POWWP - AMMO Inc. Reports Fourth Quarter and Fiscal Year 2024 Financial Results
SCOTTSDALE, Ariz., June 13, 2024 (GLOBE NEWSWIRE) -- AMMO, Inc. (Nasdaq: POWW, POWWP) (“AMMO” or the “Company”), the owner of GunBroker.com, the largest online marketplace serving the firearms and shooting sports industries, and a leading vertically integrated producer of high-performance ammunition and components, today reported results for its Fourth Quarter and Fiscal Year 2024, ended March 31, 2024.
Fiscal Year 2024 Overview
| ? |
| Net Revenues of $145.1 million, a 24.2% decrease. |
| ? |
| Gross profit margin of approximately 29.4%. |
| ? |
| Adjusted EBITDA of $15.4 million compared to $26.4 million. |
| ? |
| Net loss of ($15.6) million, compared to net loss of ($4.6) million. |
| ? |
| Diluted EPS of ($0.16), compared to ($0.07). |
| ? |
| Adjusted EPS of $0.09, compared to $0.16. |
GunBroker.com “Marketplace” Metrics – Fiscal Year 2024
| ? |
| Marketplace revenue of approximately $53.9 million. |
| ? |
| New user growth averaged 30,000 per month. |
| ? |
| Average take rate increased to 5.9% compared to 5.6% in fiscal 2023. |
Fourth Quarter 2024 Overview
| ? |
| Net Revenues of $40.4 million, a 7.5% decrease |
| ? |
| Gross profit margin of approximately 23.3%. |
| ? |
| Adjusted EBITDA of $2.2 million compared to $3.8 million. |
| ? |
| Net loss of ($5.3) million, compared to net loss of ($2.9) million. |
| ? |
| Diluted EPS of ($0.05), compared to ($0.04). |
| ? |
| Adjusted EPS of $0.01, compared to $0.02. |
GunBroker.com “Marketplace” Metrics – Fourth Quarter 2024
| ? |
| Marketplace revenue of approximately $13.6 million. |
| ? |
| New user growth averaged 32,000 per month. |
| ? |
| Average take rate increased to 6.0% |
Jared Smith, AMMO’s CEO, commented “Sales increased sequentially despite a slower market environment. We continued to make progress this quarter and ended the fiscal year with a strong pipeline of rifle ammunition and casing sales while accelerating our buildout of GunBroker’s capabilities. This is most evident as we start to deliver on our ZRO Delta contract, while continuing the advancement in financing, cross selling, and carting of accessories that will take place with GunBroker in Fiscal 2025.
“AMMO is at a pivotal point as we finish the first quarter of our 2025 fiscal year. We believe we have changed the trajectory of the business in these past 12 months in a way that will lead to increased shareholder value. Our ongoing transition from low margin pistol ammo to high margin rifle cases will sustain a more stable and profitable business model going forward. In addition, GunBroker’s multi seller, multi-item checkout process will enable us to capture a higher margin accessory business, while streamlining the checkout process. As we sit here in June, we believe we have never been more poised for success,” Mr. Smith concluded.
Fourth Quarter and Fiscal Year 2024 Results
We experienced sequential revenue growth in our ammunition segment in the final quarter of our fiscal year in comparison to our third quarter while the margins of the GunBroker marketplace segment remain robust.
We ended the fourth quarter of our 2024 fiscal year with total revenues of approximately $40.4 million in comparison to $43.7 million in the prior year quarter. The decrease in revenue was primarily related to a decrease in activity in our marketplace segment, which we believe decreased as a result of the current macroeconomic environment impacting our industry as well as others. Our casing sales, however, which afford us higher gross margins, increased to $0.9 million up from the prior year period. Revenues for our ammunition segment decreased $0.2 million from the prior year quarter but increased $4.8 million or 21.9% quarter-over-quarter as a result of increased ammunition sales in our fourth fiscal quarter.
Cost of goods sold was approximately $31.0 million for the quarter compared to $31.8 million in the comparable prior year quarter. The decrease in cost of goods sold was related to the decrease in sales volume.
Our gross margin for the quarter was $9.4 million or 23.3% compared to $11.9 million or 27.3% in the prior year period. The decrease in gross profit margin was related to the shift in sales mix.
The robust margins on GunBroker remained steady through our final quarter, but the margins in the ammunition segment did not meet expectations. We expect improvement as production capacities increase. Our inventory levels continued to decrease, generating $4.3 million in cash from operations for the quarter, bringing us to $32.6 million for the full fiscal year.
There was approximately $2.4 million of nonrecurring expenses in the quarter related to legal and professional fees, which we have included as an addback to adjusted EBITDA.
For the quarter, we recorded Adjusted EBITDA of approximately $2.2 million, compared to the prior year quarter Adjusted EBITDA of $3.8 million.
We ended the quarter with a Net Loss of approximately $5.3 million compared with a Net Loss of approximately $2.9 million for the prior year period. This resulted in a loss per share of $0.05 for the quarter or Adjusted Net Income per Share of $0.01 in comparison to a loss per share of $0.04 in the prior year quarter or Adjusted Net Income per Share of $0.03. For our fiscal year, a loss per share of $0.16 or Adjusted Net Loss per Share of $0.09 in comparison to Net Income per share of $0.07 or Adjusted Net Income per Share of $0.16 in the prior year.
Looking forward, we are focused on increasing our plant capacity with the recent engagement of a global consulting firm, which should improve the product marginality.
For GunBroker, we launched our cart platform in March of 2024, and will be bringing other efforts online in Fiscal 2025. These efforts may include additional customer financing partnerships such as what we built with Gearfire Capital, which will allow retailers the option to offer flexible financing options to customers. We expect these enhancements will drive sales growth through better functionality and enhanced purchasing power of buyers.
As of now, we believe we are financially well positioned into Fiscal 2025 given our strong net working capital position. We reported $131.5 million in current assets including $55.6 million of cash and cash equivalents along with $30.9 million of current liabilities. Additionally, we generated $32.6 million in cash from operations for the period.
Conference Call
Management will host a conference call at 5:00 PM ET today, June 13, 2024, to review financial results and provide an update on corporate developments. Following management’s formal remarks there will be a question-and-answer session.
Participants are asked to preregister for the call at the following link: https://dpregister.com/sreg/10188534/fc5c14c674
Please note that registered participants will receive their dial-in number upon registration and will dial directly into the call without delay. Those without Internet access or who are unable to pre-register may dial in by calling 1-844-481-2698 (domestic) or 1-412-317-0655 (international).
Please join at least 5-10 minutes prior to the scheduled start and follow the operator’s instructions. When requested, please ask for “AMMO, Inc. Fourth Quarter and Fiscal Year 2024 Conference Call.”
The conference call will also be available through a live webcast at the following link: https://event.choruscall.com/mediaframe/webcast.html?webcastid=FE9IBGzz , which is also available through the Company’s website.
About AMMO, Inc.
With its corporate offices headquartered in Scottsdale, Arizona, AMMO designs and manufactures products for a variety of aptitudes, including law enforcement, military, sport shooting and self-defense. The Company was founded in 2016 with a vision to change, innovate and invigorate the complacent munitions industry. AMMO promotes branded munitions as well as its patented STREAK ™ Visual Ammunition, /stelTH/ ™ subsonic munitions, and specialty rounds for military use via government programs. For more information, please visit: www.ammo-inc.com .
About GunBroker.com
GunBroker.com is the largest online marketplace dedicated to firearms, hunting, shooting and related products. Aside from merchandise bearing its logo, GunBroker.com currently sells none of the items listed on its website. Third-party sellers list items on the site and Federal and state laws govern the sale of firearms and other restricted items. Ownership policies and regulations are followed using licensed firearms dealers as transfer agents. Launched in 1999, GunBroker.com is an informative, secure, and safe way to buy and sell firearms, ammunition, air guns, archery equipment, knives and swords, firearms accessories, and hunting/shooting gear online. GunBroker.com promotes responsible ownership of guns and firearms. For more information, please visit: www.gunbroker.com .
Forward Looking Statements
This document contains certain “forward-looking statements”. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies, goals and objectives of management for future operations; any statements concerning proposed new products and services or developments thereof; any statements regarding future economic conditions or performance; any statements or belief; and any statements of assumptions underlying any of the foregoing.
Forward looking statements may include the words “may,” “could,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate” or other similar words, or the negative thereof. These forward-looking statements present our estimates and assumptions only as of the date of this report. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the dates on which they are made. We do not undertake to update forward-looking statements to reflect the impact of circumstances or events that arise after the dates they are made. You should, however, consult further disclosures and risk factors we include in Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Reports filed on Form 8-K.
Investor Contact:
CoreIR
Phone: (212) 655-0924
IR@ammo-inc.com
Source: AMMO, Inc.
AMMO, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
| March 31, 2024 |
| March 31, 2023 |
| ASSETS |
| Current Assets: |
| Cash and cash equivalents |
| $ |
| 55,586,441 |
| $ |
| 39,134,027 |
| Accounts receivable, net |
| 28,221,321 |
| 29,346,380 |
| Inventories |
| 45,563,334 |
| 54,344,819 |
| Prepaid expenses |
| 2,154,170 |
| 5,126,667 |
| Current portion of restricted cash |
| - |
| 500,000 |
| Total Current Assets |
| 131,525,266 |
| 128,451,893 |
| Equipment, net |
| 58,082,040 |
| 55,963,255 |
| Other Assets: |
| Deposits |
| 349,278 |
| 7,028,947 |
| Patents, net |
| 4,539,290 |
| 5,032,754 |
| Other intangible assets, net |
| 111,049,067 |
| 123,726,810 |
| Goodwill |
| 90,870,094 |
| 90,870,094 |
| Right of use assets - operating leases |
| 2,000,093 |
| 1,261,634 |
| Deferred income tax asset |
| 1,487,088 |
| - |
| TOTAL ASSETS |
| $ |
| 399,902,216 |
| $ |
| 412,335,387 |
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
| Current Liabilities: |
| Accounts payable |
| $ |
| 23,156,495 |
| $ |
| 18,079,397 |
| Accrued liabilities |
| 7,030,667 |
| 4,353,354 |
| Current portion of operating lease liability |
| 479,651 |
| 470,734 |
| Note payable related party |
| - |
| 180,850 |
| Current portion of construction note payable |
| 273,459 |
| 260,429 |
| Insurance premium note payable |
| - |
| 2,118,635 |
| Total Current Liabilities |
| 30,940,272 |
| 25,463,399 |
| Long-term Liabilities: |
| Contingent consideration payable |
| 59,838 |
| 140,378 |
| Construction note payable, net of unamortized issuance costs |
| 10,735,241 |
| 10,922,443 |
| Operating lease liability, net of current portion |
| 1,609,836 |
| 903,490 |
| Deferred income tax liability |
| - |
| 2,309,592 |
| Total Liabilities |
| 43,345,187 |
| 39,739,302 |
| Shareholders’ Equity: |
| Series A cumulative perpetual preferred Stock 8.75%, ($25.00 per share, $0.001 par value) 1,400,000 shares issued and outstanding as of March 31, 2024 and March 31, 2023, respectively |
| 1,400 |
| 1,400 |
| Common stock, $0.001 par value, 200,000,000 shares authorized 120,531,507 and 118,562,806 shares issued and 119,181,067 and 118,294,478 outstanding at March 31, 2024 and March 31, 2023, respectively |
| 119,181 |
| 118,294 |
| Additional paid-in capital |
| 396,730,170 |
| 391,940,374 |
| Accumulated deficit |
| (37,620,566 |
| ) |
| (18,941,825 |
| ) |
| Treasury Stock |
| (2,673,156 |
| ) |
| (522,158 |
| ) |
| Total Shareholders’ Equity |
| 356,557,029 |
| 372,596,085 |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
| $ |
| 399,902,216 |
| $ |
| 412,335,387 |
AMMO, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| For the Three Months Ended March 31, |
| For the Years Ended March 31, |
| 2024 |
| 2023 |
| 2024 |
| 2023 |
| Net Revenues |
| Ammunition sales |
| $ |
| 22,445,216 |
| $ |
| 23,508,227 |
| $ |
| 69,390,801 |
| $ |
| 114,116,044 |
| Marketplace revenue |
| 13,570,124 |
| 16,662,831 |
| 53,942,076 |
| 63,149,673 |
| Casing sales |
| 4,405,807 |
| 3,512,664 |
| 21,721,695 |
| 14,174,084 |
| 40,421,147 |
| 43,683,722 |
| 145,054,572 |
| 191,439,801 |
| Cost of Revenues |
| 31,021,560 |
| 31,773,675 |
| 102,431,803 |
| 136,031,204 |
| Gross Profit |
| 9,399,587 |
| 11,910,047 |
| 42,622,769 |
| 55,408,597 |
| Operating Expenses |
| Selling and marketing |
| 547,981 |
| 742,326 |
| 1,370,079 |
| 4,729,540 |
| Corporate general and administrative |
| 7,976,832 |
| 7,059,882 |
| 29,583,274 |
| 24,980,079 |
| Employee salaries and related expenses |
| 3,607,354 |
| 4,264,701 |
| 16,703,822 |
| 15,679,135 |
| Depreciation and amortization expense |
| 3,425,790 |
| 3,328,010 |
| 13,542,791 |
| 13,278,762 |
| Total operating expenses |
| 15,557,957 |
| 15,394,919 |
| 61,199,966 |
| 58,667,516 |
| Loss from Operations |
| (6,158,370 |
| ) |
| (3,484,872 |
| ) |
| (18,577,197 |
| ) |
| (3,258,919 |
| ) |
| Other Expenses |
| Other income/(expense) |
| (708,779 |
| ) |
| (3,012 |
| ) |
| (332,593 |
| ) |
| 25,181 |
| Interest expense |
| 163,088 |
| (93,871 |
| ) |
| (446,473 |
| ) |
| (632,062 |
| ) |
| Total other expense |
| (545,691 |
| ) |
| (96,883 |
| ) |
| (779,066 |
| ) |
| (606,881 |
| ) |
| Loss before Income Taxes |
| (6,704,061 |
| ) |
| (3,581,755 |
| ) |
| (19,356,263 |
| ) |
| (3,865,800 |
| ) |
| Provision for Income Taxes |
| (1,371,180 |
| ) |
| (639,189 |
| ) |
| (3,791,063 |
| ) |
| 730,238 |
| Net Loss |
| (5,332,881 |
| ) |
| (2,942,566 |
| ) |
| (15,565,200 |
| ) |
| (4,596,038 |
| ) |
| Preferred Stock Dividend |
| (782,639 |
| ) |
| (765,625 |
| ) |
| (3,122,049 |
| ) |
| (3,105,034 |
| ) |
| Net Loss Attributable to Common Stock Shareholders |
| $ |
| (6,115,520 |
| ) |
| $ |
| (3,708,191 |
| ) |
| $ |
| (18,687,249 |
| ) |
| $ |
| (7,701,072 |
| ) |
| Net Loss per share |
| Basic |
| $ |
| (0.05 |
| ) |
| $ |
| (0.04 |
| ) |
| $ |
| (0.16 |
| ) |
| $ |
| (0.07 |
| ) |
| Diluted |
| $ |
| (0.05 |
| ) |
| $ |
| (0.04 |
| ) |
| $ |
| (0.16 |
| ) |
| $ |
| (0.07 |
| ) |
| Weighted average number of shares outstanding |
| Basic |
| 118,775,757 |
| 117,874,162 |
| 118,249,486 |
| 117,177,885 |
| Diluted |
| 118,775,757 |
| 117,874,162 |
| 118,249,486 |
| 117,177,885 |
AMMO, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
| For the Year Ended March 31, |
| 2024 |
| 2023 |
| Cash flows from operating activities: |
| Net Loss |
| $ |
| (15,565,200 |
| ) |
| $ |
| (4,596,038 |
| ) |
| Adjustments to reconcile Net Loss to Net Cash provided by operations: |
| Depreciation and amortization |
| 18,813,897 |
| 17,519,949 |
| Debt discount amortization |
| 83,253 |
| 83,253 |
| Employee stock awards |
| 4,082,108 |
| 5,807,779 |
| Stock grants |
| 203,000 |
| 179,094 |
| Common stock purchase options |
| 430,457 |
| - |
| Stock for services |
| - |
| - |
| Contingent consideration payable fair value |
| (80,540 |
| ) |
| (63,764 |
| ) |
| Allowance for credit losses |
| 419,527 |
| 191,299 |
| Loss on disposal of assets |
| 259,540 |
| - |
| Reduction in right of use asset |
| 476,252 |
| 629,140 |
| Warrant issued for services |
| - |
| 213,819 |
| Deferred income taxes |
| (3,796,680 |
| ) |
| 730,238 |
| Changes in Current Assets and Liabilities |
| Accounts receivable |
| 705,532 |
| 14,417,405 |
| Due from related parties |
| - |
| 15,000 |
| Inventories |
| 8,781,485 |
| 4,671,333 |
| Prepaid expenses |
| 4,028,696 |
| 2,763,855 |
| Deposits |
| 6,679,669 |
| 4,306,375 |
| Accounts payable |
| 5,077,098 |
| (8,694,813 |
| ) |
| Accrued liabilities |
| 2,532,695 |
| (1,970,078 |
| ) |
| Operating lease liability |
| (499,448 |
| ) |
| (647,480 |
| ) |
| Net cash provided by operating activities |
| 32,631,341 |
| 35,556,366 |
| Cash flows from investing activities: |
| Gemini acquisition |
| - |
| - |
| Purchase of equipment |
| (8,024,765 |
| ) |
| (12,541,325 |
| ) |
| Proceeds from disposal of assets |
| 3,750 |
| - |
| Net cash used in investing activities |
| (8,021,015 |
| ) |
| (12,541,325 |
| ) |
| Cash flow from financing activities: |
| Payments on inventory facility, net |
| - |
| (825,675 |
| ) |
| Proceeds from factoring liability |
| 37,252,869 |
| 71,348,761 |
| Payments on factoring liability |
| (37,252,869 |
| ) |
| (71,834,432 |
| ) |
| Payments on assumed debt from Gemini |
| - |
| - |
| Payments on note payable - related party |
| (180,850 |
| ) |
| (684,921 |
| ) |
| Payments on insurance premium note payment |
| (3,174,834 |
| ) |
| (2,134,143 |
| ) |
| Proceeds from construction note payable |
| - |
| 1,000,000 |
| Payments on construction note payable |
| (257,425 |
| ) |
| (150,743 |
| ) |
| Payments on note payable |
| - |
| - |
| Sale of preferred stock |
| - |
| - |
| Common stock issued for exercised warrants |
| 76,200 |
| 101,506 |
| Common stock issuance costs |
| - |
| - |
| Preferred stock dividends paid |
| (2,968,923 |
| ) |
| (2,960,416 |
| ) |
| Common stock repurchase plan |
| (2,152,080 |
| ) |
| (522,426 |
| ) |
| Net cash used in financing activities |
| (8,657,912 |
| ) |
| (6,662,489 |
| ) |
| Net increase in cash |
| 15,952,414 |
| 16,352,552 |
| Cash, beginning of period |
| 39,134,027 |
| 23,281,475 |
| Restricted cash, beginning of period |
| 500,000 |
| - |
| Cash and restricted cash, end of period |
| $ |
| 55,586,441 |
| $ |
| 39,634,027 |
| Restricted cash, end of period |
| $ |
| - |
| $ |
| 500,000 |
| Cash, end of period |
| $ |
| 55,586,441 |
| $ |
| 39,134,027 |
(Continued)
| For the Year Ended March 31, |
| 2024 |
| 2023 |
| Supplemental cash flow disclosures: |
| Cash paid during the period for: |
| Interest |
| $ |
| 667,063 |
| $ |
| 665,043 |
| Income taxes |
| $ |
| - |
| $ |
| 1,302,811 |
| Non-cash investing and financing activities: |
| Operating lease liability |
| $ |
| 1,214,711 |
| $ |
| 901,076 |
| Insurance premium note payment |
| $ |
| 1,056,199 |
| $ |
| 4,252,778 |
| Dividends accumulated on preferred stock |
| $ |
| 144,618 |
| $ |
| 144,618 |
| Construction note payable |
| $ |
| - |
| $ |
| 10,237,032 |
| Acquisition stock issuances |
| $ |
| - |
| $ |
| - |
| Warrant issued for services |
| $ |
| - |
| $ |
| - |
Non-GAAP Financial Measures
We analyze operational and financial data to evaluate our business, allocate our resources, and assess our performance. In addition to total net sales, net loss, and other results under accounting principles generally accepted in the United States (“GAAP”), the following information includes key operating metrics and non-GAAP financial measures we use to evaluate our business. We believe these measures are useful for period-to-period comparisons of the Company. We have included these non-GAAP financial measures in this Quarterly Report on Form 10-Q because they are key measures we use to evaluate our operational performance, produce future strategies for our operations, and make strategic decisions, including those relating to operating expenses and the allocation of our resources. Accordingly, we believe these measures provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors.
Reconciliation of GAAP Net Loss to Adjusted EBITDA
| For the Three Months Ended |
| 31-Mar-24 |
| 31-Mar-23 |
| Reconciliation of GAAP Net Loss to Adjusted EBITDA |
| Net Loss |
| $ |
| (5,332,881 |
| ) |
| $ |
| (2,942,566 |
| ) |
| Provision for income taxes |
| (1,371,180 |
| ) |
| (639,189 |
| ) |
| Depreciation and amortization |
| 4,766,681 |
| 4,568,977 |
| Interest expense, net |
| (163,088 |
| ) |
| 93,871 |
| Employee stock awards |
| 1,104,263 |
| 1,349,806 |
| Stock grants |
| 50,750 |
| 43,750 |
| Common stock purchase options |
| 50,412 |
| - |
| Warrants issued for services |
| - |
| 106,910 |
| Other income, net |
| 708,779 |
| 3,012 |
| Contingent consideration fair value |
| (20,242 |
| ) |
| (18,192 |
| ) |
| Other nonrecurring expenses ( 1) |
| 2,372,888 |
| 1,248,865 |
| Proxy contest fees ( 2) |
| - |
| - |
| Adjusted EBITDA |
| $ |
| 2,166,382 |
| $ |
| 3,815,244 |
(1) Other nonrecurring expenses consist of professional and legal fees that are nonrecurring in nature.
(2) Includes proxy contest fees of $910,000 for Employee Stock Awards issued as a result of the Settlement Agreement as discussed in Note 17 of our consolidated financial statements.
| For the Year Ended |
| 31-Mar-24 |
| 31-Mar-23 |
| Reconciliation of GAAP Net Loss to Adjusted EBITDA |
| Net Loss |
| $ |
| (15,565,200 |
| ) |
| $ |
| (4,596,038 |
| ) |
| Provision for income taxes |
| (3,791,063 |
| ) |
| 730,238 |
| Depreciation and amortization |
| 18,813,897 |
| 17,519,949 |
| Interest expense, net |
| 446,473 |
| 632,062 |
| Employee stock awards |
| 4,082,108 |
| 5,807,779 |
| Stock grants |
| 203,000 |
| 179,094 |
| Common stock purchase options |
| 430,457 |
| - |
| Warrants issued for services |
| - |
| 213,819 |
| Other income (expense), net |
| 332,593 |
| (25,181 |
| ) |
| Contingent consideration fair value |
| (80,540 |
| ) |
| (63,764 |
| ) |
| Other nonrecurring expenses ( 1) |
| 10,498,990 |
| 1,248,865 |
| Proxy contest fees ( 2) |
| - |
| 4,724,385 |
| Adjusted EBITDA |
| $ |
| 15,370,715 |
| $ |
| 26,371,208 |
(1) Other nonrecurring expenses consist of professional and legal fees that are nonrecurring in nature.
(2) Includes proxy contest fees of $910,000 for Employee Stock Awards issued as a result of the Settlement Agreement as discussed in Note 17 of our consolidated financial statements.
| For the Three Months Ended |
| 31-Mar-24 |
| 31-Mar-23 |
| Reconciliation of GAAP Net Loss to Fully Diluted EPS |
| Net Loss |
| $ |
| (5,332,881 |
| ) |
| $ |
| (0.05 |
| ) |
| $ |
| (2,942,566 |
| ) |
| $ |
| (0.03 |
| ) |
| Depreciation and amortization |
| 4,766,681 |
| 0.04 |
| 4,568,997 |
| 0.04 |
| Interest expense, net |
| (163,088 |
| ) |
| - |
| 93,871 |
| - |
| Employee stock awards |
| 1,104,263 |
| 0.01 |
| 1,349,806 |
| 0.01 |
| Stock grants |
| 50,750 |
| - |
| 43,750 |
| - |
| Warrants issued for services |
| - |
| - |
| 106,910 |
| - |
| Contingent consideration fair value |
| (20,242 |
| ) |
| - |
| (18,192 |
| ) |
| - |
| Common stock purchase options |
| 490,755 |
| - |
| - |
| - |
| Nonrecurring expenses |
| 2,372,888 |
| 0.02 |
| 1,248,865 |
| 0.01 |
| Tax effect |
| (1,848,767 |
| ) |
| (0.01 |
| ) |
| (1,566,604 |
| ) |
| (0.01 |
| ) |
| Adjusted Net Income |
| $ |
| 1,420,359 |
| $ |
| 0.01 |
| $ |
| 2,884,837 |
| $ |
| 0.02 |
| For the Year Ended |
| 31-Mar-24 |
| 31-Mar-23 |
| Reconciliation of GAAP Net Loss to Fully Diluted EPS |
| Net Loss |
| $ |
| (15,565,200 |
| ) |
| $ |
| (0.13 |
| ) |
| $ |
| (4,596,038 |
| ) |
| $ |
| (0.04 |
| ) |
| Depreciation and amortization |
| 18,813,897 |
| 0.16 |
| 17,519,949 |
| 0.15 |
| Interest expense, net |
| 446,473 |
| - |
| 632,062 |
| 0.01 |
| Employee stock awards |
| 4,082,108 |
| 0.03 |
| 5,807,779 |
| 0.05 |
| Stock grants |
| 203,000 |
| - |
| 179,094 |
| - |
| Warrants issued for services |
| - |
| - |
| 213,819 |
| - |
| Contingent consideration fair value |
| (80,540 |
| ) |
| - |
| (63,764 |
| ) |
| - |
| Common stock purchase options |
| 430,457 |
| - |
| - |
| - |
| Nonrecurring expenses |
| 10,498,990 |
| 0.09 |
| 5,973,250 |
| 0.05 |
| Tax effect |
| (7,886,230 |
| ) |
| (0.06 |
| ) |
| (6,393,194 |
| ) |
| (0.05 |
| ) |
| Adjusted Net Income |
| $ |
| 10,942,955 |
| $ |
| 0.09 |
| $ |
| 19,272,957 |
| $ |
| 0.16 |
| For the Three Months Ended March 31, |
| For the Years Ended March 31, |
| 2024 |
| 2023 |
| 2024 |
| 2023 |
| Weighted average number of shares outstanding |
| Basic |
| 118,775,757 |
| 117,874,162 |
| 118,249,486 |
| 117,177,885 |
| Diluted |
| 118,775,757 |
| 117,874,162 |
| 118,249,486 |
| 117,177,885 |