Edison Nation, Inc. Reports Financial Results for the First Quarter Ended March 31, 2020, with Positive EPS
June 30 2020 - 8:00AM
Edison Nation, Inc. (NASDAQ:EDNT), a multifaceted ecosystem that
fosters innovation and drives IP, media and consumer products,
today announced results for the first quarter ended March 31, 2020.
Company Highlights
- Reaffirms 2020 revenue guidance of $34 million.
- First quarter in company history with positive Earnings Per
Share (“EPS”). EPS was $0.16 compared to a negative $0.25 for the
comparable period.
- Appointment of Media Industry Leader Mary Ann Halford to the
Company’s Board of Directors
- Relaunch of Edison Nation Medial division (“EN Medical),
distributing personal protective equipment (“PPE”) and ancillary
medical supplies to hospitals, government agencies, and
distributors.
- Creation of Global Clean Solutions, producing proprietary
sanitizer stands with subscription-based refills of our in-house
sanitizer, Purple Mountain Clean.
- 4 Keeps Roses has developed Artist Versions of our Single Rose
that will be rolled out for Day of The Dead and Halloween this
fall, available for sale at 7-Eleven and other convenience stores
nationwide.
- Common stock shares outstanding of 9,210,401 at March 31,
2020.
- Further balance sheet improvement with the sale of Cloud B,
Inc.
- Acquisition of HMNRTH, a leading producer of cannabidiol health
and wellness products.
- Beta version of ENovation ENgine, a SaaS platform to engage
early stage businesses and entrepreneurs.
- Expansion of Pressix licensing agreement, and licensing of
Table-to-Go from Edison Nation community.
- Return of Emmy-Award winning television show, Everyday Edisons,
streaming on Crackle.
First Quarter 2020 Financial Summary
Revenue
- First quarter 2020 revenue
decreased to $3.6 million, compared to $5.7 million in the first
quarter of 2019. The decrease was primarily the result of a
decrease in business operations due to the COVID-19 pandemic in
China and the US. The full impact of the COVID-19 outbreak to the
Company's operations remains uncertain. Some of our larger
customers, such as amusement parks remain closed or operating in a
limited capacity. After operating at lower than planned production
levels during most of the first quarter due to COVID-19, the
Company's third-party manufacturing facilities in China are
currently operating at planned capacity for this time of year.
Manufacturing and warehouse partners outside of China are operating
at varying levels of productivity depending on local government and
safety considerations, with some markets operating at lower than
normal production levels while other facilities have been closed
entirely. The COVID-19 situation continues to be fluid, but we
currently expect all manufacturing facilities to reopen in the
third quarter, based upon our understanding of local governments’
directions at this time.
Net Income (Loss)
- Net income in the first quarter of
2020 was $1.2 million, or $0.16 per basic and $0.13 per diluted
share, compared to a net loss of $1.4 million, or ($0.25) per basic
and diluted share in the first quarter of 2019.
- Gain on divestiture of $4,911,760
related to the deconsolidation of liabilities in connection with
the sale of Cloud B, Inc. on February 17, 2020. The table below
shows the assets and liabilities that the Company was relieved of
in the transaction:
|
|
February 17, 2020 |
|
Accounts payable |
|
|
4,005,605 |
|
Accrued Expenses |
|
|
370,289 |
|
Income Tax Payable |
|
|
14,473 |
|
Notes Payable |
|
|
900,000 |
|
Non-Controlling Interest |
|
|
26,393 |
|
Shares to be issued to
Buyer |
|
|
(405,000 |
) |
Gain on divestiture |
|
$ |
4,911,760 |
|
Adjusted EBITDA
- Adjusted EBITDA, a non-GAAP measure, totaled negative $0.9
million in the first quarter of 2020, compared to negative $0.2
million in the first quarter of 2019.
See below, under the heading “Use of Non-GAAP
Financial Information,” for a discussion of Adjusted EBITDA and a
reconciliation of such measure to the most comparable measure
calculated under U.S. generally accepted accounting principles
(“GAAP”).
|
|
For the Three Months Ended March 31, |
|
|
|
2020 |
|
|
2019 |
|
Net income (loss) |
|
$ |
1,269,492 |
|
|
$ |
(1,378,397 |
) |
Interest expense, net |
|
|
723,957 |
|
|
|
124,696 |
|
Income tax gain (expense) |
|
|
- |
|
|
|
23,195 |
|
Depreciation and
amortization |
|
|
316,298 |
|
|
|
301,383 |
|
EBITDA |
|
|
2,309,747 |
|
|
|
(929,123 |
) |
Stock-based compensation |
|
|
1,319,511 |
|
|
|
309,919 |
|
Other non-cash stock-based
charges |
|
|
- |
|
|
|
52,500 |
|
Restructuring and severance
costs |
|
|
242,136 |
|
|
|
36,385 |
|
Transaction and acquisition
costs |
|
|
82,736 |
|
|
|
223,538 |
|
Other non-recurring costs |
|
|
40,860 |
|
|
|
104,174 |
|
Gain on divestiture |
|
|
(4,911,760 |
) |
|
|
- |
|
Adjusted
EBITDA |
|
$ |
(916,770 |
) |
|
$ |
(202,607 |
) |
Management Commentary
Chris Ferguson, Chief Executive, commented, “The
beginning of 2020 has been a testament to the ingenuity and
capacity for innovation within the Edison Nation team and
community, and allows us to confidently reaffirm 2020 revenue
guidance of $34mm. We are looking forward to a year of continued
growth and expansion of our product lines and related media and
SaaS efforts.”
About Edison Nation, Inc.
Edison Nation, Inc. is a multifaceted ecosystem
which fosters innovation, driving IP, media and innovative consumer
products. Edison Nation offers innovation sourcing, design, sales,
fulfillment and shipping services. The Edison Nation Innovation
Platform sources innovative ideas for internal launch or license to
brand partners. Edison Nation hopes to leverage its television
property “Everyday Edisons” to become the recognized leader in the
innovator community.
For more information, please visit www.edisonnation.com.
Use of Non-GAAP Financial Information
EBITDA and Adjusted EBITDA is a financial
measure that is not calculated in accordance with accounting
principles generally accepted in the United States of America
(“U.S. GAAP”). Management believes that because Adjusted EBITDA
excludes (i) certain non-cash expenses (such as depreciation,
amortization and stock-based compensation) and (ii) expenses that
are not reflective of the Company’s core operating results over
time (such as restructuring costs, litigation or dispute settlement
charges or gains, and transaction-related costs), this measure
provides investors with additional useful information to measure
the Company’s financial performance, particularly with respect to
changes in performance from period to period. Edison Nation
management uses EBITDA and Adjusted EBITDA (a) as a measure of
operating performance; (b) for planning and forecasting in future
periods; and (c) in communications with the Company’s Board of
Directors concerning Edison Nation’s financial performance. The
Company’s presentation of EBITDA and Adjusted EBITDA are not
necessarily comparable to other similarly titled captions of other
companies due to different methods of calculation and should not be
used by investors as a substitute or alternative to net income or
any measure of financial performance calculated and presented in
accordance with U.S. GAAP. Instead, management believes EBITDA and
Adjusted EBITDA should be used to supplement the Company's
financial measures derived in accordance with U.S. GAAP to provide
a more complete understanding of the trends affecting the
business.
Forward-Looking Statements
This press release contains forward-looking
statements that involve substantial risks and uncertainties. All
statements, other than statements of historical facts, included in
this press release regarding strategy, future operations and plans,
including assumptions underlying such statements, are
forward-looking statements, and should not be relied upon as
representing the Company’s views as of any subsequent date. Such
forward-looking statements are based on information available to
the Company as of the date of this release and involve a number of
risks and uncertainties, some beyond the Company’s control, that
could cause actual results to differ materially from those
anticipated by these forward-looking statements, including
consumer, regulatory and other factors affecting demand for the
Company’s products, any difficulty in marketing the Company’s
products in global markets, competition in the market for consumer
products and inability to raise capital to fund operations and
service the Company’s debt. Additional information that could lead
to material changes in the Company’s performance is contained in
its filings with the SEC. The Company is under no obligation to,
and expressly disclaims any responsibility to, update or alter
forward-looking statements contained in this release, whether as a
result of new information, future events or otherwise.
Edison Nation, Inc. (formerly known as
Xspand Products Lab, Inc.) and
SubsidiariesCONDENSED CONSOLIDATED BALANCE
SHEETS
|
|
March 31,2020(Unaudited) |
|
|
December 31,2019 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
532,062 |
|
|
$ |
412,719 |
|
Accounts receivable, net |
|
|
2,043,739 |
|
|
|
2,108,099 |
|
Inventory |
|
|
1,300,136 |
|
|
|
1,369,225 |
|
Prepaid expenses and other current assets |
|
|
883,992 |
|
|
|
917,433 |
|
Income tax receivable |
|
|
147,889 |
|
|
|
147,889 |
|
Total current assets |
|
|
4,907,818 |
|
|
|
4,955,365 |
|
Property and equipment,
net |
|
|
922,861 |
|
|
|
931,968 |
|
Right of use assets, net |
|
|
654,277 |
|
|
|
732,100 |
|
Intangible assets, net |
|
|
11,322,789 |
|
|
|
11,598,063 |
|
Goodwill |
|
|
5,392,123 |
|
|
|
5,392,123 |
|
Total assets |
|
$ |
23,199,868 |
|
|
$ |
23,609,619 |
|
|
|
|
|
|
|
|
|
|
Liabilities and
stockholders’ equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
3,176,725 |
|
|
$ |
7,397,650 |
|
Accrued expenses and other current liabilities |
|
|
1,978,295 |
|
|
|
1,594,669 |
|
Deferred revenues |
|
|
154,489 |
|
|
|
159,591 |
|
Current portion of operating leases liabilities |
|
|
282,689 |
|
|
|
272,215 |
|
Income tax payable |
|
|
8,446 |
|
|
|
22,919 |
|
Line of credit, net of debt issuance costs of $0 and $15,573,
respectively |
|
|
585,430 |
|
|
|
456,995 |
|
Current portion of convertible notes payable, net of debt issuance
costs of $855,555 |
|
|
244,445 |
|
|
|
- |
|
Current portion of notes payable, net of debt issuance costs of
$245,819 and $212,848, respectively |
|
|
1,341,079 |
|
|
|
1,365,675 |
|
Current portion of notes payable – related parties |
|
|
1,118,751 |
|
|
|
1,686,352 |
|
Due to related party |
|
|
9,138 |
|
|
|
17,253 |
|
Total current liabilities |
|
|
8,899,487 |
|
|
|
12,973,319 |
|
Operating leases liabilities
–net of current portion |
|
|
396,962 |
|
|
|
482,212 |
|
Convertible notes payable –
related parties, net of current portion, net of debt discount of
$341,667 and $366,666, respectively |
|
|
1,086,494 |
|
|
|
1,061,495 |
|
Notes payable, net of current
portion |
|
|
38,842 |
|
|
|
42,492 |
|
Notes payable – related
parties, net of current portion |
|
|
1,548,762 |
|
|
|
1,595,669 |
|
Total liabilities |
|
|
11,970,547 |
|
|
|
16,155,187 |
|
Commitments and Contingencies
(Note 7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’
equity |
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par
value, 30,000,000 shares authorized; 0 and 0 shares issued and
outstanding as of March 31, 2020 and December 31, 2019,
respectively |
|
$ |
- |
|
|
$ |
- |
|
Common stock, $0.001 par
value, 250,000,000 shares authorized; 8,676,501 and 8,015,756
shares issued and outstanding as of March 31, 2020 and December 31,
2019, respectively |
|
|
8,677 |
|
|
|
8,016 |
|
Additional
paid-in-capital |
|
|
28,790,704 |
|
|
|
26,259,575 |
|
Accumulated deficit |
|
|
(17,225,970 |
) |
|
|
(18,495,461 |
) |
Total stockholders’ equity attributable to Edison Nation, Inc. |
|
|
11,573,411 |
|
|
|
7,772,130 |
|
Noncontrolling interests |
|
|
(344,090 |
) |
|
|
(317,698 |
) |
Total stockholders’ equity |
|
|
11,229,321 |
|
|
|
7,454,432 |
|
Total liabilities and stockholders’ equity |
|
$ |
23,199,868 |
|
|
$ |
23,609,619 |
|
Edison Nation, Inc. (formerly known as
Xspand Products Lab, Inc.) and
SubsidiariesCONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
|
|
Three Months Ended March 31, |
|
|
|
2020(Unaudited) |
|
|
2019(Unaudited) |
|
|
|
|
|
|
|
|
Revenues,
net |
|
$ |
3,667,110 |
|
|
$ |
5,738,534 |
|
Cost of revenues |
|
|
2,418,412 |
|
|
|
3,945,558 |
|
Gross profit |
|
|
1,248,698 |
|
|
|
1,792,976 |
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
4,192,713 |
|
|
|
3,049,188 |
|
Operating loss |
|
|
(2,944,015 |
) |
|
|
(1,256,212 |
) |
|
|
|
|
|
|
|
|
|
Other (expense)
income: |
|
|
|
|
|
|
|
|
Rental income |
|
|
25,704 |
|
|
|
25,704 |
|
Interest expense |
|
|
(723,957 |
) |
|
|
(124,694 |
) |
Gain on divestiture |
|
|
4,911,760 |
|
|
|
- |
|
Total other income (expense), net |
|
|
4,213,507 |
|
|
|
(98,990 |
) |
Income (loss) before income taxes |
|
|
1,269,492 |
|
|
|
(1,355,202 |
) |
Income tax expense |
|
|
- |
|
|
|
23,195 |
|
Net income (loss) |
|
$ |
1,269,492 |
|
|
$ |
(1,378,397 |
) |
Net (loss) income attributable to noncontrolling
interests |
|
|
- |
|
|
|
56,893 |
|
Net income (loss) attributable to Edison Nation,
Inc. |
|
|
1,269,492 |
|
|
|
(1,435,290 |
) |
Net income (loss) per share - basic |
|
$ |
0.16 |
|
|
$ |
(0.25 |
) |
Net income (loss) per share - diluted |
|
$ |
0.13 |
|
|
$ |
(0.25 |
) |
Weighted average number of common shares outstanding – basic |
|
|
8,181,470 |
|
|
|
5,661,380 |
|
Weighted average number of common shares outstanding – diluted |
|
|
9,637,421 |
|
|
|
5,661,380 |
|
Edison Nation, Inc. (formerly known as
Xspand Products Lab, Inc.) and
SubsidiariesCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS
|
|
Three Months Ended March 31, |
|
|
|
2020 (Unaudited) |
|
|
2019 (Unaudited) |
|
Cash Flow from
Operating Activities |
|
|
|
|
|
|
|
|
Net income (loss) attributable to Edison Nation, Inc. |
|
$ |
1,269,492 |
|
|
$ |
(1,435,290 |
) |
Net income attributable to noncontrolling interests |
|
|
- |
|
|
|
56,893 |
|
Net income (loss) |
|
|
1,269,492 |
|
|
|
(1,378,397 |
) |
Adjustments to reconcile net (income) loss to net cash used in
operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
316,299 |
|
|
|
301,383 |
|
Amortization of financing costs |
|
|
570,636 |
|
|
|
56,022 |
|
Stock-based compensation |
|
|
1,319,511 |
|
|
|
362,419 |
|
Amortization of right of use asset |
|
|
77,823 |
|
|
|
77,704 |
|
Gain on divestiture |
|
|
(4,911,760 |
) |
|
|
- |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
64,359 |
|
|
|
(776,057 |
) |
Inventory |
|
|
69,089 |
|
|
|
(437,635 |
) |
Prepaid expenses and other current assets |
|
|
33,441 |
|
|
|
(1,004,133 |
) |
Accounts payable |
|
|
(215,320 |
) |
|
|
840,943 |
|
Accrued expenses and other current liabilities |
|
|
335,815 |
|
|
|
381,714 |
|
Operating lease liabilities |
|
|
(74,776 |
) |
|
|
(73,473 |
) |
Due from related party |
|
|
(8,115 |
) |
|
|
(42,686 |
) |
Net cash used in operating activities |
|
|
(1,153,505 |
) |
|
|
(1,692,196 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows from
Investing Activities |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(31,918 |
) |
|
|
(72,955 |
) |
Net cash used in investing activities |
|
|
(31,918 |
) |
|
|
(72,955 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows from
Financing Activities |
|
|
|
|
|
|
|
|
Net borrowings under line of credit |
|
|
112,862 |
|
|
|
(15,035 |
) |
Borrowings under convertible notes payable |
|
|
1,100,000 |
|
|
|
- |
|
Borrowings under notes payable |
|
|
950,000 |
|
|
|
500,000 |
|
Repayments under notes payable |
|
|
(672,773 |
) |
|
|
(3,336 |
) |
Repayments under notes payable- related parties |
|
|
(14,508 |
) |
|
|
(27,263 |
) |
Fees paid for financing costs |
|
|
(170,815 |
) |
|
|
(22,500 |
) |
Net cash provided by financing activities |
|
|
1,304,766 |
|
|
|
431,866 |
|
Net increase (decrease) in cash and cash
equivalents |
|
|
119,343 |
|
|
|
(1,333,285 |
) |
Cash and cash
equivalents - beginning of period |
|
|
412,719 |
|
|
|
2,052,731 |
|
Cash and cash
equivalents - end of period |
|
$ |
532,062 |
|
|
|
719,446 |
|
|
|
|
|
|
|
|
|
|
Supplemental
Disclosures of Cash Flow Information |
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
127,504 |
|
|
$ |
52,640 |
|
Income taxes |
|
$ |
- |
|
|
$ |
235,275 |
|
Noncash investing and financing activity: |
|
|
|
|
|
|
|
|
Shares issued to note holders |
|
$ |
368,000 |
|
|
$ |
74,100 |
|
Investor Relations:Aimee Carroll,
Edison Nation, Inc.Phone: (484)
893-0060Email:
investors@edisonnation.com
Edison Nation (NASDAQ:EDNT)
Historical Stock Chart
From Aug 2024 to Sep 2024
Edison Nation (NASDAQ:EDNT)
Historical Stock Chart
From Sep 2023 to Sep 2024