-Company Continues to Post Profitable Operating Results, with Strong Balance Sheet and Cash Position-
The Marygold Companies, Inc. (“TMC,” or the “Company”) (NYSE American: MGLD), a diversified global holding firm, today reported financial results for the third fiscal quarter and nine-months ended March 31, 2023.
Net revenue for the three months ended March 31, 2023 was $8.3 million, versus $8.9 million for the comparable prior year period. The Company achieved net income of $153,294 for the current third fiscal quarter, equal to breakeven per diluted share, compared with $870,134 for the quarter ended March 31, 2022, or $0.02 per diluted share.
For the first nine months of the current fiscal year, net revenue was $15.7 million, versus $17.2 million in the comparable period last year. Net income for the nine months ended March 31, 2023 increased to $832,256, equal to $0.02 per diluted share, compared with $12,476, or breakeven per diluted share, in the same period a year ago. Net income for last year’s nine-month period was impacted by a $2.5 million legal settlement.
The Company maintained its strong balance sheet at March 31, 2023, with no debt. Cash and cash equivalents amounted to $9.9 million at the quarter’s end, compared with $12.9 million at June 30, 2022, with the decrease primarily reflecting continued investments in the development of the Company’s new fintech app by its subsidiary Marygold & Co. Total stockholders’ equity at March 31, 2023 rose to $29.9 million, from $29.0 million at June 30, 2022. Total assets were $34.7 million at the close of the 2023 third fiscal quarter, compared with $35.3 million at June 30, 2022.
“The Company again achieved profitable operations for the third fiscal quarter, as we continued to invest in the final stages of development of our Marygold mobile fintech app,” said David Neibert, Chief Operations Officer of The Marygold Companies. “Net income and revenue also were impacted by lower assets under management (AUM) at USCF Investments, which is our largest subsidiary. Average AUM at USCF Investments was approximately $3.7 billion in the 2023 third quarter, compared with $4.4 billion last year, with resulting lower management fees. The lower AUM is attributed to the uncertain, and sometimes volatile, nature of the commodities market in general and not an indication of any USCF operating deficiencies.”
“Our non-financial operations – Food Products, Security Systems and Beauty Products – were profitable overall for the third quarter, with slightly increased revenues as a group. Inflationary pressures again had an impact on margins at these business units, and initiatives are progressing that are intended to enhance the performance of these businesses through product mix changes and entrance into new sales channels,” Neibert added.
Nicholas Gerber, TMC’s Chief Executive Officer, said, “Notwithstanding the uncertain economic environment and turbulence in the commercial banking and financial sector, TMC is performing well and is on target to meet our objectives. We are optimistic about the prospects for each of our operating units and particularly excited by the early results of beta testing for our Marygold mobile fintech app. Marygold has about 11,000 individuals on a wait list who, during May and June, we intend to invite to download and use the app. We expect a formal marketing campaign and open commercial launch of the app in the near future. The entirety of the Marygold app development has been accomplished by the use of internal funds derived from existing profitable consolidated operations. We are extremely proud of that accomplishment and that TMC remains debt-free and without dilutive equity capital raises.”
Business Units
The Company’s USCF Investments subsidiary, www.uscfinvestments.com, acquired in December 2016 and based in Walnut Creek, Calif., serves as manager, operator or investment adviser to 12 exchange traded products, structured as limited partnerships or investment trusts that issue shares trading on the NYSE Arca.
Gourmet Foods, https://gourmetfoodsltd.co.nz/, acquired in August 2015, is a commercial-scale bakery that produces and distributes iconic meat pies and pastries throughout New Zealand under the brand names Pat’s Pantry and Ponsonby Pies. Acquired by Gourmet Foods in July 2020, Printstock Products Limited https://www.printstocknz.com/, is a printer of specialized food wrappers and is located in Napier, New Zealand. Its operations are consolidated with those of Gourmet Foods.
Brigadier Security Systems, www.brigadiersecurity.com, acquired in June 2016 and headquartered in Saskatoon, Canada, provides comprehensive security solutions to homes and businesses, government offices, schools and other public buildings throughout the province under the brands Brigadier Security Systems in Saskatoon and Elite Security in Regina, Canada.
Acquired at the end of 2017, San Clemente, Calif.-based Original Sprout, www.originalsprout.com, produces and distributes a full line of vegan, safe, non-toxic hair and skin care products, including a “reef safe” sun screen, in the U.S. and its territories, the U.K., E.U., Turkey, Middle East, Africa, Taiwan, Mexico, South America, Singapore, Hong Kong, Malaysia, New Zealand, Australia and Canada among other areas.
Marygold & Co., formed in the U.S. during 2019 and operating from offices in Denver, CO, together with its wholly owned subsidiary, Marygold & Co. Advisory Services, LLC, was established to explore opportunities in the financial technology sector. The company continues in the development stage as it works toward introduction of a fintech mobile banking app. https://marygoldandco.com/.
Marygold & Co. (UK) Limited, formed in the U.K. during August 2021, operates through its recently acquired subsidiary, Tiger Financial & Asset Management Limited (“Tiger”), a U.K. based investment adviser. Tiger’s core business is managing clients’ financial wealth across a diverse product range, including cash, national savings, individual savings accounts, unit trusts, insurance company products such as investment bonds and other investment vehicles. http://www.tfam.co.uk/
About The Marygold Companies, Inc.
The Marygold Companies, Inc., which changed its name from Concierge Technologies, Inc. in March 2022, was founded in 1996 and repositioned as a global holding firm in 2015. The Company currently has operating subsidiaries in financial services, food manufacturing, printing, security systems and beauty products, under the trade names USCF Investments, Tiger Financial & Asset Management Limited, Gourmet Foods, Printstock Products, Brigadier Security Systems and Original Sprout, respectively. Offices and manufacturing operations are in the U.S., New Zealand, U.K., and Canada. For more information, visit www.themarygoldcompanies.com.
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of U.S. federal securities laws. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may” “will,” “could,” “should” “believes,” “predicts,” “potential,” “continue” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements, including, but not limited to, a formal marketing campaign and open commercial launch of the app in the near future, involve significant risks and uncertainties that could cause actual results to differ materially from the expected results and, consequently, should not be relied upon as predictions of future events. These forward-looking statements, including the factors disclosed in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on September 28, 2022, and in the Company’s other filings with the Securities and Exchange Commission, are not exclusive. Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Except as required by law, the Company disclaims any obligation to update or publicly announce any revisions to any of the forward-looking statements contained in this press release.
THE MARYGOLD COMPANIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
|
|
March 31, 2023 |
|
June 30, 2022
|
||||
|
|
|
|
|
|
|
||
ASSETS |
||||||||
|
|
|
|
|
|
|
||
CURRENT ASSETS |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
9,858,277 |
|
|
$ |
12,915,620 |
|
Accounts receivable, net |
|
|
1,089,286 |
|
|
|
959,350 |
|
Accounts receivable - related parties |
|
|
1,745,159 |
|
|
|
2,230,874 |
|
Inventories |
|
|
2,386,259 |
|
|
|
2,200,742 |
|
Prepaid income tax and tax receivable |
|
|
1,034,746 |
|
|
|
1,166,318 |
|
Investments, at fair value |
|
|
8,703,490 |
|
|
|
5,065,931 |
|
Other current assets |
|
|
1,138,291 |
|
|
|
699,547 |
|
Total current assets |
|
|
25,955,508 |
|
|
|
25,238,382 |
|
|
|
|
|
|
|
|
||
Restricted cash |
|
|
417,467 |
|
|
|
1,013,279 |
|
Property, plant and equipment, net |
|
|
1,288,421 |
|
|
|
1,391,894 |
|
Operating lease right-of-use asset |
|
|
1,040,356 |
|
|
|
1,357,686 |
|
Goodwill |
|
|
2,307,202 |
|
|
|
2,307,202 |
|
Intangible assets, net |
|
|
2,420,029 |
|
|
|
2,708,896 |
|
Deferred tax assets, net - United States |
|
|
753,078 |
|
|
|
753,078 |
|
Other assets, long - term |
|
|
552,660 |
|
|
|
540,160 |
|
Total assets |
|
$ |
34,734,721 |
|
|
$ |
35,310,577 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
|
|
|
|
|
|
|
||
CURRENT LIABILITIES |
|
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
2,414,628 |
|
|
$ |
2,805,790 |
|
Expense waivers – related parties |
|
|
28,970 |
|
|
|
70,199 |
|
Operating lease liabilities, current portion |
|
|
578,030 |
|
|
|
660,957 |
|
Purchase consideration payable |
|
|
604,990 |
|
|
|
1,237,207 |
|
Loans - property and equipment, current portion |
|
|
33,307 |
|
|
|
33,496 |
|
Total current liabilities |
|
|
3,659,925 |
|
|
|
4,807,649 |
|
|
|
|
|
|
|
|
||
LONG-TERM LIABILITIES |
|
|
|
|
|
|
||
Loans - property and equipment, net of current portion |
|
|
417,694 |
|
|
|
459,178 |
|
Operating lease liabilities, net of current portion |
|
|
488,424 |
|
|
|
743,923 |
|
Deferred tax liabilities, net-foreign |
|
|
260,553 |
|
|
|
260,553 |
|
Total long-term liabilities |
|
|
1,166,671 |
|
|
|
1,463,654 |
|
Total liabilities |
|
|
4,826,596 |
|
|
|
6,271,303 |
|
|
|
|
|
|
|
|
||
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
||
Preferred stock, $0.001 par value; 50,000,000 shares authorized |
|
|
|
|
|
|
||
Series B: 49,360 shares issued and outstanding at March 31, 2023 and at June 30, 2022 |
|
|
49 |
|
|
|
49 |
|
Common stock, $0.001 par value; 900,000,000 shares authorized; 39,383,459 shares issued and outstanding at March 31, 2023 and at June 30, 2022 |
|
|
39,384 |
|
|
|
39,384 |
|
Additional paid-in capital |
|
|
12,359,500 |
|
|
|
12,313,205 |
|
Accumulated other comprehensive loss |
|
|
(244,490 |
) |
|
|
(234,790 |
) |
Retained earnings |
|
|
17,753,682 |
|
|
|
16,921,426 |
|
Total stockholders' equity |
|
|
29,908,125 |
|
|
|
29,039,274 |
|
Total liabilities and stockholders' equity |
|
$ |
34,734,721 |
|
|
$ |
35,310,577 |
|
(1) Derived from audited financial statements |
||||||||
THE MARYGOLD COMPANIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
||||||||||||||||
|
|
Three Months
|
|
Three Months
|
|
Nine Months
|
|
Nine Months
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fund management - related party |
|
$ |
5,022,398 |
|
|
$ |
5,868,558 |
|
|
$ |
15,708,004 |
|
|
|
17,226,969 |
|
Food products |
|
|
1,824,789 |
|
|
|
1,667,345 |
|
|
|
5,701,714 |
|
|
|
6,131,791 |
|
Security systems |
|
|
576,248 |
|
|
|
555,006 |
|
|
|
1,870,986 |
|
|
|
1,888,362 |
|
Beauty products |
|
|
745,468 |
|
|
|
702,779 |
|
|
|
2,334,009 |
|
|
|
2,716,702 |
|
Financial services |
|
|
129,868 |
|
|
|
- |
|
|
|
387,811 |
|
|
|
- |
|
Net revenue |
|
|
8,298,771 |
|
|
|
8,793,688 |
|
|
|
26,002,524 |
|
|
|
27,963,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of revenue |
|
|
2,194,762 |
|
|
|
2,065,422 |
|
|
|
6,449,457 |
|
|
|
7,132,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
|
6,104,009 |
|
|
|
6,728,266 |
|
|
|
19,553,067 |
|
|
|
20,831,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and compensation |
|
|
2,354,903 |
|
|
|
1,969,998 |
|
|
|
7,530,000 |
|
|
|
6,677,378 |
|
General and administrative expense |
|
|
1,750,148 |
|
|
|
1,651,057 |
|
|
|
5,268,952 |
|
|
|
4,973,337 |
|
Fund operations |
|
|
1,080,834 |
|
|
|
1,171,282 |
|
|
|
3,333,666 |
|
|
|
3,375,135 |
|
Marketing and advertising |
|
|
612,333 |
|
|
|
755,403 |
|
|
|
1,936,504 |
|
|
|
2,160,180 |
|
Depreciation and amortization |
|
|
139,656 |
|
|
|
136,909 |
|
|
|
436,685 |
|
|
|
424,727 |
|
Legal settlement |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,500,000 |
|
Total operating expenses |
|
|
5,937,874 |
|
|
|
5,684,649 |
|
|
|
18,505,807 |
|
|
|
20,110,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
|
|
166,135 |
|
|
|
1,043,617 |
|
|
|
1,047,260 |
|
|
|
720,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest and dividend income |
|
|
58,690 |
|
|
|
5,546 |
|
|
|
173,875 |
|
|
|
19,030 |
|
Interest expense |
|
|
(4,887 |
) |
|
|
(9,856 |
) |
|
|
(16,315 |
) |
|
|
(30,142 |
) |
Other income (expense) |
|
|
(96,390 |
) |
|
|
251,767 |
|
|
|
(67,644 |
) |
|
|
46,398 |
|
Total other income (expense), net |
|
|
(42,587 |
) |
|
|
247,457 |
|
|
|
89,916 |
|
|
|
35,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
|
123,548 |
|
|
|
1,291,074 |
|
|
|
1,137,176 |
|
|
|
756,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Benefit (provision) of income taxes |
|
|
29,746 |
|
|
|
(420,940 |
) |
|
|
(304,920 |
) |
|
|
(743,628 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
153,294 |
|
|
$ |
870,134 |
|
|
$ |
832,256 |
|
|
$ |
12,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
40,370,659 |
|
|
|
38,831,576 |
|
|
|
40,370,659 |
|
|
|
38,561,536 |
|
Diluted |
|
|
40,438,348 |
|
|
|
38,831,576 |
|
|
|
40,401,952 |
|
|
|
38,561,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.00 |
|
|
$ |
0.02 |
|
|
$ |
0.02 |
|
|
$ |
0.00 |
|
Diluted |
|
$ |
0.00 |
|
|
$ |
0.02 |
|
|
$ |
0.02 |
|
|
$ |
0.00 |
|
THE MARYGOLD COMPANIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) |
|||||||||||||||
|
|
Three Months
|
|
Three Months
|
|
Nine Months
Ended March 31,
|
|
Nine Months
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net income |
|
$ |
153,294 |
|
|
$ |
870,134 |
|
$ |
832,256 |
|
|
$ |
12,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation (loss) gain |
|
|
(29,890 |
) |
|
|
79,394 |
|
|
(9,700 |
) |
|
|
(21,216 |
) |
Comprehensive income (loss) |
|
$ |
123,404 |
|
|
$ |
949,528 |
|
$ |
822,556 |
|
|
$ |
(8,740 |
) |
THE MARYGOLD COMPANIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY FOR THE THREE AND NINE MONTH PERIODS ENDED MARCH 31, 2023 AND MARCH 31, 2022 (UNAUDITED) |
||||||||||||||||||||||||||
Period Ending March 31, 2023 |
|
Preferred Stock (Series B) |
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Number
|
|
Amount |
|
Number of
|
|
Par
|
|
Additional
|
|
Accumulated
|
|
Retained
|
|
Total
|
||||||||||
Balance at July 1, 2022 |
|
|
49,360 |
|
$ |
49 |
|
|
39,383,459 |
|
$ |
39,384 |
|
$ |
12,313,205 |
|
$ |
(234,790 |
) |
|
$ |
16,921,426 |
|
$ |
29,039,274 |
|
Loss on currency translation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(313,759 |
) |
|
|
- |
|
|
(313,759 |
) |
Stock-based compensation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
6,700 |
|
|
- |
|
|
|
- |
|
|
6,700 |
|
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
497,168 |
|
|
497,168 |
|
Balance at September 30, 2022 |
|
|
49,360 |
|
$ |
49 |
|
|
39,383,459 |
|
$ |
39,384 |
|
$ |
12,319,905 |
|
$ |
(548,549 |
) |
|
$ |
17,418,594 |
|
$ |
29,229,383 |
|
Gain on currency translation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
333,949 |
|
|
|
- |
|
|
333,949 |
|
Stock-based compensation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
9,704 |
|
|
- |
|
|
|
- |
|
|
9,704 |
|
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
181,794 |
|
|
181,794 |
|
Balance at December 31, 2022 |
|
|
49,360 |
|
$ |
49 |
|
|
39,383,459 |
|
$ |
39,384 |
|
$ |
12,329,609 |
|
$ |
(214,600 |
) |
|
$ |
17,600,388 |
|
$ |
29,754,830 |
|
Loss on currency translation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(29,890 |
) |
|
|
- |
|
|
(29,890 |
) |
Stock-based compensation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
29,891 |
|
|
- |
|
|
|
- |
|
|
29,891 |
|
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
153,294 |
|
|
153,294 |
|
Balance at March 31, 2023 |
|
|
49,360 |
|
$ |
49 |
|
|
39,383,459 |
|
$ |
39,384 |
|
$ |
12,359,500 |
|
$ |
(244,490 |
) |
|
$ |
17,753,682 |
|
$ |
29,908,125 |
|
Period Ending March 31, 2022 |
|
Preferred Stock (Series B) |
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Number
|
|
Amount |
|
Number of
|
|
Par
|
|
Additional
|
|
Accumulated
|
|
Retained
|
|
Total
|
|||||||||||
Balance at July 1, 2021 |
|
|
49,360 |
|
$ |
49 |
|
|
37,485,959 |
|
$ |
37,486 |
|
$ |
9,330,843 |
|
$ |
142,581 |
|
|
$ |
15,775,705 |
|
|
$ |
25,286,664 |
|
Loss on currency translation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(86,168 |
) |
|
|
- |
|
|
|
(86,168 |
) |
Net loss |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
(1,880,993 |
) |
|
|
(1,880,993 |
) |
Balance at September 30, 2021 |
|
|
49,360 |
|
$ |
49 |
|
|
37,485,959 |
|
$ |
37,486 |
|
$ |
9,330,843 |
|
$ |
56,413 |
|
|
$ |
13,894,712 |
|
|
$ |
23,319,503 |
|
Loss on currency translation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(14,442 |
) |
|
|
- |
|
|
|
(14,442 |
) |
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
1,023,335 |
|
|
|
1,023,335 |
|
Balance at December 31, 2021 |
|
|
49,360 |
|
$ |
49 |
|
|
37,485,959 |
|
$ |
37,486 |
|
$ |
9,330,843 |
|
$ |
41,971 |
|
|
$ |
14,918,047 |
|
|
$ |
24,328,396 |
|
Gain on currency translation |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
79,394 |
|
|
|
- |
|
|
|
79,394 |
|
Issuance of common stock in public offering, net of issuance costs of $545,090 |
|
|
- |
|
|
- |
|
|
1,897,500 |
|
|
1,897 |
|
|
2,982,363 |
|
|
- |
|
|
|
- |
|
|
|
2,984,260 |
|
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
870,134 |
|
|
|
870,134 |
|
Balance at March 31, 2022 |
|
|
49,360 |
|
$ |
49 |
|
|
39,383,459 |
|
$ |
39,383 |
|
$ |
12,313,206 |
|
$ |
121,365 |
|
|
$ |
15,788,181 |
|
|
$ |
28,262,184
|
|
THE MARYGOLD COMPANIES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
|
For the Nine Month Period Ended |
||||||
|
|
March 31, |
||||||
|
|
2023 |
|
|
2022 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
||
Net income |
|
$ |
832,256 |
|
|
$ |
12,476 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
436,685 |
|
|
|
424,727 |
|
Bad debt expense |
|
|
1,378 |
|
|
|
3,175 |
|
Impairment of inventory value |
|
|
2,698 |
|
|
|
3,478 |
|
Stock-based compensation |
|
|
46,295 |
|
|
|
- |
|
Unrealized loss (gain) on investments |
|
|
76,604 |
|
|
|
(116,148 |
) |
Loss on disposal of equipment |
|
|
- |
|
|
|
37,189 |
|
Operating lease right-of-use asset - non-cash lease cost |
|
|
432,089 |
|
|
|
494,375 |
|
|
|
|
|
|
|
|
||
Decrease (increase) in current assets: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
(143,455 |
) |
|
|
57,416 |
|
Accounts receivable - related party |
|
|
485,715 |
|
|
|
(308,514 |
) |
Prepaid income taxes and tax receivable |
|
|
130,860 |
|
|
|
43,440 |
|
Inventories |
|
|
(187,849 |
) |
|
|
(341,966 |
) |
Other current assets |
|
|
(437,582 |
) |
|
|
(551,815 |
) |
(Decrease) increase in current liabilities: |
|
|
|
|
|
|
||
Accounts payable, accrued expenses and legal settlement |
|
|
(382,048 |
) |
|
|
(979,332 |
) |
Operating lease liabilities |
|
|
(433,306 |
) |
|
|
(500,857 |
) |
Expense waivers - related party |
|
|
(41,229 |
) |
|
|
(51,891 |
) |
Net cash provided by (used in) operating activities |
|
|
819,111 |
|
|
|
(1,774,247 |
) |
|
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
||
Purchase of property, plant and equipment |
|
|
(73,982 |
) |
|
|
(5,224 |
) |
Purchase consideration payable |
|
|
(616,180 |
) |
|
|
- |
|
Proceeds from sale of investments |
|
|
4,276,765 |
|
|
|
506,492 |
|
Purchase of investments |
|
|
(7,983,971 |
) |
|
|
(1,501,980 |
) |
Net cash (used in) investing activities |
|
|
(4,397,368 |
) |
|
|
(1,000,712 |
) |
|
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
||
Repayment of property and equipment loans |
|
|
(10,737 |
) |
|
|
(11,159 |
) |
Principal payments of finance lease liability |
|
|
(5,573 |
) |
|
|
(4,167 |
) |
Payment of issuance cost of common stock |
|
|
- |
|
|
|
(545,090 |
) |
Proceeds from issuance of common stock, net of underwriter discounts |
|
|
- |
|
|
|
3,529,350 |
|
Net cash (used in) provided by financing activities |
|
|
(16,310 |
) |
|
|
2,968,934 |
|
|
|
|
|
|
|
|
||
Effect of exchange rate change on cash and cash equivalents |
|
|
(58,588 |
) |
|
|
(86,305 |
) |
|
|
|
|
|
|
|
||
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
|
(3,653,155 |
) |
|
|
107,670 |
|
|
|
|
|
|
|
|
||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING BALANCE |
|
|
13,928,899 |
|
|
|
16,086,944 |
|
|
|
|
|
|
|
|
||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, ENDING BALANCE |
|
$ |
10,275,744 |
|
|
$ |
16,194,614 |
|
|
|
|
|
|
|
|
||
Cash and cash equivalents |
|
|
9,858,277 |
|
|
|
15,181,335 |
|
Restricted cash |
|
|
417,467 |
|
|
|
1,013,279 |
|
Total cash, cash equivalents and restricted cash shown in statement of cash flows |
|
$ |
10,275,744 |
|
|
$ |
16,194,614 |
|
|
|
|
|
|
|
|
||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
||
Cash paid during the period for: |
|
|
|
|
|
|
||
Interest paid |
|
$ |
11,687 |
|
|
$ |
12,264 |
|
Income taxes paid, net |
|
$ |
195,439 |
|
|
$ |
833,901 |
|
NON CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
||
Fair value of warrants of common stock issued to underwriters |
|
$ |
- |
|
|
$ |
132,000 |
|
Acquisition of operating right-of-use assets through operating lease liability |
|
$ |
103,609 |
|
|
$ |
995,805 |
|
Acquisition of equipment through finance lease liability |
|
$ |
- |
|
|
$ |
150,625 |
|
|
||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230515005798/en/
Contacts
Media and investors, for more Information, contact:
Roger S. Pondel
PondelWilkinson Inc.
310-279-5965
rpondel@pondel.com
Contact the Company:
David Neibert, Chief Operations Officer
949-429-5370
dneibert@themarygoldcompanies.com