Sky Quarry Inc. Begins Trading on NASDAQ Under 'SKYQ' and Reports Q3 2024 Financial Results
Sky Quarry Inc. Begins Trading on NASDAQ Under 'SKYQ' and Reports Q3 2024 Financial Results
Sky Quarry Inc. trades on NASDAQ as 'SKYQ' after a $6.7 million public offering, reporting Q3 revenue of $4.8 million.
Sky Quarry Inc. 在纳斯达克以 "SKYQ" 交易,完成了一项670万的公开募股,报告第三季度营业收入为480万。
Quiver AI Summary
Quiver AI 概要
Sky Quarry Inc. (NASDAQ: SKYQ), a company focused on transforming the waste asphalt shingle recycling industry, reported its third-quarter financial results, revealing revenues of $4.8 million, a significant decrease from $14.4 million in the same quarter of 2023. The drop was attributed to lower WTI oil prices and ongoing refurbishment work at its Foreland refinery. Sky Quarry began trading on the Nasdaq Capital Market on October 10, 2024, and successfully closed a $6.7 million public offering by selling over a million shares. The company also announced a partnership with Atlas Roofing Corporation to improve asphalt shingle recycling processes. Despite a net loss of $4.4 million for the quarter, CEO David Sealock expressed optimism about future growth stemming from refinery improvements and expanding operations, including a new modular facility nearing completion.
Sky Quarry Inc.(纳斯达克:SKYQ)是一家专注于改造废旧沥青瓦回收行业的公司,报告了其第三季度的财务结果,显示营业收入为480万,比2023年同季度的1440万大幅下降。下降的原因归因于WTI原油价格下跌及其Foreland炼油厂正在进行的改造工作。Sky Quarry于2024年10月10日在纳斯达克资本市场开始交易,并通过出售超过一百万股成功关闭了一项670万的公开募股。该公司还宣布与Atlas Roofing Corporation建立了合作关系,以改善沥青瓦回收过程。尽管该季度净亏损为440万,首席执行官David Sealock对炼油厂改善和扩展运营所带来的未来增长表示乐观,包括一座新模块化设施即将完工。
Potential Positives
潜在的积极因素
- Began trading on Nasdaq under the ticker symbol 'SKYQ', enhancing corporate visibility and liquidity.
- Successfully closed a public offering generating $6.7 million, providing financial resources to support strategic initiatives.
- Completed significant refurbishment of the Foreland refinery, which is expected to improve operational efficiency and production capacity.
- Entered into a partnership with Atlas Roofing Corporation to develop innovative recycling processes, aligning with industry sustainability trends.
- 在逐笔明细标的 'SKYQ' 下于纳斯达克开始交易,增强了企业的可见性和流动性。
- 成功关闭了一项670万的公开募股,为支持战略举措提供了财务资源。
- 完成了对Foreland炼油厂的重大改造,预计将改善运营效率和生产能力。
- 与Atlas Roofing Corporation达成合作关系,以开发创新的回收过程,符合行业可持续发展趋势。
Potential Negatives
潜在负面影响
- Revenue for Q3 2024 decreased by 66% compared to Q3 2023, indicating significant financial challenges.
- Net loss for Q3 2024 was reported at $4.4 million, a substantial increase from a net loss of $0.6 million in the same quarter of the previous year, highlighting worsening financial performance.
- Net cash used in operating activities for the nine months ended September 30, 2024, was $4.6 million, compared to a net cash provided by operating activities of $2.5 million for the same period in the previous year, indicating a negative cash flow trend.
- 2024年第三季度的营业收入相比2023年第三季度减少了66%,表明面临严重的财务挑战。
- 2024年第三季度的净亏损为440万美元,较上一年同季度的60万美元大幅增加,突显出财务表现恶化。
- 截至2024年9月30日的九个月内,经营活动使用的净现金为460万美元,而上一年同期提供的净现金为250万美元,表明现金流趋势为负。
FAQ
FAQ
What is Sky Quarry Inc. and its mission?
Sky Quarry Inc.是什么?它的使命是什么?
Sky Quarry Inc. is an integrated energy solutions company focused on revolutionizing the waste asphalt shingle recycling industry.
Sky Quarry Inc.是一家综合能源解决方案公司,专注于革命性改造废旧沥青瓦片回收行业。
When did Sky Quarry begin trading on NASDAQ?
Sky Quarry何时开始在纳斯达克交易?
Sky Quarry began trading publicly on NASDAQ under the ticker symbol "SKYQ" on October 10, 2024.
Sky Quarry于2024年10月10日在纳斯达克公开交易,股票代码为"SKYQ"。
What were Sky Quarry's Q3 2024 financial results?
Sky Quarry在2024年第三季度的财务结果如何?
Sky Quarry reported revenues of $4.8 million for Q3 2024, a significant decrease from prior year results due to WTI price reductions.
Sky Quarry报告2024年第三季度营业收入为480万美元,与去年同期相比大幅下降,主要由于WTI价格的降低。
What recent appointments were announced by Sky Quarry?
Sky Quarry最近宣布了哪些任命?
Sky Quarry announced the appointments of Darryl Delwo as Chief Financial Officer and Cyla Apache as Vice President of Finance.
Sky Quarry宣布任命达里尔·德尔沃为首席财务官,赛拉·阿帕奇为财务副总裁。
How much funding did Sky Quarry raise in its recent public offering?
Sky Quarry在最近的公开募股中筹集了多少钱?
Sky Quarry closed a public offering that raised approximately $6.7 million by selling 1,118,005 shares priced at $6.00 each.
Sky Quarry完成了一次公开募股,筹集了大约670万美元,出售了1,118,005股,价格为每股6.00美元。
Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.
免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。
Full Release
全面发布
Began Trading on NASDAQ Under Ticker Symbol 'SKYQ'
开始在纳斯达克上市,标的为'SKYQ'
Closed $6.7 Million Public Offering
完成670万美元的公众募资
WOODS CROSS, Utah, Nov. 15, 2024 (GLOBE NEWSWIRE) -- Sky Quarry Inc. (NASDAQ: SKYQ) ("Sky Quarry " or the "Company"), an integrated energy solutions company committed to revolutionizing the waste asphalt shingle recycling industry, has reported its financial and operational results for the third quarter ended September 30, 2024.
犹他州伍兹克罗斯,2024年11月15日 (环球新闻) -- Sky Quarry Inc. (纳斯达克: SKYQ)("Sky Quarry " 或 "公司"),一家致力于革新废旧沥青瓦回收行业的综合能源解决方案公司,已公布截至2024年9月30日的第三季度财务及控件结果。
Key Financial and Operational Highlights
关键财务及控件亮点
-
Q3 2024 Revenue of $4.8 million and $19.2 million for the nine months ended September 30, 2024.
-
Began
trading publicly on the Nasdaq Capital Market
under the ticker symbol "SKYQ" on October 10, 2024 and
rang the Nasdaq closing bell
on October 25, 2024.
-
Closed a
public offering of $6.7 million
through the sale of 1,118,005 shares of its Common Stock priced at $6.00 per share.
-
Completed refurbishment at Foreland refinery including an overhaul of the primary and secondary boilers, and completion of 24 work packages.
-
Entered into an
exploratory relationship with Atlas Roofing Corporation
to assess and develop mutually beneficial processes for asphalt shingle recycling.
-
Announced the
appointments
of Darryl Delwo, CPA, a seasoned finance and accounting executive, as Chief Financial Officer, and Cyla Apache as Vice President of Finance.
-
Announced the launch of European financing effort across several countries, driven by the continent's significant focus on sustainable investing.
-
Announced the expansion and near-completion of its first Waste Asphalt Shingle Modular Facility.
-
2024年第三季度营业收入为480万美元,截止至2024年9月30日的九个月营业收入为1920万美元。
-
开始
在纳斯达克资本市场公开交易
在2024年10月10日以标的"SKYQ"上市,
敲响了纳斯达克收盘钟
在2024年10月25日。
-
结束了一次
670万美元的公开募股
通过以每股6.00美元的价格出售1,118,005股普通股票完成。
-
完成了Foreland炼油厂的改造,包括对主锅炉和副锅炉的检修,以及24个工作包的完成。
-
签署了一份
与阿特拉斯屋面公司建立探索性关系
评估和制定对沥青瓦回收有益的互利流程。
-
公告了
任命
任命达里尔·德尔沃 (Darryl Delwo) CPA,一位经验丰富的财务和会计高管,担任首席财务官,以及西拉·阿帕奇(Cyla Apache)担任财务副总裁。
-
宣布在多个国家启动欧洲融资工作,受该大陆对可持续投资的重大关注推动。
-
宣布其第一个废沥青瓦模块化设施的扩建和即将完成。
Management Commentary
管理层评论
"The third quarter was a transformative validation for Sky Quarry with our successful listing on the Nasdaq Stock Market and the closing of a $6.7 million public offering to fund our strategy to revolutionize the waste asphalt shingle recycling industry," said David Sealock, Chief Executive Officer of Sky Quarry. "Being listed on a national exchange increases corporate visibility, improves liquidity, and raises awareness of Sky Quarry in the financial markets. The quarter was marked by a decrease in revenue due to a combination of reduction in WTI pricing and refurbishment of the Foreland refinery. WTI pricing fell from $87 per barrel on April 5, 2024, to $67 per barrel on September 10, 2024, which corresponded with reduced pricing in the end products.
"第三季度是Sky Quarry的转型验证,我们成功在纳斯达克股票市场上市,并完成了670万美元的公开募股,以资助我们在废旧沥青瓦回收行业革命的战略,"Sky Quarry首席执行官David Sealock说。"在国家交易所上市增加了公司的可见性,提高了流动性,并提高了Sky Quarry在金融市场的知名度。本季度由于WTI价格降低和Foreland炼油厂翻新,营业收入有所下降。WTI价格从2024年4月5日的每桶87美元降至2024年9月10日的每桶67美元,这与最终产品价格的下降相对应。
"The refurbishment at our Foreland refinery included an overhaul of the primary and secondary boilers, and completion of 24 work packages. This significant and extensive project, conducted once every decade, not only aims to enhance air quality and water recycling but also establishes the foundation for increased operational efficiency and the potential to raise production levels moving forward. Our fully integrated operation spans from extraction to refining. This vertical integration enhances efficiency and control over the entire production process. As well, our adaptable infrastructure enables us to rapidly scale operations, fortify feedstock supply chains, explore diverse revenue avenues, including regional sales, ensuring sustained growth and market leadership.
"我们在Foreland炼油厂的翻新包括对主要和次要锅炉的检修,完成了24个工作包。这一重大的和广泛的项目每十年进行一次,旨在改善空气质量和水回收,同时为提高运营效率和未来提高生产水平奠定基础。我们的完全整合的操作涵盖从提取到炼化。这个垂直整合提高了整个生产过程的效率和控制。同时,我们灵活的基础设施使我们能够快速扩展业务,巩固原料供应链,探索区域销售等多样化的营业收入途径,确保持续增长和市场领导地位。
"During the quarter we partnered with Atlas Roofing Corporation, an innovative, customer-oriented manufacturer of residential and commercial building materials. Under the partnership, we will collaborate with Atlas to explore the use of Sky Quarry's closed loop recycling process and proprietary shingle extraction technology to recover both material and oil from Atlas' waste shingles. As a leader in the building products industry, Atlas is an ideal partner to demonstrate our groundbreaking application capable of separating waste shingles into clean oil and other valuable materials.
"在本季度,我们与Atlas Roofing Corporation建立了合作关系,这是一家创新的、以客户为导向的住宅和商业建筑材料制造商。在合作框架下,我们将与Atlas合作,探索使用Sky Quarry的闭环回收工艺和专有的瓦片提取技术从Atlas的废弃瓦片中回收材料和石油。作为建筑产品行业的领导者,Atlas是展示我们具有开创性应用的理想合作伙伴,该技术能够将废弃瓦片分离成清洁石油和其他有价值的材料。"
"Operationally, in tandem with our Nasdaq listing, we strengthened our finance leadership with the appointment of Darryl Delwo as Chief Financial Officer. Darryl is a veteran financial executive and will lead us in our next phase of company growth as a listed public company.
"在运营方面,随着我们在纳斯达克上市,我们通过任命达里尔·德尔沃为首席财务官,增强了我们的财务领导力。达里尔是一位资深的金融高管,将引领我们在上市公司成长的下一个阶段。
"Looking ahead, we expect strong growth as our refinery asset improvements increase production, and our direct consumer sales and marketing efforts continue to perform. Our refinery generated over $50 million in revenue in 2023. Our Eagle Springs refinery is expected to be refining blended sustainable oil in 2025, capturing the premium value that sustainable refined products will demand. With the heavy oil produced at PR Spring set to be refined at the Eagle Springs refinery, our broadened capabilities, and fortified position in the oil and energy industries, we anticipate even greater production levels and a return to increased revenue and cash flow in the coming quarters," concluded Sealock.
"展望未来,我们预计由于精炼资产的改进提高了生产能力,同时我们的直接消费销售和市场营销工作继续取得成功,我们将实现强劲增长。我们的精炼厂在2023年获得了超过5000万的营业收入。我们预计我们的老鹰泉精炼厂将在2025年提炼混合可持续油,以获取可持续精炼产品所要求的溢价价值。随着PR春天生产的重油将在老鹰泉精炼厂提炼,我们的能力得到了提升,能源行业的地位也得到了巩固,我们预期将在未来几个季度实现更高的生产水平和增加的营业收入及现金流,"塞洛克总结道。
Third Quarter 2024 Financial Results
2024年第三季度财务结果
Revenues were $4.8 million for the three months ended September 30, 2024, compared to $14.4 million for the comparable period in 2023, representing a decrease of 66%. The decrease in sales were the direct result of a combination of reduction in WTI pricing and refurbishment of the Company's Foreland refinery. For the nine months ended September 30, 2024, revenues were $19.2 million, compared to $39.1 million in the prior year period, a decrease of 51%.
截至2024年9月30日的三个月内,营业收入为480万,与2023年同期的1440万相比,下降了66%。销售下降的直接原因是WTI价格的降低以及公司Foreland精炼厂的翻新。截止2024年9月30日的九个月内,营业收入为1920万,而去年同期为3910万,下降了51%。
Gross profit was $0.3 million, or 6.5% of revenues, for the three-month period ended September 30, 2024, compared to $2.8 million, or 19.1% of revenues for the comparable period in 2023.
截至2024年9月30日的三个月内,毛利润为30万,占营业收入的6.5%,而2023年同期为280万,占营业收入的19.1%。
Total operating expenses for the three-month period ended September 30, 2024, were $1.5 million compared to $1.4 million for the comparable period in 2023, a marginal decline.
截至2024年9月30日的三个月内,总营业费用为150万,而2023年同期为140万,略有下降。
Net loss for the third quarter of 2024 was $4.4 million, compared to a net loss of $0.6 million for the third quarter of 2023.
2024年第三季度的净亏损为440万,而2023年第三季度的净亏损为60万。
Net cash used in operating activities for the nine months ended September 30, 2024, was $4.6 million, compared to net cash provided by operating activities of $2.5 million for the nine months ended September 30, 2023.
截至2024年9月30日的九个月内,经营活动所用的净现金为460万,而2023年同期经营活动提供的净现金为250万。
Cash and cash equivalents totaled $0.3 million as of September 30, 2024, compared to $0.3 million as of December 31, 2023. On October 9, 2024, the company closed a public offering with gross proceeds of approximately $6.7 million.
截至2024年9月30日,现金及现金等价物总计300000美元,而截至2023年12月31日同样为300000美元。2024年10月9日,公司完成了一次公开发行,毛收益约为6700000美元。
The Company would like to note that it has communicated with Yahoo Finance, and Apple Stocks regarding their communicated Market Capitalization*, which is being reported incorrectly.
公司希望指出,它已与雅虎财经和苹果股票进行沟通,关于他们报告的市场资本化*存在错误。
*The correct Market Capitalization was $36.47 million based on 18.8 million shares of common stock issued and outstanding and a closing stock price of $1.94 per share as of the market close on Wednesday, November 13, 2024.
*正确的市场资本化为36470000美元,基于18800000股已发行流通的普通股和截至2024年11月13日星期三收盘时每股1.94美元的股价。
About Sky Quarry Inc.
关于Sky Quarry公司。
Sky Quarry Inc. (NASDAQ: SKYQ) and its subsidiaries are, collectively, an oil production, refining, and a development-stage environmental remediation company formed to deploy technologies to facilitate the recycling of waste asphalt shingles and remediation of oil-saturated sands and soils. Our waste-to-energy mission is to repurpose and upcycle millions of tons of asphalt shingle waste, diverting them from landfills. By doing so, we can contribute to improved waste management, promote resource efficiency, conserve natural resources, and reduce environmental impact. For more information, please visit
.
Sky Quarry Inc.(纳斯达克:SKYQ)及其子公司共同成立,作为一家石油生产、精炼及开发阶段的环保母基公司,旨在部署技术促进废弃沥青瓦的回收和石油饱和沙土的修复。我们的废物转能源使命是重新利用和升级数百万吨的沥青瓦废料,避免其进入垃圾填埋场。通过这样做,我们可以改善废物管理,促进资源效率,节约自然资源,减少环保影响。欲了解更多信息,请访问
.
Forward-Looking Statements
前瞻性声明
This press release may include ''forward-looking statements.'' All statements pertaining to our future financial and/or operating results, future events, or future developments may constitute forward-looking statements. The statements may be identified by words such as "expect," "look forward to," "anticipate," "intend," "plan," "believe," "seek," "estimate," "will," "project," or words of similar meaning. Such statements are based on the current expectations and certain assumptions of our management, of which many are beyond our control. These are subject to a number of risks, uncertainties, and factors, including but not limited to those described in our disclosures. Should one or more of these risks or uncertainties materialize or should underlying expectations not occur or assumptions prove incorrect, actual results, performance, or our achievements may (negatively or positively) vary materially from those described explicitly or implicitly in the relevant forward-looking statement. We neither intend, nor assume any obligation, to update or revise these forward-looking statements in light of developments which differ from those anticipated. You are urged to carefully review and consider any cautionary statements and the Company's other disclosures, including the statements made under the heading "Risk Factors" and elsewhere in the Company's Form 1-A offering statement filed with the SEC. Forward-looking statements speak only as of the date of the document in which they are contained.
本新闻稿可能包含"前瞻性声明"。所有涉及我们未来财务和/或运营结果、未来事件或未来发展的声明可能构成前瞻性声明。这些声明可能通过"期望"、"期待"、"预测"、"打算"、"计划"、"相信"、"寻求"、"估计"、"将"、"项目"或类似含义的词语来识别。这些声明基于我们管理层当前的预期和某些假设,其中许多超出我们控制范围。这些都面临多种风险、不确定性和因素,包括但不限于我们披露中描述的那些。如果这些风险或不确定性之一或多个发生,或基本预期未能实现或假设被证明不正确,实际结果、表现或我们的成就可能(无论是负面还是正面)与相关前瞻性声明中明确或隐含的描述有实质性的偏差。我们既不打算,也不承担义务,在与遇到的不同发展有关的情况下更新或修订这些前瞻性声明。我们敦促您仔细审查并考虑任何警示声明和公司的其他披露,包括在公司向SEC提交的1-A型发行声明中"风险因素"标题下及其他地方所作的声明。前瞻性声明仅在其所在文件的日期发表。
Investor Relations
Chris Tyson
Executive Vice President
MZ Group - MZ North America
949-491-8235
SKYQ@mzgroup.us
投资者关系
Chris Tyson
执行副总裁
MZ Group - MZ North America
949-491-8235
SKYQ@mzgroup.us
Company Website
公司网站
Sky Quarry Inc. Condensed Consolidated Balance Sheets As of September 30, 2024 and December 31, 2023 (Unaudited) | ||||||||
September 30, 2024 |
December 31, 2023 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ |
292,920 |
$ |
326,822 |
||||
Accounts receivables |
1,529,254 |
3,517,469 |
||||||
Prepaid expenses and other assets |
293,826 |
114,387 |
||||||
Inventory |
2,685,943 |
2,437,181 |
||||||
Total current assets |
4,801,943 |
6,395,859 |
||||||
Property, plant, and equipment |
6,882,227 |
6,287,351 |
||||||
Oil and gas properties |
8,435,197 |
7,745,205 |
||||||
Restricted cash |
2,887,588 |
4,354,014 |
||||||
Right-of-use asset |
132,093 |
184,548 |
||||||
Goodwill |
3,209,003 |
3,209,003 |
||||||
Total assets |
$ |
26,348,051 |
$ |
28,175,980 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued expenses |
$ |
3,119,645 |
$ |
4,904,121 |
||||
Current portion of operating lease liability |
56,806 |
69,777 |
||||||
Warrant liability |
1,936,937 |
- |
||||||
Lines of credit |
1,728,138 |
3,061,698 |
||||||
Current maturities of notes payable |
8,749,719 |
4,835,567 |
||||||
Total current liabilities |
15,591,245 |
12,871,163 |
||||||
Notes payable, less current maturities, net of debt issuance costs |
2,057,198 |
2,100,514 |
||||||
Operating lease liability, net of current portion |
77,824 |
116,246 |
||||||
Total Liabilities |
17,726,267 |
15,087,923 |
||||||
Commitments and contingencies |
||||||||
Shareholders' Equity: |
||||||||
Preferred stock $0.001 par value: 25,000,000 shares authorized; 369,221 and 246,000 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively |
369 |
246 |
||||||
Common stock $0.0001 par value: 100,000,000 shares authorized: 17,446,512 and 16,323,091 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively |
1,744 |
1,632 |
||||||
Additional paid in capital |
28,593,381 |
22,527,262 |
||||||
Accumulated other comprehensive loss |
(209,639 ) |
(201,505 ) |
||||||
Accumulated deficit |
(19,764,071 ) |
(9,239,578 ) |
||||||
Total shareholders' equity |
8,621,784 |
13,088,057 |
||||||
Total liabilities and shareholders' equity |
$ |
26,348,051 |
$ |
28,175,980 |
Sky Quarry 公司。 汇编的综合资产负债表 截至2024年9月30日和2023年12月31日(未经审计) | ||||||||
2024年9月30日 |
2023年12月31日 |
|||||||
资产 |
||||||||
流动资产: |
||||||||
现金 |
$ |
292,920 |
$ |
326,822 |
||||
应收账款 |
1,529,254 |
3,517,469 |
||||||
预付款和其他资产 |
293,826 |
114,387 |
||||||
存货 |
2,685,943 |
2,437,181 |
||||||
总流动资产 |
4,801,943 |
6,395,859 |
||||||
房地产、厂房和设备 |
6,882,227 |
6,287,351 |
||||||
油气性质 |
8,435,197 |
7,745,205 |
||||||
受限现金 |
2,887,588 |
4,354,014 |
||||||
租赁权资产 |
132,093 |
184,548 |
||||||
商誉 |
3,209,003 |
3,209,003 |
||||||
总资产 |
$ |
26,348,051 |
$ |
28,175,980 |
||||
负债和股东权益 |
||||||||
流动负债: |
||||||||
应付账款和应计费用 |
$ |
3,119,645 |
$ |
4,904,121 |
||||
当前运营租赁负债部分 |
56,806 |
69,777 |
||||||
认股权责任 |
1,936,937 |
- |
||||||
信用额度 |
1,728,138 |
3,061,698 |
||||||
票据应付的流动部分 |
8,749,719 |
4,835,567 |
||||||
总流动负债 |
15,591,245 |
12,871,163 |
||||||
应付票据,扣除流动部分,减去债券发行费净额 |
2,057,198 |
2,100,514 |
||||||
运营租赁负债,扣除当前部分 |
77,824 |
116,246 |
||||||
总负债 |
17,726,267 |
15,087,923 |
||||||
承诺和 contingencies |
||||||||
股东权益: |
||||||||
优先股面值$0.001:授权25,000,000股;截至2024年9月30日和2023年12月31日,已发行和流通的股票分别为369,221股和246,000股 |
369 |
246 |
||||||
普通股面值$0.0001:授权100,000,000股;截至2024年9月30日和2023年12月31日,已发行和流通的股票分别为17,446,512股和16,323,091股 |
1,744 |
1,632 |
||||||
股票认购应收款项。 |
28,593,381 |
22,527,262 |
||||||
累计其他综合损失 |
(209,639 ) |
(201,505 ) |
||||||
累积赤字 |
(19,764,071 ) |
(9,239,578 ) |
||||||
股东权益合计 |
8,621,784 |
13,088,057 |
||||||
负债和股东权益合计 |
$ |
26,348,051 |
$ |
28,175,980 |
Sky Quarry Inc. Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) For the Periods Ended September 30, 2024 and 2023 | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Net sales |
$ |
4,846,795 |
$ |
14,397,648 |
$ |
19,174,369 |
$ |
39,140,246 |
||||||||
Cost of goods sold |
4,532,565 |
11,647,135 |
18,409,703 |
33,406,211 |
||||||||||||
314,230 |
2,750,513 |
764,666 |
5,734,035 |
|||||||||||||
Operating expenses: |
||||||||||||||||
General and administrative |
1,205,032 |
1,173,593 |
3,322,846 |
3,186,714 |
||||||||||||
Share based compensation |
74,604 |
102,571 |
534,572 |
325,887 |
||||||||||||
Depreciation and amortization |
219,746 |
157,470 |
589,267 |
308,875 |
||||||||||||
Total Operating expenses |
1,499,382 |
1,433,634 |
4,446,685 |
3,821,476 |
||||||||||||
Income (loss) from operations |
(1,185,152 ) |
1,316,879 |
(3,682,019 ) |
1,912,559 |
||||||||||||
Other income (expense): |
||||||||||||||||
Loss on issuance of private placement |
(1,935,934 ) |
- |
(1,935,934 ) |
- |
||||||||||||
Interest expense |
(1,320,115 ) |
(1,914,406 ) |
(4,773,663 ) |
(1,821,529 ) |
||||||||||||
Other income (loss) |
(4,059 ) |
- |
1,085 |
- |
||||||||||||
Loss on extinguishment of debt |
- |
- |
(108,887 ) |
(188,227 ) |
||||||||||||
Gain (loss) on sale of assets |
- |
- |
(25,075 ) |
550,000 |
||||||||||||
Other expense, net |
(3,260,108 ) |
(1,914,406 ) |
(6,842,474 ) |
(1,459,756 ) |
||||||||||||
Income (loss) before provision for income taxes |
(4,445,260 ) |
(597,527 ) |
(10,524,493 ) |
452,803 |
||||||||||||
Provision for income taxes |
- |
- |
- |
(2,327 ) |
||||||||||||
Net income (loss) |
(4,445,260 ) |
(597,527 ) |
(10,524,493 ) |
450,476 |
||||||||||||
Other comprehensive income (loss) |
||||||||||||||||
Exchange gain (loss) on translation of foreign operations |
- |
(254 ) |
(8,134 ) |
16,170 |
||||||||||||
Net income (loss) and comprehensive income (loss) |
$ |
(4,445,260 ) |
$ |
(597,781 ) |
$ |
(10,532,627 ) |
$ |
466,646 |
||||||||
Earnings (loss) per common share |
||||||||||||||||
Basic |
$ |
(0.25 ) |
$ |
(0.04 ) |
$ |
(0.59 ) |
$ |
0.03 |
||||||||
Diluted |
$ |
(0.25 ) |
$ |
(0.04 ) |
$ |
(0.59 ) |
$ |
0.03 |
||||||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
17,819,356 |
16,323,103 |
17,819,356 |
16,323,103 |
||||||||||||
Diluted |
17,819,356 |
16,323,103 |
17,819,356 |
16,323,103 |
Sky Quarry 公司。 简明合并损益表和综合损益(未经审计) 截至2024年和2023年9月30日的期间 | ||||||||||||||||
截至三个月 9月30日, |
截至九个月 9月30日, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
净销售额 |
$ |
4,846,795 |
$ |
14,397,648 |
$ |
19,174,369 |
$ |
39,140,246 |
||||||||
销售成本 |
4,532,565 |
11,647,135 |
18,409,703 |
33,406,211 |
||||||||||||
314,230 |
2,750,513 |
764,666 |
5,734,035 |
|||||||||||||
运营费用: |
||||||||||||||||
一般和行政 |
1,205,032 |
1,173,593 |
3,322,846 |
3,186,714 |
||||||||||||
基于股份的报酬 |
74,604 |
102,571 |
534,572 |
325,887 |
||||||||||||
折旧和摊销 |
219,746 |
157,470 |
589,267 |
308,875 |
||||||||||||
营业费用总计 |
1,499,382 |
1,433,634 |
4,446,685 |
3,821,476 |
||||||||||||
营业收入(亏损) |
(1,185,152 ) |
1,316,879 |
(3,682,019 ) |
1,912,559 |
||||||||||||
其他收入(费用): |
||||||||||||||||
定向增发的损失 |
(1,935,934 ) |
- |
(1,935,934 ) |
- |
||||||||||||
利息支出 |
(1,320,115 ) |
(1,914,406 ) |
(4,773,663 ) |
(1,821,529 ) |
||||||||||||
其他收入(损失) |
(4,059) ) |
- |
1,085 |
- |
||||||||||||
债务摊销损失 |
- |
- |
(108,887 ) |
(188,227 ) |
||||||||||||
资产出售损益 |
- |
- |
(25,075 ) |
550,000 |
||||||||||||
其他费用,净额 |
(3,260,108 ) |
(1,914,406 ) |
(6,842,474 ) |
(1,459,756 ) |
||||||||||||
税前收益(损失) |
(4,445,260 ) |
(597,527 ) |
(10,524,493 ) |
452,803 |
||||||||||||
所得税准备金 |
- |
- |
- |
(2,327 ) |
||||||||||||
净利润(损失) |
(4,445,260 ) |
(597,527 ) |
(10,524,493 ) |
450,476 |
||||||||||||
其他综合收益(损失) |
||||||||||||||||
汇兑汇率的外汇操作损益 |
- |
(254 ) |
(8,134 ) |
16,170 |
||||||||||||
净利润及综合收益(亏损) |
$ |
(4,445,260 ) |
$ |
(597,781 ) |
$ |
(10,532,627 ) |
$ |
466,646 |
||||||||
每股盈利(亏损) |
||||||||||||||||
基本 |
$ |
(0.25 ) |
$ |
(0.04 ) |
$ |
(0.59 ) |
$ |
0.03 |
||||||||
摊薄 |
$ |
(0.25 ) |
$ |
(0.04 ) |
$ |
(0.59 ) |
$ |
0.03 |
||||||||
加权平均每股流通量 |
||||||||||||||||
基本 |
17,819,356 |
16,323,103 |
17,819,356 |
16,323,103 |
||||||||||||
摊薄 |
17,819,356 |
16,323,103 |
17,819,356 |
16,323,103 |
Sky Quarry Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) For the Periods Ended September 30, 2024 and 2023 | ||||||||
2024 |
2023 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
Net income (loss) |
$ |
(10,524,493 ) |
$ |
450,476 |
||||
Adjustments to reconcile net income to cash used in operating activities: |
||||||||
Share based compensation |
534,572 |
325,887 |
||||||
Depreciation and amortization |
589,267 |
308,875 |
||||||
Amortization of debt issuance costs |
2,936,408 |
285,543 |
||||||
Amortization of right-of-use asset |
52,455 |
21,557 |
||||||
Loss on issuance of warrants |
1,936,937 |
- |
||||||
Loss on extinguishment of debt |
108,887 |
188,227 |
||||||
Loss (gain) on sale of assets |
25,075 |
(550,000 ) |
||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
1,988,215 |
(617,718 ) |
||||||
Prepaid expenses and other assets |
(179,438 ) |
54,847 |
||||||
Inventory |
(248,762 ) |
(384,173 ) |
||||||
Accounts payable and accrued expenses |
(1,784,476 ) |
2,466,748 |
||||||
Operating lease liability |
(51,393 ) |
(20,715 ) |
||||||
Net cash provided by (used in) operating activities |
(4,616,746 ) |
2,529,554 |
||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
Proceeds from sale of assets |
- |
200,000 |
||||||
Purchase of exploration and evaluation assets |
(689,992 ) |
(22,444 ) |
||||||
Purchase of property, plant and equipment |
(1,209,220 ) |
(1,484,820 ) |
||||||
Net cash used in investing activities |
(1,899,212 ) |
(1,307,264 ) |
||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
Proceeds on lines of credit |
33,556,317 |
20,501,839 |
||||||
Payments on lines of credit |
(34,889,877 ) |
(17,828,498 ) |
||||||
Proceeds from note payable |
16,767,738 |
2,935,860 |
||||||
Payments on note payable |
(12,216,266 ) |
(41,854 ) |
||||||
Debt discount on note payable |
(1,565,278 ) |
(2,816,744 ) |
||||||
Proceeds on issuance of preferred stock |
308,000 |
- |
||||||
Preferred stock offering costs |
(40,874 ) |
- |
||||||
Proceeds on issuance of common stock |
4,790,597 |
28,741 |
||||||
Common stock offering costs |
(1,720,619 ) |
- |
||||||
Net cash generated by financing activities |
5,023,763 |
2,779,344 |
||||||
Effect of exchange rate on cash |
(8,134 ) |
16,170 |
||||||
Increase (decrease) in cash and restricted cash |
(1,500,327 ) |
4,017,804 |
||||||
Cash and restricted cash, beginning of the period |
4,680,836 |
1,354,566 |
||||||
Cash and restricted cash, end of the period |
$ |
3,180,509 |
$ |
5,372,370 |
Sky Quarry 公司。 (未经审计)简明合并现金流量表 截至2024年9月30日和2023年的期间 | ||||||||
2024 |
2023 |
|||||||
经营活动产生的现金流量 |
||||||||
净利润(损失) |
$ |
(10,524,493 ) |
$ |
450,476 |
||||
调整净利润以得出经营活动中使用的现金: |
||||||||
基于股份的报酬 |
534,572 |
325,887 |
||||||
折旧和摊销 |
589,267 |
308,875 |
||||||
债务发行成本的摊销 |
2,936,408 |
285,543 |
||||||
租赁权资产摊销 |
52,455 |
21,557 |
||||||
发行权证损失 |
1,936,937 |
- |
||||||
债务摊销损失 |
108,887 |
188,227 |
||||||
资产出售损益 |
25,075 |
(550,000 ) |
||||||
运营资产和负债的变化: |
||||||||
应收账款 |
1,988,215 |
(617,718 ) |
||||||
预付款和其他资产 |
(179,438 ) |
54,847 |
||||||
存货 |
(248,762 ) |
(384,173 ) |
||||||
应付账款和应计费用 |
(1,784,476 ) |
2,466,748 |
||||||
经营租赁负债 |
) |
(20,715 ) |
||||||
经营活动产生的净现金流量 |
(4,616,746 ) |
2,529,554 |
||||||
投资活动产生的现金流量 |
||||||||
资产出售收益 |
- |
200,000 |
||||||
购买勘探和评估资产 |
(689,992 ) |
(22,444 ) |
||||||
购买固定资产和设备 |
(1,209,220 ) |
(1,484,820 ) |
||||||
投资活动中使用的净现金 |
(1,899,212 ) |
(1,307,264 ) |
||||||
筹资活动产生的现金流量 |
||||||||
信用额度款项 |
33,556,317 |
20,501,839 |
||||||
贷款额度偿还 |
(34,889,877 ) |
(17,828,498 ) |
||||||
票据应收款项收入 |
16,767,738 |
2,935,860 |
||||||
应付票据支付 |
(12,216,266 ) |
(41,854 ) |
||||||
应付票据债务折扣 |
(1,565,278 ) |
(2,816,744 ) |
||||||
发行优先股收益 |
308,000 |
- |
||||||
优先股发行成本 |
(40,874 ) |
- |
||||||
普通股发行收益 |
4,790,597 |
28,741 |
||||||
普通股发行成本 |
(1,720,619 ) |
- |
||||||
融资活动产生的净现金 |
5,023,763 |
2,779,344 |
||||||
汇率期货影响现金流 |
(8,134 ) |
16,170 |
||||||
现金及受限现金的增加(减少) |
(1,500,327 ) |
4,017,804 |
||||||
期初现金和受限制现金 |
4,680,836 |
1,354,566 |
||||||
期末现金和受限制现金 |
$ |
3,180,509 |
$ |
5,372,370 |