false
0001520358
0001520358
2024-04-24
2024-04-24
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
8-K
CURRENT
REPORT
PURSUANT
TO SECTION 13 OR 15(D) OF
THE
SECURITIES EXCHANGE ACT OF 1934
Date
of Report (Date of earliest event reported): April 24, 2024
Mama’s
Creations, Inc.
(Exact
Name of Registrant as Specified in its Charter)
Nevada |
|
001-40597 |
|
27-0607116 |
(State or Other Jurisdiction
of Incorporation) |
|
(Commission
File No.) |
|
(I.R.S.
Employer
Identification
No.) |
25
Branca Road, East Rutherford, NJ |
|
07073 |
(Address
of Principal Executive Offices) |
|
(Zip
Code) |
Registrant’s
telephone number, including area code: (201) 532-1212
(Former
name, if changed since last report)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions (see General Instruction A.2. below):
☐ |
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
☐ |
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
☐ |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
☐ |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class |
|
Trading
Symbol(s) |
|
Name
of each exchange on which registered |
Common
stock, $0.00001 par value per share |
|
MAMA |
|
NASDAQ |
Item
2.02. |
Results
of Operations and Financial Condition. |
On
April 24, 2024, Mama’s Creations, Inc. (the “Company”) issued a press release reporting financial results for the fiscal
year and quarter ended January 31, 2024. A copy of the press release is furnished herewith under the Securities Exchange Act of 1934,
as amended, as Exhibit 99.1 to this Form 8-K.
The
information in this Current Report on Form 8-K is being furnished and shall not be deemed “filed” for purposes of Section
18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this
Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended,
except as shall be expressly set forth by specific reference in such filing.
Item
9.01 |
Financial
Statements and Exhibits. |
SIGNATURES
Pursuant
to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.
|
(Registrant) |
|
|
|
Mama’s
Creations, Inc. |
|
|
|
|
By: |
/s/
Adam L. Michaels |
|
Name: |
Adam
L. Michaels |
|
Title: |
Chief
Executive Officer |
Dated:
April 24, 2024
Exhibit
99.1
Mama’s
Creations Reports Fourth Quarter and Fiscal Year 2024 Financial Results
“Catapult”
in 4 Cs Strategy Drives 17% Revenue Growth and $6.7 Million in Cash Flow from Operations in Fourth Quarter
EAST
RUTHERFORD, NJ – April 24, 2024 – Mama’s Creations, Inc. (Nasdaq: MAMA), a leading national marketer and
manufacturer of fresh deli prepared foods, has reported its financial results for fourth quarter and fiscal year ended January 31, 2024.
Financial
Summary:
| |
Three Months Ended Jan. 31, | | |
Fiscal Year Ended Jan. 31, | |
$ in millions | |
2024 | | |
2023 | | |
% Increase | | |
2024 | | |
2023 | | |
% Increase | |
Revenues | |
$ | 26.7 | | |
$ | 22.8 | | |
| 17 | % | |
$ | 103.3 | | |
$ | 93.2 | | |
| 11 | % |
Gross Profit | |
$ | 7.8 | | |
$ | 6.4 | | |
| 22 | % | |
$ | 30.3 | | |
$ | 19.4 | | |
| 56 | % |
Operating Expenses | |
$ | 5.9 | | |
$ | 4.5 | | |
| 29 | % | |
$ | 21.4 | | |
$ | 16.6 | | |
| 29 | % |
Net Income* | |
$ | 1.4 | | |
$ | 1.8 | | |
| (24 | )% | |
$ | 6.5 | | |
$ | 2.3 | | |
| 184 | % |
Earnings per Share (Diluted) | |
$ | 0.04 | | |
$ | 0.06 | | |
| (33 | )% | |
$ | 0.17 | | |
$ | 0.06 | | |
| 183 | % |
Adj. EBITDA (non-GAAP) | |
$ | 2.9 | | |
$ | 2.4 | | |
| 22 | % | |
$ | 11.7 | | |
$ | 4.5 | | |
| 161 | % |
*Fourth
quarter FY2023 (prior year) was impacted by a one-time book-to-tax adjustment that improved net income by approx. $0.5 million.
Key
Fourth Quarter Fiscal 2024 & Subsequent Operational Highlights:
|
● |
Participated
and exhibited at leading industry trade shows including the 2024 UNFI Natural and Conventional Spring and Summer Shows in San Diego
and Orlando, NATSO Connect 2024, and DOT Innovations 2024 – in addition to hosting the first-ever Broker Summit at the Company’s
headquarters. |
|
● |
Launched
popular MamaMancini’s retail products for delivery throughout the continental United States through the Company’s first
direct-to-consumer e-commerce platform as well as on Amazon.com. |
|
● |
Appointed
veteran finance leader Lynn L. Blake to Board of Directors and as Chair of the Audit Committee, bringing over 30 years of financial
leadership and public market experience. |
|
● |
Invited
to present at leading investor conferences nationally, including the 36th Annual ROTH Conference, LD Micro Invitational, 14th
Annual Craig-Hallum Alpha Select Conference, and 12th Annual ROTH Deer Valley Conference – in addition to
hosting a 2nd annual investor day at the Company’s headquarters. |
|
● |
Cash
and cash equivalents as of January 31, 2024 increased to $11.0 million, as compared to $4.4 million as of January 31, 2023. The increase
was driven by $11.6 million in cash flow from operations in fiscal 2024, $6.7 million of which was generated in the fourth quarter,
and $3.3 million of which was used to pay down the Company’s debt. |
Management
Commentary
“Fiscal
2024 was a transformational year, culminating in double-digit revenue growth and year-over-year expansion of our gross margin profile
by 850 basis points to 29.4%, and net income by 184% to $6.5 million,” said Adam L. Michaels, Chairman and CEO of Mama’s
Creations. “For the fourth quarter, revenue increased 17% to $26.7 million, driven by strong operational execution and continued
focus on our 4 Cs, Cost, Controls, Culture – and now, Catapult! We continue to fortify our balance sheet to support near-term growth
expectations and infrastructure investments, growing our cash position to $11.0 million, further supported by our untapped line of credit
and a strong relationship with our commercial bank M&T. With strong market tailwinds in volume as well as dollars in the deli section,
and a robust foundation, we continue to expect strong, profitable growth in the quarters ahead.
“The
improvement in our gross margin profile was driven by operational efficiency improvements across the organization, made possible by getting
the small things right, with long-term opportunities to unlock a several hundred basis point improvement through strategic CapEx investments.
These investments will position us to invest surplus gross margin, beyond our goal in the high 20% range, into more and higher ROI trade
promotion – from a low single digit percent of revenue today toward our long-term goal of 10%. This will ultimately serve as the
rocket fuel for the next leg in our revenue growth trajectory.
“On
the marketing front, we are enhancing our industry presence with record attendance at six of the leading, highest impact trade shows
in the industry. Our investments in high-impact marketing activities, such as our recent programming with Z100 radio, social media “Year
of Meatballs” National Meatball Day promotion, as well as multiple marketing programs with key strategic customers including Sam’s
Club and BJs, have the potential to drive meaningful change in brand awareness both at the industry and consumer level.
“Looking
ahead, there is a compelling and growing opportunity in the deli space as consumer preferences shift toward fresh, deli-prepared foods.
We have several levers available to drive growth – from new SKUs in existing customers, to new tier-1 customers and continued investments
in marketing & trade promotion to increase velocities of existing in-store items. These tailwinds, when paired with a robust landscape
of attractively priced M&A opportunities, gives us confidence that MAMA has the potential to serve as a consolidator in the fragmented
prepared foods market and emerge as a leading one-stop-shop deli solution nationally.”
Fourth
Quarter Fiscal 2024 Financial Results
Revenue
for the fourth quarter of fiscal 2024 increased 17% to $26.7 million, as compared to $22.8 million in the same year-ago quarter. Revenue
for fiscal 2024 increased 11% to $103.3 million, as compared to $93.2 million in the prior year. The increase was largely attributable
to volume gains driven by same-customer cross-selling, increased sales velocities driven by high ROI trade and marketing programming,
and the acquisition of new customers.
Gross
profit increased 22% to $7.8 million, or 29.3% of total revenues, in the fourth quarter of fiscal 2024, as compared to $6.4 million,
or 28.2% of total revenues, in the same year-ago quarter. Gross profit increased 56% to $30.3 million, or 29.4% of total revenues,
in fiscal 2024, as compared to $19.4 million, or 20.8% of total revenues, in the prior year. The increase in gross margin was primarily
attributable to successful pricing actions, the normalization of commodity costs and improvements in procurement, manufacturing and logistics
efficiencies.
Operating
expenses totaled $5.9 million in the fourth quarter of fiscal 2024, as compared to $4.5 million in the same year-ago quarter. As a percentage
of sales, operating expenses increased in the fourth quarter of 2024 to 21.9% from 19.9%. Operating expenses totaled $21.4 million in
fiscal 2024, as compared to $16.6 million in fiscal 2023. As a percentage of sales, operating expenses increased in fiscal 2024 to 20.8%
of sales, as compared to 17.8% in the prior year. Operating expenses as a percentage of sales increased due to the addition of several
key hires – who brought new and differentiated capabilities to the organization – as well as increased non-cash expenses
including depreciation, amortization and stock compensation expense.
Net
income for the fourth quarter of fiscal 2024 totaled $1.4 million, or $0.04 per diluted share, as compared to net income of $1.8
million, or $0.06 per diluted share, in the same year-ago quarter. Net income for fiscal 2024 totaled $6.5 million, or $0.17 per
diluted share, as compared to net income of $2.3 million, or $0.06 per diluted share, in the prior year. Fourth quarter net income totaled
5.3% of revenue, in-line with management expectations in the mid-single-digit range. The fourth quarter of fiscal 2023 (prior
year) was positively impacted by a one-time book-to-tax adjustment that improved net income by approximately $0.5 million. Historical
net operating losses have now been fully utilized to offset taxes, and thus the Company is now recognizing tax expense on net income.
Adjusted
EBITDA, a non-GAAP measure, increased 22% to $2.9 million for the fourth quarter of fiscal 2024, as compared to $2.4 million in the same
year-ago quarter. Adjusted EBITDA increased to $11.7 million in fiscal 2024, as compared to $4.5 million in the prior year.
Cash
and cash equivalents as of January 31, 2024 increased to $11.0 million, as compared to $4.4 million as of January 31, 2023. The increase
in cash and cash equivalents was driven by $11.6 million in cash flow from operations in fiscal 2024, $6.7 million of which was generated
in the fourth quarter, and $3.3 million of which was used to pay down the Company’s debt. As of January 31, 2024 total debt stood
at $8.7 million.
Conference
Call
Management
will host an investor conference call at 4:30 p.m. Eastern time on Wednesday, April 24, 2024 to discuss the Company’s fourth quarter
and fiscal year 2024 financial results, provide a corporate update, and conclude with Q&A from telephone participants. To participate,
please use the following information:
Q4
FY2024 Earnings Conference Call
Date:
Wednesday, April 24, 2024
Time:
4:30 p.m. Eastern time
U.S.
Dial-in: 1-877-451-6152
International
Dial-in: 1-201-389-0879
Conference
ID: 13745400
Webcast:
MAMA Q4 FY2024 Earnings Conference Call
Please
join at least five minutes before the start of the call to ensure timely participation.
A
playback of the call will be available through Friday, May 24, 2024. To listen, please call 1-844-512-2921 within the United States and
Canada or 1-412-317-6671 when calling internationally, using replay pin number 13745400. A webcast replay will also be available using
the webcast link above.
About
Mama’s Creations, Inc.
Mama’s
Creations, Inc. (NASDAQ: MAMA) is a leading marketer and manufacturer of fresh deli prepared foods, found in over 8,000 grocery, mass,
club and convenience stores nationally. The Company’s broad product portfolio, born from MamaMancini’s rich history in Italian
foods, now consists of a variety of high quality, fresh, clean and easy to prepare foods to address the needs of both our consumers and
retailers. Our vision is to become a one-stop-shop deli solutions platform, leveraging vertical integration and a diverse family of brands
to offer a wide array of prepared foods to meet the changing demands of the modern consumer. For more information, please visit https://mamascreations.com.
Use
of Non-GAAP Financial Measures
This
press release includes the following non-GAAP measure – adjusted EBITDA, which is not a measure of financial performance under
GAAP and should not be considered as an alternative to net income as a measure of financial performance. Adjusted EBITDA represents
net income (loss) before interest, taxes, depreciation and amortization adjusted for stock-based compensation. The company believes
this non-GAAP measure, when considered together with the corresponding GAAP measures, provides useful information to investors and
management regarding financial and business trends relating to the company’s results of operations. However, this non-GAAP
measure has significant limitations in that it does not reflect all the costs and other items associated with the operation of the
company’s business as determined in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated
differently and are therefore not comparable to similar measures by other companies. Therefore, investors should consider non-GAAP
measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP. A
reconciliation of Adjusted EBITDA to net income, its corresponding GAAP measure, is shown below.
US-GAAP
NET INCOME (LOSS) TO ADJUSTED EBITDA RECONCILIATION
(Unaudited)
(in
thousands)
| |
THREE MONTHS ENDED | | |
Fiscal Year Ended | |
| |
January 31, | | |
January 31, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Net income available to common stockholders | |
$ | 1,408 | | |
$ | 1,823 | | |
$ | 6,512 | | |
$ | 2,270 | |
Depreciation | |
| 276 | | |
| 242 | | |
| 1,043 | | |
| 920 | |
Amortization of debt discount | |
| 5 | | |
| 12 | | |
| 22 | | |
| 22 | |
Amortization of right of use assets | |
| 24 | | |
| 5 | | |
| 8 | | |
| 17 | |
Amortization of intangibles | |
| 388 | | |
| 115 | | |
| 1,080 | | |
| 482 | |
Taxes | |
| 486 | | |
| -97 | | |
| 2,008 | | |
| 9 | |
Interest, net | |
| 66 | | |
| 187 | | |
| 549 | | |
| 634 | |
Stock-based compensation | |
| 216 | | |
| 74 | | |
| 436 | | |
| 110 | |
Adjusted EBITDA (Non-GAAP) | |
$ | 2,869 | | |
$ | 2,361 | | |
$ | 11,658 | | |
$ | 4,464 | |
Forward-Looking
Statements
This
press release may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934. “Forward-looking statements” describe future expectations,
plans, results, or strategies and are generally preceded by words such as “may,” “future,” “plan”
or “planned,” “will” or “should,” “expected,” “anticipates,” “draft,”
“eventually” or “projected.” You are cautioned that such statements are subject to a multitude of risks and uncertainties
that could cause future circumstances, events, or results to differ materially from those projected in the forward-looking statements,
including the risks that actual results may differ materially from those projected in the forward-looking statements as a result of various
factors, and other risks identified in the Company’s 10-K for the fiscal year ended January 31, 2023 and other filings made by
the Company with the Securities and Exchange Commission.
Investor
Relations Contact:
Lucas
A. Zimmerman
Managing
Director
MZ
Group - MZ North America
(949)
259-4987
MAMA@mzgroup.us
www.mzgroup.us
Mama’s
Creations, Inc.
Condensed
Consolidated Balance Sheets
(In
thousands, except share and per share data)
| |
January 31, 2024 | | |
January 31, 2023 | |
| |
| | |
| |
Assets: | |
| | | |
| | |
| |
| | | |
| | |
Current Assets: | |
| | | |
| | |
Cash and cash equivalents | |
$ | 11,022 | | |
$ | 4,378 | |
Accounts receivable, net | |
| 7,859 | | |
| 6,832 | |
Inventories, net | |
| 3,310 | | |
| 3,636 | |
Prepaid expenses and other current assets | |
| 1,375 | | |
| 828 | |
Total current assets | |
| 23,566 | | |
| 15,674 | |
| |
| | | |
| | |
Property, plant, and equipment, net | |
| 4,436 | | |
| 3,423 | |
Intangibles, net | |
| 4,979 | | |
| 1,503 | |
Goodwill | |
| 8,633 | | |
| 8,633 | |
Operating lease right of use assets, net | |
| 2,889 | | |
| 3,237 | |
Deferred tax asset | |
| 503 | | |
| 718 | |
Equity method investment | |
| — | | |
| 1,343 | |
Security Deposits | |
| 95 | | |
| 54 | |
Total Assets | |
$ | 45,101 | | |
$ | 34,585 | |
| |
| | | |
| | |
Liabilities and Stockholders’ Equity: | |
| | | |
| | |
| |
| | | |
| | |
Liabilities: | |
| | | |
| | |
Current Liabilities: | |
| | | |
| | |
Accounts payable and accrued expenses | |
$ | 12,425 | | |
$ | 9,063 | |
Term loan, net of debt discount of $38 and $60, respectively | |
| 1,514 | | |
| 1,492 | |
Operating leases liability | |
| 434 | | |
| 392 | |
Finance leases payable | |
| 367 | | |
| 182 | |
Promissory notes – related parties | |
| 1,950 | | |
| 750 | |
Total current liabilities | |
| 16,690 | | |
$ | 11,879 | |
| |
| | | |
| | |
Line of credit | |
| — | | |
$ | 890 | |
Operating leases liability – net of current | |
| 2,515 | | |
| 2,897 | |
Finance leases payable – net of current | |
| 1,062 | | |
| 249 | |
Promissory notes – related parties, net of current | |
| 2,250 | | |
| 1,500 | |
Term loan – net of current | |
| 3,003 | | |
| 4,655 | |
Total long-term liabilities | |
| 8,830 | | |
| 10,191 | |
| |
| | | |
| | |
Total Liabilities | |
| 25,520 | | |
| 22,070 | |
| |
| | | |
| | |
Commitments and contingencies (Note 9) | |
| | | |
| | |
| |
| | | |
| | |
Stockholders’ Equity: | |
| | | |
| | |
Series A Preferred stock, $0.00001 par value; 120,000 shares authorized; 23,400 issued as of January 31, 2024 and January 31, 2023, 0 shares outstanding as of January 31, 2024 and January 31, 2023 | |
| - | | |
| - | |
Series B Preferred stock, $0.00001 par value; 200,000 shares authorized; 54,600 and 0 issued and outstanding as of January 31, 2024 and January 31, 2023 | |
| - | | |
| - | |
Preferred stock, $0.00001 par value; 19,680,000 shares authorized; no shares issued and outstanding | |
| - | | |
| - | |
Common stock, $0.00001 par value; 250,000,000 shares authorized; 37,488,239 and 36,317,857 shares issued as of January 31, 2024 and January 31, 2023, respectively, 37,258,239 and 36,087,857 shares outstanding as of January 31, 2024 and January 31, 2023, respectively | |
| — | | |
| — | |
Additional paid in capital | |
| 23,278 | | |
| 22,724 | |
Accumulated deficit | |
| (3,547 | ) | |
| (10,059 | ) |
Less: Treasury stock, 230,000 shares at cost | |
| (150 | ) | |
| (150 | ) |
Total Stockholders’ Equity | |
| 19,581 | | |
| 12,515 | |
Total Liabilities and Stockholders’ Equity | |
$ | 45,101 | | |
$ | 34,585 | |
Mama’s
Creations, Inc.
Condensed
Consolidated Statements of Operations
(in
thousands, except per share data)
|
|
For the Years Ended |
|
|
For the three months ended |
|
|
|
January 31, |
|
|
January 31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales-net of slotting fees and discounts |
|
$ |
103,284 |
|
|
$ |
93,188 |
|
|
$ |
26,725 |
|
|
$ |
22,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of sales |
|
|
72,951 |
|
|
|
73,770 |
|
|
|
18,904 |
|
|
|
16,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
30,333 |
|
|
|
19,418 |
|
|
|
7,821 |
|
|
|
6,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
414 |
|
|
|
135 |
|
|
|
124 |
|
|
|
42 |
|
Selling, general and administrative |
|
|
21,029 |
|
|
|
16,460 |
|
|
|
5,732 |
|
|
|
4,496 |
|
Total operating expenses |
|
|
21,443 |
|
|
|
16,595 |
|
|
|
5,856 |
|
|
|
4,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
8,890 |
|
|
|
2,823 |
|
|
|
1,965 |
|
|
|
1,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
(549 |
) |
|
|
(634 |
) |
|
|
(66 |
) |
|
|
(187 |
) |
Amortization of debt discount |
|
|
(22 |
) |
|
|
(22 |
) |
|
|
(5 |
) |
|
|
(12 |
) |
Other income |
|
|
27 |
|
|
|
3 |
|
|
|
0 |
|
|
|
0 |
|
Total other expenses |
|
|
(544 |
) |
|
|
(653 |
) |
|
|
(71 |
) |
|
|
(199 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income tax provision and income from equity method investment |
|
|
8,346 |
|
|
|
2,170 |
|
|
|
1,894 |
|
|
|
1,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from equity method investment |
|
|
223 |
|
|
|
143 |
|
|
|
0 |
|
|
|
53 |
|
Income tax provision |
|
|
(2,008 |
) |
|
|
(9 |
) |
|
|
(486 |
) |
|
|
97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
6,561 |
|
|
|
2,304 |
|
|
|
1,408 |
|
|
|
1,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: series B preferred dividends |
|
|
(49 |
) |
|
|
(34 |
) |
|
|
0 |
|
|
|
(22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
|
6,512 |
|
|
|
2,270 |
|
|
|
1,408 |
|
|
|
1,823 |
|
Mama’s
Creations, Inc.
Condensed
Consolidated Statements of Cash Flows
(in
thousands)
| |
For the Years Ended January 31, | |
| |
2024 | | |
2023 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | | |
| | |
Net income | |
$ | 6,561 | | |
$ | 2,304 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |
| | | |
| | |
Depreciation | |
| 1,043 | | |
| 920 | |
Provision for credit losses | |
| (140 | ) | |
| 233 | |
Amortization of debt discount | |
| 22 | | |
| 22 | |
Amortization of right of use assets | |
| 348 | | |
| 360 | |
Amortization of intangibles | |
| 1,080 | | |
| 482 | |
Stock-based compensation | |
| 436 | | |
| 110 | |
Allowance for obsolete inventory | |
| 63 | | |
| — | |
Change in deferred tax asset | |
| 215 | | |
| (269 | ) |
Income from equity method investment | |
| (223 | ) | |
| (143 | ) |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts receivable | |
| 2,392 | | |
| 563 | |
Inventories | |
| 263 | | |
| (745 | ) |
Prepaid expenses | |
| (540 | ) | |
| (174 | ) |
Security deposits | |
| (35 | ) | |
| (2 | ) |
Accounts payable and accrued expenses | |
| 476 | | |
| 2,191 | |
Operating lease liability | |
| (340 | ) | |
| (343 | ) |
Net Cash Provided by Operating Activities | |
| 11,621 | | |
| 5,509 | |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Cash paid for fixed assets | |
| (786 | ) | |
| (593 | ) |
Cash paid for acquisition/investment in Chef Inspirational Foods, LLC, net | |
| (646 | ) | |
| (500 | ) |
| |
| | | |
| | |
Net Cash (Used in) Investing Activities | |
| (1,432 | ) | |
| (1,093 | ) |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds from series b preferred stock offering | |
| — | | |
| 1,365 | |
Payment of stock offering costs | |
| — | | |
| (66 | ) |
Cash paid for financing fees | |
| — | | |
| (27 | ) |
Repayment of term loan | |
| (1,652 | ) | |
| (1,293 | ) |
(Repayment) borrowings of line of credit, net | |
| (890 | ) | |
| 125 | |
Repayment of term loan - related party | |
| (750 | ) | |
| (750 | ) |
Repayment of finance lease obligations | |
| (272 | ) | |
| (235 | ) |
Payment of Series B Preferred dividends | |
| (49 | ) | |
| (34 | ) |
Proceeds from exercise of options | |
| 68 | | |
| 26 | |
Net Cash (Used in) Financing Activities | |
| (3,545 | ) | |
| (889 | ) |
| |
| | | |
| | |
Net Increase in Cash | |
| 6,644 | | |
| 3,527 | |
| |
| | | |
| | |
Cash and cash equivalents - Beginning of Period | |
| 4,378 | | |
| 851 | |
| |
| | | |
| | |
Cash and cash equivalents - End of Period | |
$ | 11,022 | | |
$ | 4,378 | |
| |
| | | |
| | |
SUPPLEMENTARY CASH FLOW INFORMATION: | |
| | | |
| | |
Cash Paid During the Period for: | |
| | | |
| | |
Income taxes | |
$ | 1,620 | | |
$ | 32 | |
Interest | |
$ | 654 | | |
$ | 634 | |
| |
| | | |
| | |
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | |
Finance lease asset additions | |
$ | 1,270 | | |
$ | 72 | |
Related party loan to finance acquisition | |
$ | 2,700 | | |
$ | — | |
Non-cash consideration paid in common stock for equity method investment | |
$ | — | | |
$ | 700 | |
Non-cash deposits on prepaid additions | |
$ | — | | |
$ | 385 | |
Settlement of liability in common stock | |
$ | 50 | | |
$ | - | |
See
accompanying notes to the condensed consolidated financial statements.
v3.24.1.u1
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
MamaMancinis (NASDAQ:MMMB)
過去 株価チャート
から 10 2024 まで 11 2024
MamaMancinis (NASDAQ:MMMB)
過去 株価チャート
から 11 2023 まで 11 2024