SBC Medical Group Holdings Inc. Reports Third Quarter 2024 Financial Results
SBC Medical Group Holdings reported Q3 2024 financial results with total revenues of $53 million, up 12% year-over-year. Nine-month revenues reached $160 million, a 23% increase from 2023. Q3 operating income decreased 31% due to $12.8 million in stock-based compensation expenses related to listing. The company expanded to 224 partner clinics, serving 4.3 million customers (13.5% YoY increase). Net income for Q3 was $2 million, down from $8 million in 2023, while nine-month net income increased 60% to $40 million. Cash position strengthened to $137.4 million as of September 30, 2024.
SBC Medical Group Holdings ha riportato i risultati finanziari del terzo trimestre 2024, con ricavi totali di 53 milioni di dollari, in aumento del 12% rispetto all'anno precedente. I ricavi nei primi nove mesi hanno raggiunto 160 milioni di dollari, con un incremento del 23% rispetto al 2023. L'utile operativo del terzo trimestre è diminuito del 31% a causa di 12,8 milioni di dollari in spese di compensazione basate su azioni legate alla quotazione. L'azienda è cresciuta a 224 cliniche partner, servendo 4,3 milioni di clienti (aumento del 13,5% su base annua). Il reddito netto del terzo trimestre è stato di 2 milioni di dollari, in calo rispetto agli 8 milioni del 2023, mentre il reddito netto nei primi nove mesi è aumentato del 60%, raggiungendo i 40 milioni di dollari. La posizione di cassa è migliorata a 137,4 milioni di dollari al 30 settembre 2024.
SBC Medical Group Holdings reportó los resultados financieros del tercer trimestre de 2024, con ingresos totales de 53 millones de dólares, un aumento del 12% interanual. Los ingresos en los primeros nueve meses alcanzaron los 160 millones de dólares, un incremento del 23% respecto a 2023. El ingreso operativo del tercer trimestre disminuyó un 31% debido a 12,8 millones de dólares en gastos de compensación basados en acciones relacionados con la cotización. La empresa se expandió a 224 clínicas asociadas, atendiendo a 4,3 millones de clientes (aumento del 13,5% interanual). La renta neta para el tercer trimestre fue de 2 millones de dólares, frente a los 8 millones de 2023, mientras que la renta neta de los primeros nueve meses aumentó un 60%, alcanzando los 40 millones de dólares. La posición de efectivo se fortaleció a 137,4 millones de dólares al 30 de septiembre de 2024.
SBC Medical Group Holdings는 2024년 3분기 재무 결과를 보고했으며, 총 수익은 5천3백만 달러로, 전년 대비 12% 증가했습니다. 9개월 누적 수익은 1억6천만 달러에 도달하여 2023년 대비 23% 증가했습니다. 3분기 운영 소득은 상장 관련 주식 기반 보상 비용 1천2백80만 달러로 인해 31% 감소했습니다. 회사는 224개의 파트너 클리닉으로 확대되어 430만명의 고객에게 서비스를 제공하고 있습니다(연간 13.5% 증가). 3분기 순이익은 200만 달러로, 2023년 800만 달러에서 감소했으며, 9개월 누적 순이익은 60% 증가하여 4천만 달러에 달했습니다. 현금 잔고는 2024년 9월 30일 기준으로 1억3천740만 달러로 강화되었습니다.
SBC Medical Group Holdings a annoncé ses résultats financiers pour le troisième trimestre 2024, avec des revenus totaux de 53 millions de dollars, en hausse de 12 % par rapport à l'année précédente. Les revenus des neuf premiers mois ont atteint 160 millions de dollars, soit une augmentation de 23 % par rapport à 2023. Le résultat opérationnel du troisième trimestre a diminué de 31 % en raison de 12,8 millions de dollars de dépenses de compensation basées sur les actions liées à la cotation. L'entreprise s'est étendue à 224 cliniques partenaires, desservant 4,3 millions de clients (augmentation de 13,5 % en glissement annuel). Le revenu net pour le troisième trimestre était de 2 millions de dollars, en baisse par rapport à 8 millions de dollars en 2023, tandis que le revenu net sur neuf mois a augmenté de 60 %, atteignant 40 millions de dollars. La position de trésorerie s'est renforcée à 137,4 millions de dollars au 30 septembre 2024.
SBC Medical Group Holdings hat die finanziellen Ergebnisse für das 3. Quartal 2024 bekannt gegeben, mit Gesamterlösen von 53 Millionen Dollar, was einem Anstieg von 12 % im Jahresvergleich entspricht. Die Erlöse in den ersten neun Monaten beliefen sich auf 160 Millionen Dollar, ein Anstieg von 23 % im Vergleich zu 2023. Das operative Ergebnis des 3. Quartals sank um 31 % aufgrund von 12,8 Millionen Dollar an aktienbasierten Vergütungsaufwendungen im Zusammenhang mit der Börsennotierung. Das Unternehmen hat sich auf 224 Partnerkliniken ausgeweitet und bedient 4,3 Millionen Kunden (Anstieg von 13,5 % im Jahresvergleich). Der Nettogewinn im 3. Quartal betrug 2 Millionen Dollar, ein Rückgang von 8 Millionen Dollar im Jahr 2023, während der Nettogewinn in den ersten neun Monaten um 60 % auf 40 Millionen Dollar stieg. Die Liquiditätsposition wurde am 30. September 2024 auf 137,4 Millionen Dollar gestärkt.
- Revenue growth of 23% YoY for nine months reaching $160 million
- Nine-month net income increased 60% to $40 million
- Strong cash position of $137.4 million, up from $103.0 million in December 2023
- Partner clinic network expanded by 24 locations YoY
- Customer base grew 13.5% YoY to 4.3 million
- Operating cash flow increased 23% to $27 million
- Q3 operating income decreased 31% YoY
- Q3 net income declined to $2 million from $8 million YoY
- Operating expenses increased 118% in Q3 2024
- Q3 EBITDA decreased 36% to $14.8 million
Insights
Q3 results reveal mixed performance with notable growth in revenue but compressed margins due to listing-related expenses. Revenue grew 12% to
Key metrics show healthy business fundamentals:
- Partner clinics expanded to 224 (up 24 YoY)
- Customer base grew
13.5% to 4.3M - Strong ROE at
31% - Robust liquidity with
$137.4 million cash
The cosmetic treatment center market shows resilience with SBC's expanding footprint and growing customer base. The
The introduction of patent and trademark fees to franchisee clinics represents a strategic shift in revenue generation. With an EBITDA margin of
Third Quarter 2024 Highlights
-
Total revenues for the three months ended September 30, 2024 were
, representing an increase of$53 million 12% from in the same quarter of 2023.$47 million -
Total revenues for the nine months ended September 30, 2024 was
, representing an increase of$160 million 23% from in the same period of 2023.$131 million -
Income from operations for the three months ended September 30, 2024 was
, representing a decrease by$13 million 31% from the same quarter in 2023.-
This result was impacted by
of stock-based compensation expense related to the Company’s listing process.$12.8 million
-
This result was impacted by
-
Income from operations for the nine months ended September 30, 2024 was
, representing an increase of$65.5 million 40.5% from the same period in 2023.-
This result is impacted by
of stock based compensation expense related to the Company’s listing process.$12.8 million
-
This result is impacted by
-
EBITDA1, which is calculated by adding depreciation and amortization expense to income from operations, for the nine months ended September 30, 2024 was
, representing an increase of$68 million 21% from the same period in 2023. EBITDA margin was42% for the nine months ended September 30, 2024 -
Net income attributable to SBC Medical Group Holdings Incorporated for the three months ended September 30, 2024 was
, compared to$2 million in the same quarter of 2023.$8 million -
Net income attributable to SBC Medical Group Holdings Incorporated for the nine months ended September 30, 2024 was
, an increase of$40 million 60% from in the same period of 2023.$25 million - Number of partner clinics was 224 as of September 30, 2024, representing an increase by 24 from September 30, 2023.
|
1 EBITDA and EBITDA Margin are non-GAAP financial measures. For more information on non-GAAP financial measure, please see the section of “Use of Non-GAAP Financial Measures” and the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.”
-
Number of customers in the last twelve months was 4.3 million, representing an year-over-year increase of
13.5% . -
Return on equity (annualized), which is defined as annualized net income attributable to the Company divided by the average of shareholder’s equity as of December 31, 2023 and September 30, 2024, was
31% for the nine months ended September 30, 2024, representing a year-over-year increase of one percentage points. -
Earnings per share (basic), which is defined as net income attributable to the Company divided by weighted average number of outstanding shares, was
for the nine months ended September 30, 2024, representing a year-over-year increase of$0.42 56% .
“Our first earnings release as a publicly listed company marks a significant milestone for SBC Medical. After completing a successful business combination with Pono Capital Two, SBC Medical began trading on Nasdaq under the ticker symbol ‘SBC’ on September 18, 2024.” said Yoshiyuki Aikawa, Chairman and Chief Executive Officer of SBC Medical. “This quarter’s strong results, with total revenue reaching
Third Quarter 2024 Financial Results
Total revenues for the nine months ended September 30, 2024 were
|
EBITDA for the nine months ended September 30, 2024 was
Net income for the nine months ended September 30, 2024 was
Cash Flow and Liquidity Highlights
As of September 30, 2024, SBC Medical maintained a strong liquidity position, with cash and cash equivalents totaling
Operating Cash Flow
Net cash provided by operating activities was
|
Investing Cash Flow
Net cash used in investing activities totaled
Financing Cash Flow
Net cash provided by financing activities totaled
Foreign Currency Impact
SBC Medical’s cash flows were impacted by a
With a robust cash reserve and sound operational cash flows, SBC Medical is confident in its ability to meet near-term liquidity requirements and to fund future growth initiatives. Management believes that the current cash position, alongside planned operational cash flow, will be sufficient to support the company’s business operations and strategic investments for the next 12 months.
About SBC Medical
SBC Medical, headquartered in
For more information, visit https://sbc-holdings.com/
|
Use of Non-GAAP Financial Measures
The Company uses non-GAAP measures, such as EBITDA, in evaluating its operating results and for financial and operational decision-making purposes. The Company believes that the non-GAAP financial measures help identify underlying trends in its business. The Company believes that the non-GAAP financial measures provide useful information about the Company’s results of operations, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.
The non-GAAP financial measures are not defined under
The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable
For more information on the non-GAAP financial measures, please see the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.”
|
Forward Looking Statements
This press release contains forward-looking statements. Forward-looking statements are not historical facts or statements of current conditions, but instead represent only the Company’s beliefs regarding future events and performance, many of which, by their nature, are inherently uncertain and outside of the Company’s control. These forward-looking statements reflect the Company’s current views with respect to, among other things, the Company’s financial performance; growth in revenue and earnings; business prospects and opportunities; and capital deployment plans and liquidity. In some cases, forward-looking statements can be identified by the use of words such as “may,” “should,” “expects,” “anticipates,” “contemplates,” “estimates,” “believes,” “plans,” “projected,” “predicts,” “potential,” or “hopes” or the negative of these or similar terms. The Company cautions readers not to place undue reliance upon any forward-looking statements, which are current only as of the date of this release and are subject to various risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. The forward-looking statements are based on management’s current expectations and are not guarantees of future performance. The Company does not undertake or accept any obligation to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based, except as required by law. Factors that may cause actual results to differ materially from current expectations may emerge from time to time, and it is not possible for the Company to predict all of them; such factors include, among other things, changes in global, regional, or local economic, business, competitive, market and regulatory conditions, and those listed under the heading “Risk Factors” and elsewhere in the Company’s filings with the
SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
137,393,070 |
|
|
$ |
103,022,932 |
|
Accounts receivable |
|
|
1,944,604 |
|
|
|
1,437,077 |
|
Accounts receivable – related parties |
|
|
27,835,179 |
|
|
|
33,676,672 |
|
Inventories |
|
|
1,985,883 |
|
|
|
3,090,923 |
|
Finance lease receivables, current – related parties |
|
|
8,443,338 |
|
|
|
6,143,564 |
|
Customer loans receivable, current |
|
|
16,125,086 |
|
|
|
8,484,753 |
|
Prepaid expenses and other current assets |
|
|
8,372,668 |
|
|
|
10,050,005 |
|
Total current assets |
|
|
202,099,828 |
|
|
|
165,905,926 |
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
13,194,414 |
|
|
|
13,582,017 |
|
Intangible assets, net |
|
|
16,218,233 |
|
|
|
19,739,276 |
|
Long-term investments |
|
|
4,905,115 |
|
|
|
849,434 |
|
Goodwill, net |
|
|
3,545,391 |
|
|
|
3,590,791 |
|
Finance lease receivables, non-current – related parties |
|
|
4,629,047 |
|
|
|
3,420,489 |
|
Operating lease right-of-use assets |
|
|
5,251,418 |
|
|
|
5,919,937 |
|
Deferred tax assets |
|
|
624,564 |
|
|
|
- |
|
Customer loans receivable, non-current |
|
|
6,590,301 |
|
|
|
6,444,025 |
|
Long-term prepayments |
|
|
4,308,810 |
|
|
|
4,099,763 |
|
Long-term investments in MCs – related parties |
|
|
19,561,069 |
|
|
|
19,811,555 |
|
Other assets |
|
|
15,550,402 |
|
|
|
15,442,058 |
|
Total non-current assets |
|
|
94,378,764 |
|
|
|
92,899,345 |
|
Total assets |
|
$ |
296,478,592 |
|
|
$ |
258,805,271 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
14,873,829 |
|
|
$ |
26,531,944 |
|
Current portion of long-term loans |
|
|
136,683 |
|
|
|
156,217 |
|
Notes payable, current – related parties |
|
|
10,202,360 |
|
|
|
3,369,203 |
|
Advances from customers |
|
|
565,495 |
|
|
|
2,074,457 |
|
Advances from customers – related parties |
|
|
18,994,015 |
|
|
|
23,058,175 |
|
Income tax payable |
|
|
8,000,808 |
|
|
|
8,782,930 |
|
Operating lease liabilities, current |
|
|
4,060,844 |
|
|
|
3,885,812 |
|
Accrued liabilities and other current liabilities |
|
|
12,054,047 |
|
|
|
21,009,009 |
|
Due to related party |
|
|
3,532,453 |
|
|
|
3,583,523 |
|
Total current liabilities |
|
|
72,420,534 |
|
|
|
92,451,270 |
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
Long-term loans |
|
|
686,470 |
|
|
|
1,062,722 |
|
Notes payable, non-current – related parties |
|
|
11,659,022 |
|
|
|
11,948,219 |
|
Deferred tax liabilities |
|
|
3,515,825 |
|
|
|
6,013,565 |
|
Operating lease liabilities, non-current |
|
|
1,528,972 |
|
|
|
2,444,316 |
|
Other liabilities |
|
|
1,147,345 |
|
|
|
1,074,930 |
|
Total non-current liabilities |
|
|
18,537,634 |
|
|
|
22,543,752 |
|
Total liabilities |
|
|
90,958,168 |
|
|
|
114,995,022 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Preferred stock ( |
|
|
- |
|
|
|
- |
|
Common stock ( |
|
|
10,302 |
|
|
|
9,419 |
|
Additional paid-in capital (1) |
|
|
60,825,115 |
|
|
|
36,879,281 |
|
Treasury stock receivable (270,000 shares of common stock) - related party |
|
|
(2,700,000 |
) |
|
|
- |
|
Retained earnings |
|
|
182,923,786 |
|
|
|
142,848,732 |
|
Accumulated other comprehensive loss |
|
|
(36,078,149 |
) |
|
|
(37,578,255 |
) |
Total SBC Medical Group Holdings Incorporated’s stockholders’ equity |
|
|
204,981,054 |
|
|
|
142,159,177 |
|
Non-controlling interests |
|
|
539,370 |
|
|
|
1,651,072 |
|
Total stockholders’ equity |
|
|
205,520,424 |
|
|
|
143,810,249 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
296,478,592 |
|
|
$ |
258,805,271 |
|
(1) | Retrospectively restated for effect of recapitalization on equity due to reverse acquisition effective September 17, 2024. |
SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
||||||||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenues, net – related parties |
|
$ |
51,209,243 |
|
|
$ |
45,119,709 |
|
|
$ |
152,718,488 |
|
|
$ |
125,336,653 |
|
Revenues, net |
|
|
1,875,640 |
|
|
|
2,158,976 |
|
|
|
8,276,517 |
|
|
|
5,856,076 |
|
Total revenues, net |
|
|
53,084,883 |
|
|
|
47,278,685 |
|
|
|
160,995,005 |
|
|
|
131,192,729 |
|
Cost of revenues |
|
|
9,845,793 |
|
|
|
13,780,309 |
|
|
|
38,816,865 |
|
|
|
37,256,066 |
|
Gross profit |
|
|
43,239,090 |
|
|
|
33,498,376 |
|
|
|
122,178,140 |
|
|
|
93,936,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
16,597,032 |
|
|
|
13,446,618 |
|
|
|
43,784,637 |
|
|
|
46,885,138 |
|
Stock-based compensation |
|
|
12,807,455 |
|
|
|
- |
|
|
|
12,807,455 |
|
|
|
- |
|
Misappropriation loss |
|
|
- |
|
|
|
28,516 |
|
|
|
- |
|
|
|
380,766 |
|
Total operating expenses |
|
|
29,404,487 |
|
|
|
13,475,134 |
|
|
|
56,592,092 |
|
|
|
47,265,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
13,834,603 |
|
|
|
20,023,242 |
|
|
|
65,586,048 |
|
|
|
46,670,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
7,950 |
|
|
|
10,234 |
|
|
|
37,283 |
|
|
|
86,345 |
|
Interest expense |
|
|
(5,466 |
) |
|
|
(3,978 |
) |
|
|
(15,898 |
) |
|
|
(37,380 |
) |
Other income |
|
|
65,922 |
|
|
|
1,138,869 |
|
|
|
721,894 |
|
|
|
3,875,723 |
|
Other expenses |
|
|
(795,158 |
) |
|
|
(98,314 |
) |
|
|
(2,746,450 |
) |
|
|
(581,239 |
) |
Gain on disposal of subsidiary |
|
|
- |
|
|
|
- |
|
|
|
3,813,609 |
|
|
|
- |
|
Total other income (expenses) |
|
|
(726,752 |
) |
|
|
1,046,811 |
|
|
|
1,810,438 |
|
|
|
3,343,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
13,107,851 |
|
|
|
21,070,053 |
|
|
|
67,396,486 |
|
|
|
50,014,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
10,273,384 |
|
|
|
13,012,262 |
|
|
|
27,254,478 |
|
|
|
25,683,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
2,834,467 |
|
|
|
8,057,791 |
|
|
|
40,142,008 |
|
|
|
24,330,964 |
|
Less: net income (loss) attributable to non-controlling interests |
|
|
1,573 |
|
|
|
(298,623 |
) |
|
|
66,954 |
|
|
|
(696,812 |
) |
Net income attributable to SBC Medical Group Holdings Incorporated |
|
$ |
2,832,894 |
|
|
$ |
8,356,414 |
|
|
$ |
40,075,054 |
|
|
$ |
25,027,776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
|
|
20,783,646 |
|
|
|
(974,249 |
) |
|
|
1,543,245 |
|
|
|
(19,825,222 |
) |
Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of nil and |
|
|
- |
|
|
|
(205,383 |
) |
|
|
- |
|
|
|
(8,760 |
) |
Total comprehensive income |
|
|
23,618,113 |
|
|
|
6,878,159 |
|
|
|
41,685,253 |
|
|
|
4,496,982 |
|
Less: comprehensive income (loss) attributable to non-controlling interests |
|
|
180,093 |
|
|
|
(387,948 |
) |
|
|
110,093 |
|
|
|
(1,129,475 |
) |
Comprehensive income attributable to SBC Medical Group Holdings Incorporated |
|
$ |
23,438,020 |
|
|
$ |
7,266,107 |
|
|
$ |
41,575,160 |
|
|
$ |
5,626,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to SBC Medical Group Holdings Incorporated (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
0.03 |
|
|
$ |
0.09 |
|
|
$ |
0.42 |
|
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
95,095,144.00 |
|
|
|
94,192,433.00 |
|
|
|
94,495,533.00 |
|
|
|
94,192,433.00 |
|
(1) | Retrospectively restated for effect of recapitalization on equity due to reverse acquisition effective September 17, 2024. |
SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
|
For the Nine Months Ended September 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
|
$ |
40,142,008 |
|
|
$ |
24,330,964 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
2,867,781 |
|
|
|
9,688,640 |
|
Non-cash lease expense |
|
|
2,908,990 |
|
|
|
2,424,220 |
|
Provision for (reversal of) credit losses |
|
|
(127,196 |
) |
|
|
282,934 |
|
Stock-based compensation |
|
|
12,807,455 |
|
|
|
- |
|
Impairment loss on property and equipment |
|
|
- |
|
|
|
204,026 |
|
Realized gain on short-term investments |
|
|
- |
|
|
|
(223,164 |
) |
Fair value change of long-term investments |
|
|
1,682,282 |
|
|
|
- |
|
Gain on disposal of subsidiary |
|
|
(3,813,609 |
) |
|
|
- |
|
Loss (gain) on disposal of property and equipment and intangible assets |
|
|
185,284 |
|
|
|
(249,532 |
) |
Deferred income taxes |
|
|
(2,154,837 |
) |
|
|
(1,379,922 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(804,000 |
) |
|
|
(924,061 |
) |
Accounts receivable - related parties |
|
|
4,971,911 |
|
|
|
(19,979,099 |
) |
Inventories |
|
|
763,075 |
|
|
|
(4,038,874 |
) |
Finance lease receivables - related parties |
|
|
(3,430,267 |
) |
|
|
17,241,740 |
|
Customer loans receivable |
|
|
12,860,220 |
|
|
|
- |
|
Prepaid expenses and other current assets |
|
|
902,230 |
|
|
|
8,173,153 |
|
Long-term prepayments |
|
|
432,380 |
|
|
|
(1,991,626 |
) |
Other assets |
|
|
(348,178 |
) |
|
|
(1,884,352 |
) |
Accounts payable |
|
|
(10,511,619 |
) |
|
|
6,712,977 |
|
Notes payable - related parties |
|
|
(14,030,092 |
) |
|
|
- |
|
Advances from customers |
|
|
(1,401,437 |
) |
|
|
(681,973 |
) |
Advances from customers - related parties |
|
|
(3,565,778 |
) |
|
|
(7,430,332 |
) |
Income tax payable |
|
|
(549,446 |
) |
|
|
16,518,062 |
|
Operating lease liabilities |
|
|
(2,971,946 |
) |
|
|
(2,335,113 |
) |
Accrued liabilities and other current liabilities |
|
|
(9,010,270 |
) |
|
|
298,743 |
|
Accrued retirement compensation expense - related party |
|
|
- |
|
|
|
(22,082,643 |
) |
Other liabilities |
|
|
81,290 |
|
|
|
79,215 |
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
|
27,886,231 |
|
|
|
22,753,983 |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(1,974,285 |
) |
|
|
(2,299,045 |
) |
Purchase of intangible assets |
|
|
- |
|
|
|
(1,683,030 |
) |
Purchase of convertible note |
|
|
(1,700,000 |
) |
|
|
(1,000,000 |
) |
Prepayments for property and equipment |
|
|
(843,740 |
) |
|
|
(417,353 |
) |
Advances to related parties |
|
|
(617,804 |
) |
|
|
(1,017,292 |
) |
Payments made on behalf of a related party |
|
|
(5,245,990 |
) |
|
|
- |
|
Purchase of short-term investments |
|
|
- |
|
|
|
(2,106,720 |
) |
Purchase of long-term investments |
|
|
(331,496 |
) |
|
|
- |
|
Long-term investments in MCs - related parties |
|
|
- |
|
|
|
(26,780 |
) |
Cash received from acquisition of subsidiary, net of cash received |
|
|
- |
|
|
|
722,551 |
|
Long-term loans to others |
|
|
(80,793 |
) |
|
|
(421,429 |
) |
Repayments from related parties |
|
|
5,990,990 |
|
|
|
734,358 |
|
Repayments from others |
|
|
62,927 |
|
|
|
47,356 |
|
Proceeds from sales of short-term investments |
|
|
- |
|
|
|
4,125,813 |
|
Proceeds from surrender of life insurance policies |
|
|
- |
|
|
|
3,954,760 |
|
Disposal of subsidiary, net of cash disposed of |
|
|
(815,819 |
) |
|
|
- |
|
Proceeds from disposal of property and equipment |
|
|
1,971 |
|
|
|
8,046,007 |
|
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
|
|
(5,554,039 |
) |
|
|
8,659,196 |
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Borrowings from related parties |
|
|
- |
|
|
|
12,310,106 |
|
Proceeds from reverse recapitalization, net of transaction costs |
|
|
11,707,417 |
|
|
|
- |
|
Proceeds from issuance of common stock |
|
|
- |
|
|
|
10 |
|
Proceeds from exercise of stock warrants |
|
|
31,374 |
|
|
|
- |
|
Repayments of long-term loans |
|
|
(89,448 |
) |
|
|
(8,691,462 |
) |
Repayments to related parties |
|
|
(65,305 |
) |
|
|
(7,619,266 |
) |
Deemed contribution in connection with disposal of property and equipment |
|
|
- |
|
|
|
9,620,453 |
|
Deemed contribution in connection with reorganization |
|
|
- |
|
|
|
642,748 |
|
NET CASH PROVIDED BY FINANCING ACTIVITIES |
|
|
11,584,038 |
|
|
6,262,589 |
|
|
|
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rate |
|
|
453,908 |
|
|
|
(11,982,793 |
) |
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
34,370,138 |
|
|
|
25,692,975 |
|
CASH AND CASH EQUIVALENTS AS OF THE BEGINNING OF THE PERIOD |
|
|
103,022,932 |
|
|
|
51,737,994 |
|
CASH AND CASH EQUIVALENTS AS OF THE END OF THE PERIOD |
|
$ |
137,393,070 |
|
|
$ |
77,430,969 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
Cash paid for interest expense |
|
$ |
15,898 |
|
|
$ |
37,380 |
|
Cash paid for income taxes |
|
$ |
31,332,123 |
|
|
$ |
12,608,072 |
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Property and equipment transferred from long-term prepayments |
|
$ |
164,781 |
|
|
$ |
7,681,830 |
|
An intangible asset transferred from long-term prepayments |
|
$ |
- |
|
|
$ |
17,666,115 |
|
Settlement of loan payable to a related party in connection with disposal of property and equipment |
|
$ |
- |
|
|
$ |
4,163,604 |
|
Operating lease right-of-use assets obtained in exchange for operating lease liabilities |
|
$ |
- |
|
|
$ |
1,029,518 |
|
Remeasurement of operating lease liabilities and right-of-use assets due to lease modifications |
|
$ |
2,408,752 |
|
|
$ |
2,110,079 |
|
Issuance of promissory notes to related parties in connection with loan services provided |
|
$ |
20,398,301 |
|
|
$ |
- |
|
Issuance of common stock to a related party from conversion of convertible note |
|
$ |
2,700,000 |
|
|
$ |
- |
|
Issuance of common stock as incentive shares |
|
$ |
34 |
|
|
$ |
- |
|
Settlement of loan payable to a related party in connection with issuance of common stock |
|
$ |
- |
|
|
$ |
795 |
|
Non-cash purchase consideration for an asset acquisition |
|
$ |
- |
|
|
$ |
705,528 |
|
|
SBC MEDICAL GROUP HOLDINGS INCORPORATED Unaudited Reconciliations of GAAP and Non-GAAP Results |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended
|
|
|
For the Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Income from operations |
|
|
13,834,603 |
|
|
|
20,023,242 |
|
|
|
65,586,048 |
|
|
|
46,670,759 |
|
Depreciation and amortization expense |
|
|
1,018,359 |
|
|
|
3,287,809 |
|
|
|
2,867,781 |
|
|
|
9,688,640 |
|
EBITDA |
|
|
14,852,962 |
|
|
|
23,311,051 |
|
|
|
68,453,829 |
|
|
|
56,359,399 |
|
EBITDA Margin |
|
|
28 |
% |
|
|
49 |
% |
|
|
42 |
% |
|
|
43 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241113823490/en/
In
SBC Medical Group Holdings Incorporated
Hikaru Fukui / Head of Investor Relations
E-mail: ir@sbc-holdings.com
In the US:
ICR LLC
Bill Zima / Managing Partner
Email: bill.zima@icrinc.com
Source: SBC Medical Group Holdings Incorporated
FAQ
What was SBC Medical Group's revenue growth in Q3 2024?
How much did SBC Medical's net income change in Q3 2024?
What is SBC Medical's current cash position as of Q3 2024?