|
(Exact name of registrant as specified in its charter)
|
|
|
|
||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification Number)
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.424)
|
|
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))
|
(Figures in millions
|
For the Three Months Ended
|
For the Full Year Ended
|
||||||||||||||||||||||
and % change based
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||
on these figures)
|
2023
|
2022
|
change
|
2023
|
2022
|
change
|
||||||||||||||||||
Total Revenue
|
$ | 23.0 | $ | 24.8 | -7.5 | % | $ | 98.5 | $ | 104.6 | -5.8 | % | ||||||||||||
Gross Profit
|
$ | 11.0 | $ | 10.7 | 2.8 | % | $ | 44.8 | $ | 48.0 | -6.6 | % | ||||||||||||
Gross Profit %
|
47.8 | % | 43.0 | % | 11.2 | % | 46 | % | 46 | % | -0.8 | % | ||||||||||||
Operating Expenses
|
$ | 18.1 | $ | 45.9 | -60.5 | % | $ | 94.8 | $ | 80.9 | 17.1 | % | ||||||||||||
Operating Expenses %
|
79 | % | 185 | % | 96 | % | 77 | % | 24.3 | % | ||||||||||||||
Net Loss Before Provision for Income Taxes
|
$ | (10.3 | ) | $ | (37.7 | ) | nmf | $ | (62.1 | ) | $ | (50.8 | ) | 22.2 | % | |||||||||
Net Loss
|
$ | (14.3 | ) | $ | (38.6 | ) | nmf | $ | (73.6 | ) | $ | (59.5 | ) | 23.6 | % | |||||||||
Adjusted EBITDA
|
$ | 1.3 | $ | (0.6 | ) | nmf | $ | 1.9 | $ | (7.5 | ) | nmf | ||||||||||||
Adjusted EBITDA Margin %
|
5.6 | % | -3.2 | % | 1.9 | % | (7.2 | )% |
(Figures in millions)
|
As of December 31, 2023
|
|||
Cash
|
$ | 11.9 | ||
Restricted cash
|
$ | 5.5 | ||
Total cash
|
$ | 17.4 | ||
Total Assets
|
$ | 151.7 | ||
Total debt
|
$ | 0.9 | ||
Total Liabilities (includes Debt, Accounts Payable and Accrued Expenses, Income Tax Payable and ROU Lease Liabilities)
|
$ | 44.1 |
Reconciliation of Non-GAAP Adjusted EBITDA
|
||||||||||||||||||||||||
(Figures in millions
|
For the Three Months Ended
|
For the Full Year Ended
|
||||||||||||||||||||||
and % change based
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||
on these figures)
|
2023
|
2022
|
change
|
2023
|
2022
|
change
|
||||||||||||||||||
Net Loss
|
$ | (14.3 | ) | $ | (38.6 | ) | nmf | $ | (73.6 | ) | $ | (59.5 | ) | 23.6 | % | |||||||||
Add impact of:
|
||||||||||||||||||||||||
Interest expense
|
$ | (0.1 | ) | $ | 0.3 | -143.6 | % | $ | (0.2 | ) | $ | (0.2 | ) | 3.3 | % | |||||||||
Provision for income taxes
|
$ | 4.0 | $ | 0.9 | 341.4 | % | $ | 11.5 | $ | 8.8 | 31.8 | % | ||||||||||||
Depreciation and amortization
|
$ | 2.0 | $ | 2.4 | -17.0 | % | $ | 8.2 | $ | 8.3 | -1.9 | % | ||||||||||||
Depreciation included in cost of goods sold
|
$ | 1.0 | $ | 1.1 | -11.9 | % | $ | 3.3 | $ | 1.9 | 71.3 | % | ||||||||||||
EBITDA
|
$ | (7.5 | ) | $ | (34.0 | ) | nmf | $ | (50.8 | ) | $ | (40.7 | ) | nmf | ||||||||||
Impairment of goodwill and other intangibles
|
$ | 7.2 | $ | 32.8 | -78.1 | % | $ | 46.8 | $ | 32.8 | 42.8 | % | ||||||||||||
Gain on sale-leaseback
|
$ | - | $ | (0.5 | ) | nmf | $ | - | $ | (0.5 | ) | nmf | ||||||||||||
Change in fair value of warrants
|
$ | - | $ | (0.4 | ) | nmf | $ | (0.0 | ) | $ | (7.2 | ) | nmf | |||||||||||
Professional fees expensed related to M&A activities
|
$ | 0.2 | $ | 0.2 | -7.6 | % | $ | 2.6 | $ | 0.7 | 296.8 | % | ||||||||||||
Professional fees expensed related to SEC Domestic Issuer Form 10 filing and U.S Domestication from British Columbia to Nevada
|
$ | - | $ | - | 0.0 | % | $ | 0.3 | $ | - | 0.0 | % | ||||||||||||
Share-based compensation and related premiums
|
$ | 1.3 | $ | 1.3 | 1.7 | % | $ | 3.0 | $ | 7.5 | -60.0 | % | ||||||||||||
Adjusted EBITDA
|
$ | 1.3 | $ | (0.6 | ) | nmf | $ | 1.9 | $ | (7.5 | ) | nmf |
Exhibit No.
|
Description
|
|
99.1
|
||
104
|
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.
|
Planet 13 Holdings Inc.
|
|||
Date: February 27, 2024
|
By:
|
/s/ Robert Groesbeck
|
|
Name
|
Robert Groesbeck
|
||
Its:
|
Co-Chief Executive Officer
|
||
Date: February 27, 2024
|
By:
|
/s/ Larry Scheffler
|
|
Name:
|
Larry Scheffler
|
||
Its:
|
Co-Chief Executive Officer
|