SCHWAZZE ANNOUNCES THIRD QUARTER RESULTS
OTCQX: SHWZ
NEO: SHWZ
Record Quarterly Revenue and Adjusted EBITDA
Revenue Increased 36% to
Nine Month Revenue Increased 46% to
Adjusted EBITDA of
Nine Month Adjusted EBITDA of
Conference Call & Webcast Scheduled for Today –
Q3 2022 Financial Summary:
- Revenues of
$43.2 million increased 36% compared to$31.8 million in quarter endedSeptember 30, 2021 ("Q3 2021") - Retail sales were
$39.8 million up 92% to$20.7 million when compared to Q3 2021 - Gross Margin of
$26.0 million , 60.1% of revenue, compared to$15.1 million and 47.3% of revenue in Q3 2021 - Net Income was
$1.8 million compared to a Net Income of$1.0 million for the same period last year - Adjusted EBITDA of
$15.9 million was 36.7% of revenue, compared to$8.8 million for the same period last year Colorado two year stacked IDs for Q3 2022 compared to Q3 2022 and Q3 2020 for same store sales(1) were (9.7%) and one year IDs(1) were (10.6%) comparing Q3 2022 to Q3 2021- Average basket size (1) for Q3 2022 was
$60.96 up slightly by 0.1% compared to Q3 2021 - Recorded customer visits (1) for Q3 2022 totaled 452,220 down 10.7%, compared to Q3 2021
New Mexico two year stacked IDs for Q3 2022 compared to Q3 2021 and Q3 2020 for same store sales(1) were 52.9% and one year IDs(1) were 48.4% comparing Q3 2022 to Q3 2021- Average basket size (1) for Q3 2022 was
$52.67 down 12.2% compared to Q3 2021 - Recorded customer visits (1) for Q3 2022 totaled 231,137 up 69.0%, compared to Q3 2021
Corporate Update:
Since
Q3 2022 Revenue
Revenues for the three months ended
Cost of goods and services for the three months ended
Gross profit was
Operating expenses for the quarter, totaled
Other expense, net for the three months ended
Adjusted EBITDA for Q3 2022 was
For nine months ending
2022 Guidance
The Company is providing guidance for the fiscal year. FY 2022 revenue is projected to be
The company generated
NOTES: |
|
(1) |
Schwazze did not own all the assets and entities in part of 2021, 2020 and 2019 and is using unaudited numbers for this comparison. |
Adjusted EBITDA represents income (loss) from operations, as reported, before tax, adjusted to exclude non-recurring items, other non-cash items, including stock-based compensation expense, depreciation, and amortization, and further adjusted to remove acquisition and capital raise related costs, and other one-time expenses, such as severance, retention, and employee relocation. The Company uses adjusted EBITDA as it believes it better explains the results of its core business. The Company has not reconciled guidance for adjusted EBITDA to the corresponding GAAP financial measure because it cannot provide guidance for the various reconciling items. The Company is unable to provide guidance for these reconciling items because it cannot determine their probable significance, as certain items are outside of its control and cannot be reasonably predicted. Accordingly, a reconciliation to the corresponding GAAP financial measure is not available without unreasonable effort.
Webcast –
Investors and stakeholders may participate in the conference call by dialing 416-764-8650 or by dialing North American toll free 1-888-664-6383 or listen to the webcast from the Company's website at https://ir.schwazze.com The webcast will be available on the Company's website and on replay until
Following their prepared remarks, Chief Executive Officer,
About Schwazze
Schwazze (OTCQX: SHWZ, NEO: SHWZ) is building a premier vertically integrated regional cannabis company with assets in
Forward-Looking Statements
Such forward-looking statements may be preceded by the words "plan," "will," "may," "continue," "anticipate," "become," "build," "develop," "expect," "believe," "poised," "project," "approximate," "could," "potential," or similar expressions as they relate to Schwazze. Forward-looking statements include the guidance provided regarding the Company's Q4 2022 performance and annual capital spending. Forward-looking statements are not guarantees of future events or performance, are based on certain assumptions, and are subject to various known and unknown risks and uncertainties, many of which are beyond the Company's control and cannot be predicted or quantified. Consequently, actual events and results may differ materially from those expressed or implied by such forward-looking statements. Such risks and uncertainties include, without limitation, risks and uncertainties associated with (i) our inability to manufacture our products and product candidates on a commercial scale on our own or in collaboration with third parties; (ii) difficulties in obtaining financing on commercially reasonable terms; (iii) changes in the size and nature of our competition; (iv) loss of one or more key executives or scientists; (v) difficulties in securing regulatory approval to market our products and product candidates; (vi) our ability to successfully execute our growth strategy in
CONSOLIDATED BALANCE SHEETS
For
Expressed in
|
|
||||||
2022 |
2021 |
||||||
(Unaudited) |
(Audited) |
||||||
ASSETS |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
38,725,187 |
$ |
106,400,216 |
|||
Accounts receivable, net of allowance for doubtful accounts |
5,176,200 |
3,866,828 |
|||||
Inventory |
21,289,003 |
11,121,997 |
|||||
Note receivable - current, net |
47,778 |
— |
|||||
Marketable securities, net of unrealized loss of |
451,200 |
493,553 |
|||||
Prepaid expenses and other current assets |
5,901,058 |
2,523,214 |
|||||
Total current assets |
71,590,426 |
124,405,808 |
|||||
Non-current assets |
|||||||
Fixed assets, net accumulated depreciation of |
25,592,522 |
10,253,226 |
|||||
|
99,592,790 |
43,316,267 |
|||||
Intangible assets, net accumulated amortization of |
111,073,948 |
97,582,330 |
|||||
Note receivable – noncurrent, net |
— |
143,333 |
|||||
Accounts receivable – litigation |
290,648 |
303,086 |
|||||
Other noncurrent assets |
1,457,646 |
514,962 |
|||||
Operating lease right of use assets |
19,982,940 |
8,511,780 |
|||||
Total non-current assets |
257,990,494 |
160,624,984 |
|||||
Total assets |
$ |
329,580,920 |
$ |
285,030,792 |
|||
LIABILITIES AND STOCKHOLDERS' DEFICIT |
|||||||
Current liabilities |
|||||||
Accounts payable |
$ |
5,756,736 |
$ |
2,548,885 |
|||
Accounts payable - related party |
53,819 |
36,820 |
|||||
Accrued expenses |
9,332,382 |
5,592,222 |
|||||
Derivative liabilities |
6,818,053 |
34,923,013 |
|||||
Notes payable - related party |
— |
134,498 |
|||||
Lease liabilities - current |
2,992,540 |
— |
|||||
Current portion of long term debt |
1,500,000 |
— |
|||||
Income taxes payable |
3,588,371 |
2,027,741 |
|||||
Total current liabilities |
30,041,901 |
45,263,179 |
|||||
Long term debt, net of debt discount and issuance costs |
122,889,447 |
97,482,468 |
|||||
Lease liabilities |
17,763,177 |
8,715,480 |
|||||
Total long-term liabilities |
140,652,624 |
106,197,948 |
|||||
Total liabilities |
170,694,525 |
151,461,127 |
|||||
Stockholders' equity |
|||||||
Preferred stock, |
87 |
87 |
|||||
Common stock, |
56,069 |
45,485 |
|||||
Additional paid-in capital |
179,723,367 |
162,815,097 |
|||||
Accumulated deficit |
(18,902,450) |
(27,773,968) |
|||||
Common stock held in treasury, at cost, 886,459 shares held as of |
(1,990,678) |
(1,517,036) |
|||||
Total stockholders' equity |
158,886,395 |
133,569,665 |
|||||
Total liabilities and stockholders' equity |
$ |
329,580,920 |
$ |
285,030,792 |
See accompanying notes to the financial statements
CONSOLDIATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED)
For the Three Months and Nine Months Periods ended
Expressed in
For the Three Months Ended |
For the Nine Months Ended |
||||||||||||
|
|
||||||||||||
2022 |
2021 |
2022 |
2021 |
||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||
Operating revenues |
|||||||||||||
Retail |
$ |
39,759,734 |
$ |
20,741,864 |
$ |
104,386,464 |
$ |
54,083,880 |
|||||
Wholesale |
3,335,252 |
11,022,519 |
14,661,268 |
27,654,965 |
|||||||||
Other |
96,000 |
70,922 |
184,200 |
165,416 |
|||||||||
Total revenue |
43,190,986 |
31,835,305 |
119,231,932 |
81,904,261 |
|||||||||
Cost of goods and services |
|||||||||||||
Total cost of goods and services |
17,226,451 |
16,779,313 |
57,173,192 |
44,692,765 |
|||||||||
Gross profit |
25,964,535 |
15,055,992 |
62,058,740 |
37,211,496 |
|||||||||
Operating expenses |
|||||||||||||
Selling, general and administrative expenses |
6,725,713 |
5,593,336 |
20,245,737 |
13,580,469 |
|||||||||
Professional services |
1,626,909 |
752,572 |
5,729,339 |
4,466,696 |
|||||||||
Salaries |
6,397,157 |
3,644,320 |
18,934,873 |
8,505,733 |
|||||||||
Stock based compensation |
99,898 |
1,228,764 |
1,788,823 |
3,865,588 |
|||||||||
Total operating expenses |
14,849,677 |
11,218,992 |
46,698,772 |
30,418,486 |
|||||||||
Income (loss) from operations |
11,114,858 |
3,837,000 |
15,359,968 |
6,793,010 |
|||||||||
Other income (expense) |
|||||||||||||
Interest expense, net |
(8,500,235) |
(1,851,694) |
(23,312,088) |
(4,526,746) |
|||||||||
Unrealized gain on derivative liabilities |
4,816,668 |
356,824 |
28,104,960 |
967,751 |
|||||||||
Other income |
— |
— |
20,400 |
— |
|||||||||
Gain (loss) on sale of assets |
— |
(49,985) |
— |
242,494 |
|||||||||
Unrealized gain (loss) on investments |
(28,541) |
(10,572) |
(42,353) |
210,685 |
|||||||||
Total other income (expense) |
(3,712,108) |
(1,555,427) |
4,770,919 |
(3,105,816) |
|||||||||
Provision for income taxes |
5,593,513 |
1,312,817 |
11,259,369 |
1,997,905 |
|||||||||
Net income |
$ |
1,809,237 |
$ |
968,756 |
$ |
8,871,518 |
$ |
1,689,289 |
|||||
Less: Accumulated preferred stock dividends for the period |
(1,784,113) |
— |
(5,294,132) |
— |
|||||||||
Net income attributable to common stockholders |
$ |
25,124 |
$ |
968,756 |
$ |
3,577,386 |
$ |
1,689,289 |
|||||
Earnings (loss) per share attributable to common shareholders |
|||||||||||||
Basic earnings (loss) per share |
$ |
0.00 |
$ |
0.02 |
$ |
0.07 |
$ |
0.04 |
|||||
Diluted earnings (loss) per share |
$ |
0.00 |
$ |
0.02 |
$ |
0.03 |
$ |
0.03 |
|||||
Weighted average number of shares outstanding - basic |
51,232,943 |
44,145,709 |
50,615,437 |
42,903,008 |
|||||||||
Weighted average number of shares outstanding - diluted |
137,954,532 |
44,145,709 |
137,337,027 |
56,688,640 |
See accompanying notes to the financial statements
STATEMENT OF CASH FLOWS (UNAUDITED)
For the Nine Month Periods Ended
Expressed in
For the Nine Months Ended |
|||||||
|
|||||||
2022 |
2021 |
||||||
Cash flows from operating activities |
|||||||
Net income (loss) for the period |
$ |
8,871,518 |
$ |
1,689,289 |
|||
Adjustments to reconcile net income to cash provided by (used in) operating activities |
|||||||
Depreciation and amortization |
8,329,767 |
7,779,828 |
|||||
Non-cash lease expense |
493,782 |
— |
|||||
Gain on change in derivative liabilities |
(28,104,960) |
(967,751) |
|||||
Loss (gain) on investment, net |
42,353 |
(210,685) |
|||||
Gain loss on sale of asset |
— |
(292,479) |
|||||
Stock based compensation |
1,474,380 |
3,865,588 |
|||||
Changes in operating assets and liabilities (net of acquired amounts): |
|||||||
Accounts receivable |
(1,100,055) |
(2,179,646) |
|||||
Inventory |
2,829,157 |
(3,034,246) |
|||||
Prepaid expenses and other current assets |
(2,616,732) |
(1,964,835) |
|||||
Other assets |
(940,184) |
(396,183) |
|||||
Operating leases right of use assets and liabilities |
75,295 |
114,129 |
|||||
Accounts payable and other liabilities |
5,127,786 |
(568,387) |
|||||
Deferred Revenue |
— |
(50,000) |
|||||
Income taxes payable |
1,560,630 |
1,029,482 |
|||||
Net cash provided by (used in) operating activities |
(3,957,263) |
4,814,104 |
|||||
Cash flows from investing activities: |
|||||||
Collection of notes receivable |
95,555 |
181,911 |
|||||
Cash consideration for acquisition of business |
(92,701,905) |
(71,927,071) |
|||||
Purchase of fixed assets |
(12,511,389) |
(3,869,658) |
|||||
Purchase of intangible assets |
— |
(29,580) |
|||||
Net cash used in investing activities |
(105,117,739) |
(75,644,398) |
|||||
Cash flows from financing activities: |
|||||||
Proceeds from issuance of debt |
22,473,938 |
45,344,578 |
|||||
Debt issuance and discount costs |
4,433,042 |
— |
|||||
Repayment of notes payable |
— |
(4,865,502) |
|||||
Proceeds from issuance of common stock, net of issuance costs |
14,492,993 |
50,282,797 |
|||||
Net cash provided by financing activities |
41,399,973 |
90,761,874 |
|||||
Net increase (decrease) in cash and cash equivalents |
(67,675,029) |
19,931,580 |
|||||
Cash and cash equivalents at beginning of period |
106,400,216 |
1,237,236 |
|||||
Cash and cash equivalents at end of period |
$ |
38,725,187 |
$ |
21,168,816 |
|||
Supplemental disclosure of cash flow information: |
|||||||
Cash paid for interest |
$ |
12,797,185 |
$ |
3,862,970 |
|||
Cash paid for income taxes |
9,840,000 |
— |
|||||
Supplemental disclosure of non-cash investing and financing activities: |
|||||||
Issuance of common stock |
510,525 |
— |
|||||
Return of common stock |
565,501 |
— |
|||||
Issuance of stock as payment for acquisitions |
9,508,872 |
||||||
Issuance of preferred stock in connection with private offerings |
— |
See accompanying notes to the financial statements
Adjusted EBITDA Reconciliation
For the Three Months and Nine Months Periods ended
Expressed in
Non-GAAP measurement
(UNAUDITED)
Three Months Ended |
Nine Months Ended |
|||||
|
|
|||||
2022 |
2021 |
2022 |
2021 |
|||
Net income (loss) |
$ 1,809,237 |
$ 968,756 |
$ 8,871,518 |
$ 1,689,289 |
||
Interest expense, net |
8,500,235 |
1,851,694 |
23,312,087 |
4,526,746 |
||
Provision for income taxes |
5,593,513 |
1,312,817 |
11,259,369 |
1,997,905 |
||
Other (income) expense |
(4,788,127) |
(296,267) |
(28,083,006) |
(1,420,930) |
||
Depreciation and amortization |
3,322,150 |
2,972,681 |
8,823,549 |
7,779,828 |
||
EBITDA (non-GAAP measure) |
$ 14,437,008 |
$ 6,809,681 |
$ 24,183,517 |
$ 14,572,838 |
||
Non-cash stock compensation |
99,898 |
1,228,764 |
1,788,823 |
3,865,588 |
||
Deal related expenses |
993,828 |
404,687 |
4,907,291 |
2,067,102 |
||
Capital raise related expenses |
185,597 |
74,155 |
791,229 |
1,256,244 |
||
Inventory adjustment to fair market value for |
34,604 |
- |
6,541,651 |
2,164,686 |
||
One-time cultivation asset impairment |
- |
- |
329,210 |
- |
||
Severance |
22,434 |
19,412 |
71,536 |
161,504 |
||
Retention program expenses |
- |
29,687 |
- |
89,062 |
||
Employee relocation expenses |
- |
- |
19,110 |
38,391 |
||
Other non-recurring items |
87,097 |
231,255 |
93,322 |
448,433 |
||
Adjusted EBITDA (non-GAAP measure) |
$ 15,860,466 |
$ 8,797,641 |
$ 38,725,689 |
$ 24,663,848 |
||
Revenue |
43,190,986 |
31,835,305 |
119,231,932 |
81,904,261 |
||
aEBITDA Percent |
36.7 % |
27.6 % |
32.5 % |
30.1 % |
View original content to download multimedia:https://www.prnewswire.com/news-releases/schwazze-announces-third-quarter-results-301673612.html
SOURCE