的相应GAAP财务指标之间的调节,请参见本公告末尾的A表。

Summary Product Line Results
(in thousands)

产品线摘要业绩
(以千为单位)



Three Months Ended


June 30,







2024

2023

Change


$

Cartons

$

Cartons

$

Cartons
Contract Manufacturing

















Cigarettes
4,107

169

3,797

155

310

14
Filtered Cigars
3,303

459

3,931

612

(628)
(153)
Cigarillos
552

91

-

-
552

91
Total Contract Manufacturing
7,962

719

7,728

767

234

(48)
VLN*
(15)
0

322

8
(337)
(8)
Total Product Line Revenues
7,947

719

8,050

774

(103)
(56)













*VLN sales for the three-month period ended June 30, 2024 were negligible, offset by promotion and rebate expenses accruals.


截至三个月结束


6月30日







2024

2023

变更


$

纸箱

$

纸箱

$

纸箱
合同制造业-半导体

















香烟
票据应收款的支付

169

3,797

155

310

14
过滤雪茄
3,303

459

3,931

612

(628)
(153)
小雪茄
552

91

-

-
552

91
合同制造业总额
7,962美元

719

7,728

767

234

(48)
VLN*
(15)
0

322

8
(337)
(8)
产品线总收入
677.4

719

8,050

774

(103)
(56)













*2024年6月30日结束的三个月的VLN销售额极少,被促销和折扣支出的累计所抵消。


Six Months Ended


June 30,







2024

2023

Change


$

Cartons

$

Cartons

$

Cartons
Contract Manufacturing

















Cigarettes
6,867

260

8,286

436

(1,419)
(176)
Filtered Cigars
6,927

995

8,326

1,316

(1,399)
(321)
Cigarillos
552

91

-

-

552

91
Total Contract Manufacturing
14,346

1,346

16,612

1,752

(2,266)
(406)
VLN
70

2

365

9

(295)
(7)
Total Product Line Revenues
14,416

1,348

16,977

1,761

(2,561)
(413)


截至2022年4月30日的六个月内


6月30日







2024

2023

变更


$

纸箱

$

纸箱

$

纸箱
合同制造

















香烟
6,867

260

8,286

436

(1,419)
(176)
过滤雪茄
6,927

995

8,326

1,316

(1,399)
(321)
雪茄
552

91

-

-

552

91
合同制造总计
14,346

减:纳入净利润的实现(损失)净额的再分类调整

16,612

1,752

(2,266)
(406)
VLN
70

2

365

9

(295)
(7)
总产品线收入
14,416

1,348

16,977

$1,761

(2,561)
(413)

About 22nd Century Group, Inc.

关于22世纪集团公司

22nd Century Group, Inc. (NASDAQ: XXII) is an agricultural biotechnology company focused on tobacco harm reduction by offering tobacco products with 95% less nicotine, designed to improve health and wellness by helping smokers smoke less. Backed by comprehensive and extensively patented technologies that regulate nicotine biosynthesis activities in the tobacco plant, the Company has pioneered the development of high-yield, proprietary reduced nicotine content (RNC) tobacco plants and clinically validated RNC cigarette products. The Company received the first and only FDA Modified Risk Tobacco Product (MRTP) authorization for a combustible cigarette in December 2021. The Company is a subsequent participating manufacturer under the Master Settlement Agreement ("MSA") and vertically integrated for the production of both its own products and contract manufacturing operations ("CMO"), which consist primarily of branded filtered cigars and conventional cigarettes.

22nd Century Group, Inc.(纳斯达克:XXII)是一家农业生物技术公司,专注于通过提供含量低至95%的尼古丁烟草产品来减少烟草危害,旨在通过帮助吸烟者吸烟更少来改善健康和福祉。公司拥有广泛的专利技术,可调节烟草植物中的尼古丁生物合成活动,是高产量的专有还原尼古丁含量(RNC)烟草植物和经过临床验证的RNC香烟产品的先驱。该公司于2021年12月获得了首个且唯一的FDA修改风险烟草产品(MRTP)授权,用于可燃香烟。公司是“大和解协议”(“MSA”)下的后续参与制造商,并对自己的产品和合同制造业务(“CMO”)进行垂直整合,其主要包括品牌过滤雪茄和传统香烟。

Learn more at xxiicentury.com, on Twitter, on LinkedIn, and on YouTube.

欲了解更多,请访问 xxiicentury.com,在Twitter、领英和YouTube上了解我们公司的最新动态。

Learn more about VLN at tryvln.com.

了解有关VLN的更多信息,请访问 tryvln.com。

Notes regarding Non-GAAP Financial Information

有关非通用会计原则财务信息的说明

In addition to the Company's reported results in accordance with generally accepted accounting principles in the United States of America ("GAAP"), the Company provides EBITDA and Adjusted EBITDA.

除按照美国通用会计准则(" GAAP ")报告的公司业绩外,公司还提供EBITDA和调整后的EBITDA。

In order to calculate EBITDA, the Company adjusts net (loss) income by adding back interest expense (income), provision (benefit) for income taxes, and depreciation and amortization expense. Adjusted EBITDA consists of EBITDA adjusted by the Company for certain non-cash and/or non-operating expenses, including adding back equity-based employee compensation expense, restructuring and restructuring-related charges such as impairment, acquisition and transaction costs, and other unusual or infrequently occurring items, if applicable, such as inventory reserves and adjustments, gains or losses on disposal of property, plant and equipment, and gains or losses on investments.

为了计算EBITDA,公司通过添加利息支出(收入),所得税准备金(收益)和折旧及摊销费用来调整净(损)收入。经调整的EBITDA由公司对某些非现金和/或非营运费用进行调整而成,包括回归股权的员工薪酬支出,重组和与重组有关的费用,如减值,收购和交易成本以及其他不寻常或偶发项目(如适用),例如库存准备和调整,出售固定资产的收益或损失以及投资的收益或损失。

The Company believes that the presentation of EBITDA and Adjusted EBITDA are important financial measures that supplement discussion and analysis of its financial condition and results of operations and enhances an understanding of its operating performance. While management considers EBITDA and Adjusted EBITDA to be important, these financial performance measures should be considered in addition to, but not as a substitute for or superior to, other measures of financial performance prepared in accordance with GAAP, such as operating (loss) income, net (loss) income and cash flows from operations. Adjusted EBITDA is susceptible to varying calculations and the Company's measurement of Adjusted EBITDA may not be comparable to those of other companies.

公司认为,EBITDA和调整后的EBITDA的呈现是重要的财务措施,可补充对其财务状况和经营业绩的讨论和分析,并增强对其运营表现的理解。尽管管理层认为EBITDA和调整后的EBITDA很重要,但这些财务业绩衡量指标应与其他按照GAAP制定的财务业绩指标一起考虑,而不应作为或优越于其他财务业绩指标的替代品,例如运营损益,净(损)收入和运营现金流量。调整后的EBITDA易于出现变化,公司对调整后的EBITDA的测量可能无法与其他公司的测量可比。

Net total debt is calculated as total principal amount of debt outstanding less cash and cash equivalents. In addition to the performance measures identified above, we believe that net total debt provides a meaningful measure of liquidity and a useful basis for assessing our ability to fund our activities, including the financing of scheduled debt repayments.

净总债务的计算方法是总未偿还债务的本金减去现金及现金等价物。除了上面列出的业绩衡量指标外,我们认为,净总债务提供了一个有意义的流动性指标,可用于评估我们资金活动的能力,包括计划债务偿还的融资。

Cautionary Note Regarding Forward-Looking Statements

关于前瞻性声明的谨慎说明

Except for historical information, all of the statements, expectations, and assumptions contained in this press release are forward-looking statements, including but not limited to our full year business outlook. Forward-looking statements typically contain terms such as "anticipate," "believe," "consider," "continue," "could," "estimate," "expect," "explore," "foresee," "goal," "guidance," "intend," "likely," "may," "plan," "potential," "predict," "preliminary," "probable," "project," "promising," "seek," "should," "will," "would," and similar expressions. Forward-looking statements include, but are not limited to, statements regarding (i) our strategic alternatives and cost reduction initiatives, (ii) our expectations regarding regulatory enforcement, including our ability to receive an exemption from new regulations, (iii) our financial and operating performance and (iv) our expectations for our business interruption insurance claim. Actual results might differ materially from those explicit or implicit in forward-looking statements. Important factors that could cause actual results to differ materially are set forth in "Risk Factors" in the Company's Annual Report on Form 10-K filed on March 28, 2024, and in the Company's Quarterly Report filed on May 15, 2024. All information provided in this release is as of the date hereof, and the Company assumes no obligation to and does not intend to update these forward-looking statements, except as required by law.

除历史信息外,本新闻稿中包含的所有声明,期望和假设都是前瞻性声明,包括但不限于我们全年业务前景。前瞻性声明通常包含"预测","相信","考虑","继续","可能","估计","期望","探索","预见","目标","指导","打算","可能","计划","潜在","预测","初步","可能","项目","许诺","寻求","应当","意愿",以及类似的表达。前瞻性声明包括但不限于关于(i)我们的战略选择和成本削减举措,(ii)我们对监管执法的期望,包括我们能否获得新规定的豁免,(iii)我们的财务和营运业绩和(iv)我们的业务中断保险索赔的期望。实际结果可能与前瞻性声明中明示或暗示的结果有所不同。导致实际结果有所不同的重要因素在于2024年3月28日提交的公司年度报告中"风险因素"中列出,并在2024年5月15日提交的公司季度报告中详细列出。本发布的所有信息都是截至此日期的,公司不承担并无意更新这些前瞻性声明,除非法律要求。

Investor Relations & Media Contact
Matt Kreps
Investor Relations
22nd Century Group
mkreps@xxiicentury.com
214-597-8200

投资者关系与媒体联系
Matt Kreps
投资者关系
22世纪集团
mkreps@xxiicentury.com
214-597-8200

22nd CENTURY GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(amounts in thousands, except share and per-share data)

22世纪集团股份有限公司。
简明合并资产负债表
(未经审计)
(以千美元为单位,除份额和每股数据)



June 30,
December 31,


2024
2023
ASSETS






Current assets:






Cash and cash equivalents
$ 1,279
$ 2,058
Accounts receivable, net

2,448

1,671
Inventories

2,664

4,346
Insurance recoveries

3,768

3,768
GVB promissory note

500

2,000
Prepaid expenses and other current assets

1,767

1,180
Current assets of discontinued operations held for sale
1,058

1,254
Total current assets

13,484

16,277
Property, plant and equipment, net

3,093

3,393
Operating lease right-of-use assets, net

1,769

1,894
Intangible assets, net

5,728

5,924
Other assets

15

15
Total assets
$ 24,089
$ 27,503






LIABILITIES AND SHAREHOLDERS' DEFICIT




Current liabilities:




Notes and loans payable - current
$ 877
$ 543
Current portion of long-term debt

1,500

5,848
Operating lease obligations

245

231
Accounts payable

3,893

4,445
Accrued expenses

884

1,322
Accrued litigation

3,768

3,768
Accrued payroll

300

883
Accrued excise taxes and fees

2,510

2,234
Deferred income

389

726
Other current liabilities

309

1,849
Current liabilities of discontinued operations held for sale

1,397

3,185
Total current liabilities

16,072

25,034
Long-term liabilities:




Operating lease obligations

1,571

1,698
Long-term debt

6,046

8,058
Other long-term liabilities

1,355

1,123
Total liabilities

25,044

35,914
Shareholders' equity (deficit)




Preferred stock, $.00001 par value, 10,000,000 shares authorized




Common stock, $.00001 par value, 250,000,000 shares authorized




Capital stock issued and outstanding:




9,272,518 common shares (2,720,437 at December 31, 2023)




Common stock, par value

-

-
Capital in excess of par value

384,603

370,297
Accumulated deficit

(385,558)
(378,707)
Total shareholders' deficit

(955)
(8,410)
Total liabilities and shareholders' deficit
$ 24,089
$ 27,503


6月30日
截至12月31日公允价值


2024
2023
资产






流动资产:






现金及现金等价物
$ 1,279
$ 2,058
应收账款,净额

2,448

1,671
存货

2,664

4,346
保险赔款

3,768

3,768
GVb期票

500

2,000
预付费用和其他流动资产

1,767

1,180
持售待出售的终止经营的流动资产
1058

1,254
总流动资产

13,484

16,277
不动产、机器设备及装置资产,净值

3,093

3,393
经营租赁权使用资产,净额

1,769

1,894
无形资产,净值

5,728

5,924美元。
其他资产

15

15
总资产
$ 24,089
$ 27,503






负债和股东权益赤字




应付账款:




应付票据和短期贷款
$ 877
$ 543
长期债务的一年内到期部分

1,500

5,848
经营租赁付款义务

245

231
应付账款

3,893

4,445
应计费用

884

1,322
诉讼费用预计

3,768

3,768
应付工资

300

883
应付常规税款及费用

员工及相关应付款项

2,234
递延收入

389

726
其他流动负债

309

1,849
持售待出售的终止经营的流动负债

1,397

3,185
流动负债合计

16,072

25,034
长期负债:




经营租赁付款义务

1,571

1,698
长期债务

6,046

8,058
其他长期负债

1,355

1,123
负债合计

25,044

35,914
股东权益(亏损)




优先股,$0.00001面值,授权10,000,000股




普通股,$0.00001面值,授权250,000,000股




发行及流通的资本股票:




9,272,518股普通股股份(2023年12月31日2720,437股)




普通股,面值

-

-
超过面值的资本

384,603

370,297
累计赤字

(385,558)
(378,707)
股东赤字总额

(955)
(8,410)
负债合计和股东权益赤字总额
$ 24,089
$ 27,503

22nd CENTURY GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
(amounts in thousands, except share and per-share data)

22世纪集团股份有限公司。
综合损失及综合损益简明综合表
(未经审计)
(以千为单位,除股份和每股数据外)



Three Months Ended
Six Months Ended


June 30,
June 30,


2024
2023
2024
2023
Revenues, net
$ 7,947
$ 8,050
$ 14,416
$ 16,977
Cost of goods sold

3,869

4,682

8,082

9,407
Excise taxes and fees on products

3,508

4,329

6,893

8,514
Gross (loss) profit

570

(961)
(559)
(944)
Operating expenses:








Sales, general and administrative

2,360

10,283

5,266

20,119
Research and development

250

799

675

1,529
Other operating expense (income), net

7

-

(19)
(146)
Total operating expenses

2,617

11,082

5,922

21,502
Operating loss from continuing operations

(2,047)
(12,043)
(6,481)
(22,446)
Other income (expense):








Other income (expense), net

339

(613)
339

(768)
Interest income, net

21

65

21

122
Interest expense

(501)
(1,071)
(1,517)
(1,399)
Total other expense

(141)
(1,619)
(1,157)
(2,045)
Loss from continuing operations before income taxes

(2,188)
(13,662)
(7,638)
(24,491)
Provision for income taxes

26

46

26

46
Net loss from continuing operations
$ (2,214) $ (13,708) $ (7,664) $ (24,537)










Discontinued operations:








Income (loss) from discontinued operations before income taxes
$ 1,102
$ (6,831) $ 813
$ (14,184)
Provision (benefit) for income taxes

-

-

-

-
Net income (loss) from discontinued operations
$ 1,102
$ (6,831) $ 813
$ (14,184)








Net loss
$ (1,112) $ (20,539) $ (6,851) $ (38,721)
Deemed dividends

(445)
(367)
(4,034)
(367)
Net loss available to common shareholders
$ (1,557) $ (20,906) $ (10,885) $ (39,088)










Basic and diluted loss per common share from continuing operations
$ (0.30) $ (15.61) $ (1.44) $ (28.46)
Basic and diluted loss per common share from discontinued operations
$ 0.15
$ (7.78) $ 0.15
$ (16.45)
Basic and diluted loss per common share from deemed dividends
$ (0.06) $ (0.42) $ (0.76) $ (0.43)
Basic and diluted loss per common share
$ (0.21) $ (23.81) $ (2.05) $ (45.34)
Weighted average common shares outstanding - basic and diluted

7,449,706

878,171

5,307,471

862,177


















Net loss
$ (1,112) $ (20,539) $ (6,851) $ (38,721)
Other comprehensive income:








Unrealized gain on short-term investment securities

-

10

-

71
Foreign currency translation

-

42

-

38
Reclassification of realized losses to net loss

-

28

-

41
Other comprehensive income

-

80

-

150
Comprehensive loss
$ (1,112) $ (20,459) $ (6,851) $ (38,571)


三个月之内结束
截至2022年4月30日的六个月内


6月30日
6月30日


2024
2023
2024
2023
营业收入, 净收入
$ 677.4
$ 8,050
$ 14,416
$ 16,977
营业成本

3,869

4,682

8082

9,407
产品消费税和费用

3,508

4,329

6,893

8,514
总(亏损)利润

570

(961)
(559)
(944)
营业费用:








销售,一般和管理

2,360

10,283

5,266

(1)最初的特许权费用是指从特许经营者那里收到的考虑被转移到特许经营协议的预期寿命内的服务。
研发费用

250

799

675

1,529
其他营业支出(收入),净额

7

-

(19)
(146)
营业费用总额

2,617

11,082

5,922

21,502
持续经营业务的营业亏损

(2,047)
(12,043)
(6,481)
(22,446)
其他收入(支出):








其他收入(费用),净额

339

(613)
339

(768)
利息收入,净额

21

65

21

122
利息费用

(501)
(1,071)
(1,517)
(1,399)
其他费用总计

(141)
(1,619)
(-1,157)
(2,045)
持续经营活动的税前亏损

(2,188)
(13,662)
(7,638)
(24,491)
所得税费用

26

46

26

46
持续经营的净亏损
$ (2,214) $ (13,708) $ (7,664) $ (24,537)










终止经营:








所报告期限内已终止经营环节的净利润(税前)
$ 1,102
$ (6,831) $ 813
$ (14,184)
所得税征(免)额

-

-

-

-
净利润 (终止经营)
$ 1,102
$ (6,831) $ 813
$ (14,184)








净亏损
$ (1,112) $ (20,539) $ (6,851) $ (38,721)
视同股息

(445)
(367)
(4,034)
(367)
普通股股东应占净亏损
$ (1557) $ (20,906) $ (10,885) $ (39,088)










基本和摊薄后的每股普通股继续营业亏损
$ (0.30) $ (15.61) $ (1.44) $ (28.46)
基本和摊薄后的每股普通股已停止运营亏损
$ 0.15
$ (7.78) $ 0.15
$ (16.45)
基本和摊薄后的每股普通股被视作股利
$ (0.06) $ (0.42) $ (0.76) $ (0.43)
每股普通股基本和摊薄亏损
$ (0.21) $ (23.81) $ (2.05) $ (45.34)
加权平均普通股份数-基本和稀释

7,449,706

878,171

5,307,471

862,177


















净亏损
$ (1,112) $ (20,539) $ (6,851) $ (38,721)
其他综合收益:








未实现短期投资证券收益

-

10

-

71
外币翻译

-

42

-

38
已实现损失重新分类至净亏损

-

28

-

41
其他综合收益

-

80

-

150
综合亏损
$ (1,112) $ (20,459) $ (6,851) $ (38,571)

Table A - Reconciliations of Non-GAAP Measures
(dollars in thousands, except share and per-share data)

表A - 非GAAP指标调节表
(单位:千美元,股数和每股数据除外)

Below is a table containing information relating to the Company's Net loss, EBITDA and Adjusted EBITDA for the three and six month periods ended June 30, 2024 and 2023, including a reconciliation of these Non-GAAP measures for such periods.

下表显示了公司截至2024年6月30日和2023年6月30日的三个月和六个月的净亏损、EBITDA和调整后的EBITDA信息,包括这些时期的非GAAP指标调节表。



(UNAUDITED)


Three Months Ended


June 30,


$ Change


2024
2023

fav / (unfav)1
Net loss from continuing operations
$ (2,214) $ (13,708) $ 11,494
Interest (income)/expense, net

479

1,006

(527)
Provision (benefit) for income taxes

26

46

(20)
Amortization and depreciation

248

365

(117)
EBITDA
$ (1,461) $ (12,291) $ 10,830
Adjustments:






Restructuring and impairment

(319)
-

(319)
Change in fair value of derivative liabilities

(541)
-

(541)
Change in fair value of warrant liabilities

(324)
584

(908)
Equity-based employee compensation expense

56

1,456

(1,400)
Adjusted EBITDA
$ (2,589) $ (10,251) $ 7,662








Adjusted EBITDA loss per common share
$ (0.35) $ (11.67) $ 11.33
Weighted average common shares outstanding - basic and diluted

7,449,706

878,171




(未经审计)


截至三个月结束


6月30日


变化


2024
2023

盈利/(亏损)1
持续经营的净亏损
$ (2,214) $ (13,708) $ 11,494
利息收入/支出,净额

479

1,006

(527)
所得税负债(收益)

26

46

(20)
摊销和折旧

248

365

(117)
EBITDA
$ (1,461) $ (12,291) $ 10,830
调整:






重组和减值

(319)
-

(319)
衍生负债公允价值变动

(541)
-

(541)
认股权负债公允价值变动

(324)
584

(908)
基于股份的员工薪酬费用

56

1,456

(1,400)
调整后的EBITDA
$ (2,589) $ (10,251) $ 7,662








调整后的每股普通股EBITDA亏损
$ (0.35) $ (11.67) $ 11.33
加权平均普通股份数-基本和稀释

7,449,706

878,171




(UNAUDITED)


Six Months Ended


June 30,
$ Change


2024
2023

fav / (unfav)1
Net loss from continuing operations
$ (7,664) $ (24,537) $ 16,873
Interest (income)/expense, net

1,495

1,277

218
Provision (benefit) for income taxes

26

46

(20)
Amortization and depreciation

514

726

(212)
EBITDA
$ (5,629) $ (22,488) $ 16,859
Adjustments:






Restructuring and impairment

(345)
-

(345)
Inventory write-down

431

-

431
Change in fair value of derivative liabilities

(459)
-

(459)
Change in fair value of warrant liabilities

(324)
723

(1,047)
Equity-based employee compensation expense

237

2,552

(2,315)
Adjusted EBITDA
$ (6,089) $ (19,213) $ 13,124







Adjusted EBITDA loss per common share
$ (1.15) $ (22.28) $ 21.14
Weighted average common shares outstanding - basic and diluted

5,307,471

862,177


1Fav = Favorable variance, which increases EBITDA and Adjusted EBITDA; Unfav = unfavorable variance, which reduces EBITDA and Adjusted EBITDA


(未经审计)


截至2022年4月30日的六个月内


6月30日
变化


2024
2023

好 / 不好1
持续经营的净亏损
$ (7,664) $ (24,537) $ 16,873
利息(收入)/费用净额

1,495

1,277

218
所得税费用(收入)

26

46

(20)
摊销和折旧

514

726

(212)399-2323
EBITDA
$ (5,629) $ (22,488) $ 16,859
调整:






重组和减值

(345)
-

(345)
存货减值

431

-

431
衍生负债公允价值变动

(459)
-

(459)
认股权负债公允价值变动

(324)
723

(1,047)
基于股份的员工薪酬费用

237

2,552

(2,315)
调整后的EBITDA
$ (6,089) $ (19,213) $ 13,124







每股调整后的EBITDA损失
$ (1.15) $ (22.28) $ 21.14
加权平均普通股份数-基本和稀释

5,307,471

862,177


Fav = 有利差异,可以增加EBITDA和调整后的EBITDA;Unfav = 不利差异,可以降低EBITDA和调整后的EBITDA

Table B: Net Total Debt Reconciliation
(dollars in thousands)

表B:净总债务调节
(以千美元为单位)



June 30,
December 31,


2024
2023
Total debt
$ 7,546
$ 13,906
Add: debt discounts and deferred issuance costs included in total debt

779

1,453
Total principal amount of debt outstanding

8,325

15,359
Less: Cash and cash equivalents

1,279

2,058
Net total debt (Non-GAAP)
$ 7,046
$ 13,301


6月30日
截至12月31日公允价值


2024
2023
总债务
$ 7,546
$ 13,906
加:总债务中包括的债务折扣和延期发行费用

779

1,453
未偿还债务的总本金金额

8,325

15,359
Less: 现金及现金等价物

1,279

2,058
净总债务(非GAAP)
$ 7,046
$ 13,301
声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发