22nd Century Group Reports Second Quarter 2024 Financial Results
22nd Century Group Reports Second Quarter 2024 Financial Results
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 |