false
0001622879
0001622879
2024-05-15
2024-05-15
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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): May 15, 2024
Medicine Man
Technologies, Inc.
(Exact Name of Registrant as
Specified in Its Charter)
Nevada |
000-55450 |
46-5289499 |
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
865 N. Albion Street, Suite 300
Denver, Colorado |
|
80220 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
|
|
|
(303) 371-0387 |
(Registrant’s Telephone Number, Including Area Code) |
|
|
|
Not Applicable |
(Former Name or Former Address, 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:
¨ |
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 |
Not applicable |
|
Not applicable |
|
Not applicable |
Indicate by check mark whether the registrant is an emerging growth
company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange
Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02 Results of Operations and Financial Condition.
On May 15, 2024, Medicine
Man Technologies, Inc. (the “Company”) issued a press release announcing results for its first quarter ended March 31, 2024.
A copy of the press release is attached as Exhibit 99.1, and the information contained therein is incorporated herein by reference.
The Company will host
a conference call and webcast to discuss its results for the first quarter ended March 31, 2024 on May 15, 2024 at 5:00 pm Eastern Time.
This Current Report on
Form 8-K and the press release attached hereto as Exhibit 99.1 are being furnished by the Company pursuant to Item 2.02. In accordance
with General Instruction B.2 of Form 8-K, the information contained in this Current Report on Form 8-K, including Exhibit 99.1 shall not
be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject
to the liability of that section. In addition, this information shall not be deemed incorporated by reference into any of the Company’s
filings with the Securities and Exchange Commission, except as shall be expressly set forth by specific reference in any such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
MEDICINE MAN TECHNOLOGIES, INC. |
|
|
|
By: |
/s/ Christine
Jones |
Date: May 15, 2024 |
|
Christine Jones |
|
|
Chief Legal Officer |
Exhibit 99.1
Schwazze
Announces First Quarter 2024 Financial Results
Schwazze
Management to Host Conference Call Today at 5:00 p.m. Eastern Time
DENVER,
CO, May 15, 2024 – Medicine Man Technologies, Inc.,
operating as Schwazze, (OTCQX: SHWZ) (Cboe CA: SHWZ) ("Schwazze" or the "Company"), today announced financial and
operational results for the first quarter ended March 31, 2024.
“We
delivered another period of revenue growth in Q1 as we further refined our retail strategy while contending with the prolonged competitive
challenges in Colorado and New Mexico,” said Forrest Hoffmaster, Interim CEO of Schwazze. “Throughout the quarter, we
continued to sharpen our pricing and promotional efforts while enhancing the in-store experience, widening assortment, improving in-stock
position, and advancing our loyalty program to attract and retain new customers. We also strengthened our wholesale business with quarter-over-quarter
growth, while surpassing 30% total door penetration across both states.”
“The
Colorado market remains highly competitive with more than 680 active recreational licenses, underscoring the importance of delivering
an exceptional customer experience and fully integrated retail support program. Although retail pricing has recently stabilized, Colorado
sales in Q1 were down 10% year-over-year due to lower volumes. Nonetheless, we significantly outpaced the market as our sales were up
9%, demonstrating the effectiveness of our operating playbook to compete in challenging environments. We expect to continue driving improvements
in customer acquisition, retention, and loyalty as we further increase market share in the state.”
“In
New Mexico, the proliferation of new licenses continued to outpace state cannabis sales as store count in Q1 increased 31% year-over-year
while the market grew only 13%. In addition to pricing and promotional efforts, we’ve focused on driving traffic into our stores
by expanding assortment with high quality flower and delivering an elevated customer experience. The New Mexico regulatory body has also
increased its license enforcement efforts in recent months, contributing to more than 70 store closures and a 33% sequential decrease
in net new store openings in the first quarter. We will continue to support the New Mexico Cannabis Control Division as it develops its
regulatory framework.”
“Over
the past four years we have rapidly scaled our footprint through 13 acquisitions, building a leading retail presence in both Colorado
and New Mexico. We are beginning to see positive momentum from our pricing and promotional strategy and will remain focused on driving
operating efficiencies while further optimizing our assets as we consolidate cultivation facilities and eliminate underperforming stores
that do not meet our high-margin thresholds. We believe these initiatives, coupled with our operating playbook and strict cost controls,
will enable us to return to stronger levels of profitability moving forward.”
First Quarter
2024 Financial Summary
$ in Thousands USD | |
Q1
2024 | | |
Q4
2023 | | |
Q1
2023 | |
Total Revenue | |
$ | 41,601 | | |
$ | 43,325 | | |
$ | 40,001 | |
Gross Profit | |
$ | 17,934 | | |
$ | 7,034 | 1 | |
$ | 21,849 | |
Operating Expenses | |
$ | 20,643 | | |
$ | 23,276 | | |
$ | 16,199 | |
Income (Loss) from Operations | |
$ | (2,709 | ) | |
$ | (16,242 | ) | |
$ | 5,650 | |
Adjusted
EBITDA2 | |
$ | 7,341 | | |
$ | 10,953 | | |
$ | 14,525 | |
Operating Cash Flow | |
$ | (3,700 | ) | |
$ | 3,452 | | |
$ | (880 | ) |
Recent Highlights
| · | Announced
the grand opening of a medical and recreational dispensary in March under the Everest
Apothecary banner in Las Cruces, New Mexico, increasing the Company’s retail footprint
to 34 stores across the state. |
| · | Increased
wholesale penetration in the first quarter to more than 30% of total doors in Colorado and
New Mexico. |
| · | Lowell
Herb Co. pre-roll sales increased more than 3x quarter-over-quarter in Colorado, where it
continues to be the #1 pre-roll in the state. |
| · | Wana
gummy sales up more than 2x quarter-over-quarter in New Mexico. |
First Quarter
2024 Financial Results
Total revenue
in the first quarter of 2024 increased 4% to $41.6 million compared to $40.0 million for the same quarter last year. The increase was
primarily due to growth from new stores compared to the prior year period, partially offset by continued pricing pressure and the proliferation
of new licenses in New Mexico.
Gross profit
for the first quarter of 2024 was $17.9 million or 43.1% of total revenue, compared to $21.8 million or 54.6% of total revenue for the
same quarter last year. The decrease in gross margin was primarily driven by the aforementioned pricing pressure in New Mexico, as well
as higher medical sales mix in Colorado.
1
Q4 2023 Gross Profit includes one-time, non-cash inventory adjustments of approximately
$13.1 million comprised of $3.1 million of product consolidation, obsolescence, and shrinkage
expenses, $4.3 million of net realizable value adjustments, and $5.8 million of fair value
adjustments on acquired inventory in New Mexico in 2023.
2
Adjusted EBITDA is a non-GAAP measure as defined by the SEC, and represents earnings before
interest, taxes, depreciation, and amortization, adjusted for other income, non-cash share-based compensation, one-time transaction related
expenses, or other non-operating costs. The Company uses Adjusted EBITDA as it believes it better explains the results of its core business.
See “ADJUSTED EBITDA RECONCILIATION (NON-GAAP)” section herein for an explanation and reconciliations of non-GAAP measure
used throughout this release.
Operating expenses
for the first quarter of 2024 were $20.6 million compared to $16.2 million for the same quarter last year. The year-ago period benefitted
from a payroll tax credit of $3.9M. The remaining increase was primarily driven by personnel expenses and four-wall SG&A costs associated
with 21 additional stores in Colorado and New Mexico that are still ramping.
Loss from operations
for the first quarter of 2024 was $2.7 million compared to income from operations of $5.6 million in the same quarter last year. Net
loss was $16.1 million for the first quarter of 2024 compared to net income of $1.7 million for the same quarter last year.
Adjusted EBITDA
for the first quarter of 2024 was $7.3 million compared to $14.5 million for the same quarter last year. The decrease in Adjusted EBITDA
was primarily driven by lower gross margin and higher operating expenses associated with the 21 additional stores that are still ramping.
As of March 31,
2024, cash and cash equivalents were $13.2 million compared to $19.2 million on December 31, 2023. Total debt as of March 31,
2024, was $159.7 million compared to $156.8 million on December 31, 2023.
Conference
Call
The
Company will conduct a conference call today, May 15, 2024, at 5:00 p.m. Eastern time to discuss its results for the first
quarter ended March 31, 2024.
Schwazze
management will host the conference call, followed by a question-and-answer period. Interested parties may submit questions to the Company
prior to the call by emailing ir@schwazze.com.
Date: Wednesday,
May 15, 2024
Time: 5:00 p.m. Eastern time
Toll-free dial-in: (888) 664-6383
International
dial-in: (416) 764-8650
Conference
ID: 84167910
Webcast:
SHWZ Q1 2024 Earnings Call
The
conference call will also be broadcast live and available for replay on the investor relations section of the Company’s website
at https://ir.schwazze.com.
Toll-free replay
number: (888) 390-0541
International
replay number: (416) 764-8677
Replay ID:
167910
If
you have any difficulty registering or connecting with the conference call, please contact Elevate IR at (720) 330-2829.
About
Schwazze
Schwazze (OTCQX:
SHWZ) (Cboe CA: SHWZ) is building a premier vertically integrated regional cannabis company with assets in Colorado and New Mexico and
will continue to explore taking its operating system to other states where it can develop a differentiated regional leadership position.
Schwazze is the parent company of a portfolio of leading cannabis businesses and brands spanning seed to sale.
Schwazze is anchored
by a high-performance culture that combines customer-centric thinking and data science to test, measure, and drive decisions and outcomes.
The Company's leadership team has deep expertise in retailing, wholesaling, and building consumer brands at Fortune 500 companies as
well as in the cannabis sector.
Medicine
Man Technologies, Inc. was Schwazze's former operating trade name. The corporate entity continues to be named Medicine Man Technologies, Inc.
Schwazze derives its name from the pruning technique of a cannabis plant to enhance plant structure and promote healthy growth. To learn
more about Schwazze, visit https://schwazze.com/.
Forward-Looking
Statements
This
press release contains "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act
of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. These forward-looking statements include financial outlooks; any projections of net sales, earnings, or other financial items;
any statements of the strategies, plans and objectives of our management team for future operations; expectations in connection
with the Company's previously announced business plans; any statements regarding future economic conditions or performance;
and statements regarding the intent, belief or current expectations of our management team. Such statements may be preceded by the words
"may," "will," "could," "would," "should," "expect," "intends,"
"plans," "strategy," "prospects," "anticipate," "believe," "approximately,"
"estimate," "predict," "project," "potential," "continue," "ongoing," or
the negative of these terms or other words of similar meaning in connection with a discussion of future events or future operating or
financial performance, although the absence of these words does not necessarily mean that a statement is not forward-looking. We have
based our forward-looking statements on management's current expectations and assumptions about future events and trends affecting our
business and industry. Although we do not make forward-looking statements unless we believe we have a reasonable basis for doing so,
we cannot guarantee their accuracy. Therefore, forward-looking statements are not guarantees of future events or performance, are based
on certain assumptions, and are subject to various known and unknown risks and uncertainties, many of which are beyond the Company's
control and cannot be predicted or quantified. Consequently, actual events and results may differ materially from those expressed or
implied by such forward-looking statements. Such risks and uncertainties include, without limitation, risks and uncertainties associated
with (i) regulatory limitations on our products and services and the uncertainty in the application of federal, state, and local
laws to our business, and any changes in such laws; (ii) our ability to manufacture our products and product candidates on a commercial
scale on our own or in collaboration with third parties; (iii) our ability to identify, consummate, and integrate anticipated acquisitions;
(iv) general industry and economic conditions; (v) our ability to access adequate capital upon terms and conditions that are
acceptable to us; (vi) our ability to pay interest and principal on outstanding debt when due; (vii) volatility in credit and
market conditions; (viii) the loss of one or more key executives or other key employees; and (ix) other risks and uncertainties
related to the cannabis market and our business strategy. More detailed information about the Company and the risk factors that may affect
the realization of forward-looking statements is set forth in the Company's filings with the Securities and Exchange Commission (SEC),
including the Company's Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q. Investors and security holders are
urged to read these documents free of charge on the SEC's website at http://www.sec.gov.
The Company assumes no obligation to publicly update or revise its forward-looking statements as a result of new information, future
events or otherwise except as required by law.
Investor
Relations Contact
Sean Mansouri, CFA or Aaron D’Souza
Elevate IR
(720) 330-2829
ir@schwazze.com
MEDICINE MAN
TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED
BALANCE SHEETS
For the Periods
Ended March 31, 2024 and December 31, 2023
Expressed in U.S. Dollars
| |
March 31, | | |
December 31, | |
| |
2024 | | |
2023 | |
| |
| (Unaudited) | | |
| (Audited) | |
ASSETS | |
| | | |
| | |
Current Assets | |
| | | |
| | |
Cash & Cash Equivalents | |
$ | 13,151,317 | | |
$ | 19,248,932 | |
Accounts Receivable, net of Allowance for Doubtful Accounts | |
| 3,356,032 | | |
| 4,261,159 | |
Inventory | |
| 26,382,184 | | |
| 25,787,793 | |
Marketable Securities, net of Unrealized Loss of $347,516 and Loss of $1,816, respectively | |
| 108,583 | | |
| 456,099 | |
Prepaid Expenses & Other Current Assets | |
| 3,502,310 | | |
| 3,914,064 | |
Total Current Assets | |
| 46,500,426 | | |
| 53,668,047 | |
Non-Current Assets | |
| | | |
| | |
Fixed Assets, net Accumulated Depreciation of $10,061,700 and $8,741,782, respectively | |
| 31,326,000 | | |
| 31,113,630 | |
Investments | |
| 2,000,000 | | |
| 2,000,000 | |
Investments Held for Sale | |
| - | | |
| 202,111 | |
Goodwill | |
| 67,492,705 | | |
| 67,499,199 | |
Intangible Assets, net Accumulated Amortization of $36,483,160 and $32,706,765, respectively | |
| 162,391,482 | | |
| 166,167,877 | |
Other Non-Current Assets | |
| 1,328,187 | | |
| 1,263,837 | |
Operating Lease Right of Use Assets | |
| 34,575,832 | | |
| 34,233,142 | |
Deferred Tax Assets, net | |
| 992,144 | | |
| 1,996,489 | |
Total Non-Current Assets | |
| 300,106,350 | | |
| 304,476,285 | |
Total Assets | |
$ | 346,606,776 | | |
$ | 358,144,332 | |
| |
| | | |
| | |
LIABILITIES & STOCKHOLDERS' EQUITY | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts Payable | |
$ | 9,443,233 | | |
$ | 13,341,561 | |
Accrued Expenses | |
| 8,106,618 | | |
| 7,774,691 | |
Derivative Liabilities | |
| 1,319,845 | | |
| 638,020 | |
Lease Liabilities - Current | |
| 5,186,316 | | |
| 4,922,724 | |
Current Portion of Long Term Debt | |
| 29,579,713 | | |
| 3,547,011 | |
Income Taxes Payable | |
| 28,235,039 | | |
| 25,232,782 | |
Total Current Liabilities | |
| 81,870,764 | | |
| 55,456,789 | |
Non-Current Liabilities | |
| | | |
| | |
Long Term Debt, net of Debt Discount & Issuance Costs | |
| 130,120,753 | | |
| 153,262,203 | |
Lease Liabilities - Non-Current | |
| 30,735,072 | | |
| 30,133,452 | |
Total Non-Current Liabilities | |
| 160,855,825 | | |
| 183,395,655 | |
Total Liabilities | |
$ | 242,726,589 | | |
$ | 238,852,444 | |
Stockholders' Equity | |
| | | |
| | |
Preferred Stock, $0.001 Par Value. 10,000,000 Shares
Authorized; 82,185 Shares Issued and 82,185 Outstanding as of March 31, 2024 and 85,534 Shares Issued and 85,534 Outstanding as
of December 31, 2023. | |
| 82 | | |
| 86 | |
Common Stock, $0.001 Par Value. 250,000,000 Shares
Authorized; 79,168,539 Shares Issued and 78,248,389 Shares Outstanding as of March 31, 2024 and 74,888,392 Shares Issued and
73,968,242 Shares Outstanding as of December 31, 2023. | |
| 79,169 | | |
| 74,888 | |
Additional Paid-In Capital | |
| 202,677,665 | | |
| 202,040,968 | |
Accumulated Deficit | |
| (96,843,602 | ) | |
| (80,790,927 | ) |
Common Stock Held in Treasury, at
Cost, 920,150 Shares Held as of March 31, 2024 and 920,150 Shares Held as of December 31, 2023. | |
| (2,033,127 | ) | |
| (2,033,127 | ) |
Total Stockholders' Equity | |
| 103,880,187 | | |
| 119,291,888 | |
Total Liabilities & Stockholders' Equity | |
$ | 346,606,776 | | |
$ | 358,144,332 | |
MEDICINE
MAN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME AND (LOSS)
For
the Periods Ended March 31, 2024 and 2023
Expressed in U.S. Dollars
| |
For the Three Months Ended | |
| |
March 31, | |
| |
2024 | | |
2023 | |
| |
(Unaudited) | | |
(Unaudited) | |
Operating Revenues | |
| | | |
| | |
Retail | |
$ | 37,633,252 | | |
$ | 35,820,111 | |
Wholesale | |
| 3,898,320 | | |
| 4,058,925 | |
Other | |
| 69,421 | | |
| 121,900 | |
Total Revenue | |
| 41,600,993 | | |
| 40,000,936 | |
Total Cost of Goods & Services | |
| 23,667,319 | | |
| 18,152,163 | |
Gross Profit | |
| 17,933,674 | | |
| 21,848,773 | |
Operating Expenses | |
| | | |
| | |
Selling, General and Administrative Expenses | |
| 11,835,818 | | |
| 10,100,934 | |
Professional Services | |
| 1,671,881 | | |
| 1,187,364 | |
Salaries | |
| 6,880,988 | | |
| 4,695,971 | |
Stock Based Compensation | |
| 253,916 | | |
| 214,544 | |
Total Operating Expenses | |
| 20,642,603 | | |
| 16,198,813 | |
Income from Operations | |
| (2,708,929 | ) | |
| 5,649,960 | |
Other Income (Expense) | |
| | | |
| | |
Interest Expense, net | |
| (8,307,369 | ) | |
| (7,745,854 | ) |
Unrealized Gain (Loss) on Derivative Liabilities | |
| (681,825 | ) | |
| 8,501,685 | |
Other Loss | |
| 10,500 | | |
| - | |
Loss on Investment | |
| (33,382 | ) | |
| - | |
Unrealized Gain on Investment | |
| (347,516 | ) | |
| 1,816 | |
Total Other Income (Expense) | |
| (9,359,592 | ) | |
| 757,647 | |
Pre-Tax Net Income (Loss) | |
| (12,068,521 | ) | |
| 6,407,607 | |
Provision for Income Taxes | |
| 3,984,154 | | |
| 4,662,178 | |
Net Income (Loss) | |
$ | (16,052,675 | ) | |
$ | 1,745,429 | |
| |
| | | |
| | |
Less: Accumulated Preferred Stock Dividends for the Period | |
| (2,155,259 | ) | |
| (2,029,394 | ) |
Net Income (Loss) Attributable to Common Stockholders | |
$ | (18,207,934 | ) | |
$ | (283,965 | ) |
Earnings (Loss) per Share Attributable to Common Stockholders | |
| | | |
| | |
Basic Earnings (Loss) per Share | |
$ | (0.24 | ) | |
$ | (0.01 | ) |
Diluted Earnings (Loss) per Share | |
$ | (0.24 | ) | |
$ | (0.06 | ) |
| |
| | | |
| | |
Weighted Average Number of Shares Outstanding - Basic | |
| 76,006,932 | | |
| 55,835,501 | |
Weighted Average Number of Shares Outstanding - Diluted | |
| 76,006,932 | | |
| 101,608,278 | |
Comprehensive Income (Loss) | |
$ | (16,052,675 | ) | |
$ | 1,745,429 | |
MEDICINE
MAN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
For
the Periods Ended March 31, 2024 and 2023
Expressed in U.S. Dollars
| |
For the Three Months Ended | |
| |
March 31, | |
| |
2024 | | |
2023 | |
| |
(Unaudited) | | |
(Unaudited) | |
Cash Flows from Operating Activities: | |
| | | |
| | |
Net Income (Loss) for the Period | |
$ | (16,052,675 | ) | |
$ | 1,745,429 | |
Adjustments to Reconcile Net Income (Loss) to Cash for Operating Activities | |
| | | |
| | |
Depreciation & Amortization | |
| 5,096,314 | | |
| 6,151,395 | |
Non-Cash Interest Expense | |
| 1,031,431 | | |
| 991,184 | |
Non-Cash Lease Expense | |
| 2,871,226 | | |
| 2,251,459 | |
Deferred Taxes | |
| 1,004,345 | | |
| (637,225 | ) |
Loss on Investment | |
| 202,111 | | |
| - | |
Change in Derivative Liabilities | |
| 681,825 | | |
| (8,501,685 | ) |
Amortization of Debt Issuance Costs | |
| 421,512 | | |
| 421,513 | |
Amortization of Debt Discount | |
| 2,303,246 | | |
| 1,999,933 | |
(Gain) Loss on Investments, net | |
| 347,516 | | |
| (1,816 | ) |
Stock Based Compensation | |
| 640,974 | | |
| 214,544 | |
Changes in Operating Assets & Liabilities (net of Acquired Amounts): | |
| | | |
| | |
Accounts Receivable | |
| 905,127 | | |
| (118,181 | ) |
Inventory | |
| (587,900 | ) | |
| (3,023,251 | ) |
Prepaid Expenses & Other Current Assets | |
| 411,754 | | |
| (3,036,801 | ) |
Other Assets | |
| (64,350 | ) | |
| 360,674 | |
Change in Operating Lease Liabilities | |
| (2,348,703 | ) | |
| (1,531,765 | ) |
Accounts Payable & Other Liabilities | |
| (3,566,401 | ) | |
| (3,464,671 | ) |
Income Taxes Payable | |
| 3,002,257 | | |
| 5,299,403 | |
Net Cash Provided
by (Used in) Operating Activities | |
| (3,700,390 | ) | |
| (879,861 | ) |
| |
| | | |
| | |
Cash Flows from Investing Activities: | |
| | | |
| | |
Collection of Notes Receivable | |
| - | | |
| 10,631 | |
Purchase of Fixed Assets | |
| (1,532,287 | ) | |
| (2,913,394 | ) |
Net Cash Provided
by (Used in) Investing Activities | |
| (1,532,287 | ) | |
| (2,902,763 | ) |
| |
| | | |
| | |
Cash Flows from Financing Activities: | |
| | | |
| | |
Payment on Notes Payable | |
| (864,938 | ) | |
| - | |
Net Cash Provided
by (Used in) Financing Activities | |
| (864,938 | ) | |
| - | |
| |
| | | |
| | |
Net (Decrease) in Cash & Cash Equivalents | |
| (6,097,615 | ) | |
| (3,782,624 | ) |
Cash & Cash Equivalents at Beginning of Period | |
| 19,248,932 | | |
| 38,949,253 | |
Cash & Cash Equivalents at End
of Period | |
$ | 13,151,317 | | |
$ | 35,166,628 | |
| |
| | | |
| | |
Supplemental Disclosure of Cash Flow Information: | |
| | | |
| | |
Cash Paid for Interest | |
$ | 4,515,205 | | |
$ | 6,540,748 | |
MEDICINE
MAN TECHNOLOGIES, INC.
ADJUSTED EBITDA RECONCILIATION
(NON-GAAP)
For
the Periods Ended March 31, 2024 and 2023
Expressed in U.S. Dollars
| |
For the Three Months Ended | |
| |
March 31, | |
| |
2024 | | |
2023 | |
Net Income (Loss) | |
$ | (16,052,675 | ) | |
$ | 1,745,429 | |
Interest Expense, net | |
| 8,307,369 | | |
| 7,745,854 | |
Provision for Income Taxes | |
| 3,984,154 | | |
| 4,662,178 | |
Other (Income) Expense, net of Interest Expense | |
| 1,052,223 | | |
| (8,503,501 | ) |
Depreciation & Amortization | |
| 5,618,834 | | |
| 6,612,814 | |
Earnings Before Interest, Taxes, Depreciation
and Amortization (EBITDA) (non-GAAP) | |
$ | 2,909,905 | | |
$ | 12,262,774 | |
Non-Cash Stock Compensation | |
| 253,916 | | |
| 214,544 | |
Deal Related Expenses | |
| 637,761 | | |
| 1,195,802 | |
Capital Raise Related Expenses | |
| 20,760 | | |
| 35,068 | |
Severance | |
| 484,561 | | |
| 118,436 | |
Retention Program Expenses | |
| 807,500 | | |
| 280,632 | |
Pre-Operating & Dark Carry Expenses | |
| 1,053,837 | | |
| 391,917 | |
One-Time Legal Settlements | |
| 417,653 | | |
| - | |
Other Non-Recurring Items | |
| 754,751 | | |
| 25,707 | |
Adjusted EBITDA (non-GAAP) | |
$ | 7,340,644 | | |
$ | 14,524,880 | |
Revenue | |
| 41,600,993 | | |
| 40,000,936 | |
Adjusted EBITDA Percent | |
| 17.6 | % | |
| 36.3 | % |
v3.24.1.1.u2
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 |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
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 |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
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 |
- 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 |
- 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 |
|
Medicine Man Technologies (CE) (USOTC:SHWZ)
過去 株価チャート
から 11 2024 まで 12 2024
Medicine Man Technologies (CE) (USOTC:SHWZ)
過去 株価チャート
から 12 2023 まで 12 2024