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--(新聞文件公司 - 2024年12月18日)- cbdMD, Inc. (紐交所美國: YCBD) (紐交所美國: YCBDpA),是全國領先且最受信任的CBD公司之一,也是領先CBD品牌cbdMD和Paw CBD的運營商,以及其新功能性蘑菇品牌ATRx Labs,今天宣佈了截至2024年9月30日的完整財年的財務結果。
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財政年度,我們繼續在轉型方面取得強勁進展。公司僅因運營產生了330萬的損失,較前一年2290萬的損失改善了1910萬。這是連續第二年在財務和運營上取得顯著改善,儘管面臨營業收入的挑戰。
"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的首席執行官兼財務長羅南·肯尼迪表示。「儘管第四季度面臨暫時的收入壓力,但在整個財政年度,我們成功執行了降低營業成本的關鍵舉措,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增強我們的現金狀況。隨着收入的反彈,我們預計2025財政第一季度的收入將接近500萬,使我們能夠重回加速增長的軌道。」
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."
肯尼迪繼續表示:「我們全力以赴於在2025財政年度實現正的非GAAP EBITDA。我們在2024年的運營進步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、改善的營銷指標以及推動消費參與的令人興奮的新產品開始了2025年。值得注意的是,我們的Herbal Oasis功能性飲料在11月發佈後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,公司仍致力於解決其股權資本結構,以解鎖更多股東價值,並確保遵循紐交所美國的標準。
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."
肯尼迪補充說:「2024年是cbdMD轉型的一年。我們展示了自己在實現目標和克服挑戰方面的能力,同時始終專注於爲我們的股東創造長期價值。我們對前進的方向充滿信心,整個團隊都充滿活力,繼續推動在2025年的增長、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作爲一家更加精簡、靈活的公司進入了2025財年,準備在其轉型動能的基礎上繼續發展。憑藉可信賴品牌的產品組合、嚴謹的財務管理方式,以及對創新的承諾,cbdMD已在不斷髮展的CBD和健康市場中佔據了良好的位置。
Highlights for Fiscal 2024 and Notable Business Updates
2024財年的亮點及重要業務更新
- The Company launched its brand of functional mushrooms, ATRx Labs, initially through Amazon US and subsequently launched systemwide in GNC during the spring.
- 該公司推出了其功能性蘑菇品牌ATRx Labs,最初通過亞馬遜美國進行銷售,並於春季在GNC全面推出。
- cbdMD expanded its successful line of D-9 products entering the fast-growing beverage category with its Mixers and Herbal Oasis Social Tonic.
- cbdMD擴大了其成功的D-9產品線,進入快速增長的飲料類別,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.
- 該公司成功談判於8月解除其總部租約,每年節省約120萬美元的固定成本。
- 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通過150萬美元的可轉換債券在第二財季成功獲得125萬美元的淨融資,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.
- 該公司收到紐交所美國的通知,接受了公司的合規計劃。在計劃期間,該公司將接受季度審查,以判斷其是否在根據計劃取得進展。如果該公司在2025年12月5日前未能恢復符合紐交所美國上市標準,或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的淨賬面股東權益至少爲400萬美元。在財年結束時,總計約爲200萬美元,受到470萬美元的A系列優先分紅派息的負面影響。
- 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牀試驗的結果已在 《國際體育營養學會雜誌》中發表,時間爲2024年6月,突出了使用cbdMD廣譜產品每日100mg劑量所帶來的疼痛減少、炎症減輕和情緒改善。
- 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.
- 與科羅拉多州立大學獸醫項目合作的cbdMD雙盲安慰劑對照臨牀研究在狗身上的結果已發表在《前沿獸醫學》 2024年9月 該研究強調cbdMD的廣譜產品改善了患有骨關節炎的狗的活動能力、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財年的淨銷售額爲1950萬美金,同比2023財年的2410萬美金減少了19.1%。
- Our gross profit for the year was flat at 62% in fiscal 2024 compared to 62% in fiscal 2023.
- 我們的毛利潤在2024財年保持在62%,與2023財年的62%相同。
- Our loss from operations was $3.3 million in fiscal 2024 as compared to a loss of $22.4 million in fiscal 2023.
- 我們的運營損失在2024財年爲330萬美金,而2023財年的損失爲2240萬美金。
- 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.
- 我們的非GAAP調整後的EBITDA運營損失在2024財年約爲1.5百萬美金,而2023財年的非GAAP調整後EBITDA運營爲約5.5百萬美金,儘管營業收入下降。2024年下半年我們的非GAAP調整後的EBITDA損失減少到了僅僅20萬美金,相比之前的120萬美金。
- 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財年歸屬於普通股東的淨損失約爲770萬美金,即每股1.79美金,而2023財年的淨損失約爲2690萬美金,即每股13.30美金。2024財年的改善主要歸因於管理層在改善盈利能力方面的持續努力,以及2023年1320萬美金的無形資產減值。
- 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110萬美金,手頭現金約爲240萬美金(其中包括470萬美金的應計A系列分紅支付),相比之下,2023年9月30日的流動資金約爲340萬美金,手頭現金約爲180萬美金(其中包括67萬美金的應計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.
- 我們報告了直接面向消費者(DTC)的淨銷售額爲1570萬美金,佔2024財年總淨銷售額的80.4%,比2023財年減少了390萬美金,減少了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,我們的大部分票據已被轉換,票據餘額約爲36萬美金。考慮到2024年9月30日的現金餘額爲240萬美金以及持續的現金消耗率,管理層認爲公司在2025年度日歷中有強勁的流動性。
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.
根據紐約證券交易所美國公司指南第610(b)節的披露要求,cbdMD報告其截至2024年9月30日的財年的經過審計的合併財務報表已包含在其於2024年12月18日提交給證券交易委員會的10-k表年度報告中,該報告包含其獨立註冊公共會計師事務所的審計意見,其中包括與cbdMD持續經營能力相關的說明段落。此公告並不代表對cbdMD的財務報表或其截至2024年9月30日的年度報告的任何更改或修訂。
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.
我們將在2024年12月18日星期三東部時間下午4:20召開電話會議,討論截至2024年9月30日的第四季度和整個財年的財務結果及業務進展。
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: |
2024年12月17日星期二,東部時間下午4:20 | ||
美國/加拿大: | 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. 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.
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.
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.
1 THC-free is defined as below the level of detection using validated scientific analytical methods.
1 THC-無精神活性成分的定義爲使用經過驗證的科學分析方法低於檢測水平。
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.
本新聞稿包括一項財務指標,該指標排除了某些項目的影響,因此未按照美國公認會計原則("GAAP")進行計算。cbdMD, Inc.包含了調整後的營業虧損,因爲管理層使用該指標評估運營績效,以突出在依賴於按照GAAP計算的財務指標時可能不會顯現的業務趨勢。調整後的營業虧損並未按照GAAP編制。這一非GAAP財務指標不應被視爲替代品,亦不應比淨營業虧損更具意義作爲我們運營績效的指標。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類似命名指標不可比。cbdMD, Inc.已在此新聞稿中附上了這一非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 | ||||
經營租賃 - 現部分 | 98,696 |
1,277,089 | ||||
可轉換債券,按公允價值 | 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50,000,000股,面值$0.001,5,000,000 以及分別發行和流通的500,000股 |
5,000 |
5,000 | ||||
普通股,授權發行150,000,000股,面值$0.001,3,939,057 分別發行和流通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.的股東權益總額 | 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) | ||||
已實現和未實現的可交易證券及其他證券損失,包括減值損失 | - |
(700,000) | ||||
或有負債的減少 | 74,580 |
185,638 | ||||
可轉換債務的公允價值增加 | (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) | ||||
|
||||||
優先股分紅 | 4,004,001 |
4,002,000 | ||||
|
||||||
可供cbdMD, Inc.普通股股東的淨虧損 | $ | (7,704,127) |
$ | (26,940,209) | ||
|
||||||
每股淨虧損: | |
|||||
基本和稀釋每股收益 | $ | (1.79) |
$ | (13.32) | ||
加權平均股份總數:基本和稀釋後 | 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, INC. | ||||||
合併綜合損失表 | ||||||
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 | |||||
凈利潤(損失) | $ | (3,700,126) |
$ | (22,938,209) | ||
綜合虧損 | (3,700,126) |
(22,938,209) | ||||
|
||||||
優先股分紅 | (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 | |||||
經營活動產生的現金流: | ||||||
淨虧損 | $ | (3,700,126) |
$ | (22,938,209) | ||
調整以使淨虧損與淨相符 | ||||||
通過營業活動使用的現金: | ||||||
基於股票的補償 | 5,015 |
233,666 | ||||
限制性股票費用 | 11,885 |
109,202 | ||||
由於合同義務終止導致的預付資產覈銷 | - |
884,892 | ||||
存貨和材料減值 | 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) | ||||
可轉換債務的公允價值增加 | 429,789 |
- | ||||
其他投資的非臨時性減值 | - |
700,000 | ||||
終止運營租賃的收益 | 696,280 | - | ||||
經營租賃資產的攤銷 | 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 | ||||
對終止運營的應收賬款的收款 | - |
1,375 | ||||
經營活動使用的現金 | (352,792) |
(4,302,051) | ||||
|
||||||
投資活動的現金流: | |
|||||
出售其他投資證券的收益 | - |
1,000,000 | ||||
無形資產的購買 | (100,000) |
- | ||||
購買房地產和設備 | (190,015) |
(297,549) | ||||
投資活動產生的現金(使用) | (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) | ||||
優先股分紅分配 | - |
(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: | |
|||||
利息支出 | $ | 74,638 |
$ | 6,399 | ||
|
||||||
非現金財務活動: | |
|||||
因債務和應計利息的轉換而發行的股票 | $ | 515,601 |
$ | - | ||
爲無形資產發行股份 | $ | 40,725 |
$ | - | ||
應計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調整後的營業損失的調節 | ||||||||||||||
(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: | ||||||||||||||
折舊與攤銷 | 287,783 |
667,950 |
1,149,836 |
1,800,739 | ||||||||||
員工和董事的股票補償 (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) |
- | ||||||||||
與終止的IT合同相關的非現金加速攤銷費用 | - |
- |
72,101 |
- | ||||||||||
a-369 非現金交易信用 | - |
609,732 |
- |
1,476,967 | ||||||||||
非美國通用會計準則調整後的運營損失 | $ | (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、限制性股票費用相關的非現金費用,這些費用在本期間內已經攤銷。
(2) 表示與監管變更影響標籤和包裝以及過期庫存相關的庫存損失的營業費用。
(3) 表示在2023財年第四季度cbdMD、DCO和科技Royalty商標的非現金減值爲1321萬,在2022財年第一季度cbdMD商標的非現金減值爲428萬,以及在2022財年底的5667萬商譽減值。
(4) 表示作爲向GNC提供的用於替換過期產品的信用所產生的非現金費用。
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
首席執行官兼財務長
IR@cbdMD.com
(704) 445-3064