Safe Harbor Financial Reports Financial Results for Second Quarter and Six Months Ended June 30, 2024
SHF Holdings, operating as Safe Harbor Financial (NASDAQ: SHFS), reported its financial results for Q2 2024 and the first half of 2024. Net income for Q2 2024 increased to $0.9 million from a net loss of $17.6 million in Q2 2023, while revenue decreased to $4.0 million from $4.6 million. Adjusted EBITDA rose 14.5% year-over-year to $0.97 million. For the first six months of 2024, net income grew to $3.0 million from a net loss of $19.0 million in the same period of 2023. Revenue for the first half of 2024 decreased to $8.1 million from $8.8 million.
Operating expenses decreased significantly for both periods, mainly due to lower compensation, rent, and provision for credit losses. The company launched a Small Business Line of Credit Program and recouped a $3.1 million defaulted loan, enhancing its financial standing. Cash and cash equivalents increased by 25% to $6.1 million from December 2023.
SHF Holdings, operante come Safe Harbor Financial (NASDAQ: SHFS), ha riportato i risultati finanziari per il secondo trimestre del 2024 e il primo semestre del 2024. L'utile netto per il Q2 2024 è aumentato a 0,9 milioni di dollari rispetto a una perdita netta di 17,6 milioni di dollari nel Q2 2023, mentre i ricavi sono diminuiti a 4,0 milioni di dollari rispetto a 4,6 milioni di dollari. L'EBITDA rettificato è aumentato del 14,5% rispetto all'anno precedente, raggiungendo 0,97 milioni di dollari. Per i primi sei mesi del 2024, l'utile netto è cresciuto a 3,0 milioni di dollari rispetto a una perdita netta di 19,0 milioni di dollari nello stesso periodo del 2023. I ricavi per il primo semestre del 2024 sono diminuiti a 8,1 milioni di dollari rispetto a 8,8 milioni di dollari.
Le spese operative sono diminuite significativamente per entrambi i periodi, principalmente a causa di una minore compensazione, affitto e accantonamenti per perdite su crediti. L'azienda ha lanciato un Programma di Linea di Credito per piccole imprese e ha recuperato un prestito in default di 3,1 milioni di dollari, migliorando la propria situazione finanziaria. Cassa e equivalenti sono aumentati del 25% a 6,1 milioni di dollari rispetto a dicembre 2023.
SHF Holdings, operando como Safe Harbor Financial (NASDAQ: SHFS), informó sus resultados financieros para el segundo trimestre de 2024 y la primera mitad de 2024. La utilidad neta para el Q2 2024 aumentó a 0,9 millones de dólares desde una pérdida neta de 17,6 millones de dólares en el Q2 2023, mientras que los ingresos disminuyeron a 4,0 millones de dólares desde 4,6 millones de dólares. El EBITDA ajustado creció un 14,5% interanual, alcanzando 0,97 millones de dólares. Durante los primeros seis meses de 2024, la utilidad neta creció a 3,0 millones de dólares desde una pérdida neta de 19,0 millones de dólares en el mismo período de 2023. Los ingresos para la primera mitad de 2024 disminuyeron a 8,1 millones de dólares desde 8,8 millones de dólares.
Los gastos operativos disminuyeron significativamente en ambos períodos, principalmente debido a una menor compensación, alquiler y provisión para pérdidas crediticias. La compañía lanzó un Programa de Línea de Crédito para Pequeñas Empresas y recuperó un préstamo de 3,1 millones de dólares que había entrado en default, mejorando su posición financiera. El efectivo y equivalentes aumentaron un 25% a 6,1 millones de dólares desde diciembre de 2023.
SHF 홀딩스는 Safe Harbor Financial (NASDAQ: SHFS)로 운영되며 2024년 2분기와 2024년 상반기 재무 실적을 발표했습니다. 2024년 2분기 순이익은 90만 달러로 증가했으며, 이는 2023년 2분기의 1천760만 달러 손실에서 크게 개선된 것입니다. 그러나 수익은 460만 달러에서 400만 달러로 감소했습니다. 조정된 EBITDA는 전년 대비 14.5% 증가하여 97만 달러에 도달했습니다. 2024년 상반기 동안 순이익은 300만 달러로 증가했으며, 이는 2023년 같은 기간 중 1천900만 달러의 손실에서 크게 개선된 결과입니다. 2024년 상반기 수익은 880만 달러에서 810만 달러로 줄어들었습니다.
운영 경비는 두 기간 모두 크게 감소했으며, 이는 주로 낮은 보상, 임대료 및 신용 손실 충당금 때문입니다. 이 회사는 중소기업 신용 한도 프로그램을 출시했으며, 310만 달러의 부실 대출을 회수하여 재무 상태를 개선했습니다. 현금 및 현금 등가물은 2023년 12월 대비 25% 증가하여 610만 달러에 달했습니다.
SHF Holdings, opérant sous le nom de Safe Harbor Financial (NASDAQ: SHFS), a publié ses résultats financiers pour le deuxième trimestre 2024 et la première moitié de 2024. Le revenu net pour le deuxième trimestre 2024 a augmenté à 0,9 million de dollars, contre une perte nette de 17,6 millions de dollars au deuxième trimestre 2023, tandis que le chiffre d'affaires a diminué à 4,0 millions de dollars, contre 4,6 millions de dollars. L'EBITDA ajusté a augmenté de 14,5 % d'une année sur l'autre pour atteindre 0,97 million de dollars. Pour les six premiers mois de 2024, le revenu net a atteint 3,0 millions de dollars, contre une perte nette de 19,0 millions de dollars pour la même période en 2023. Le chiffre d'affaires pour le premier semestre 2024 a diminué à 8,1 millions de dollars, contre 8,8 millions de dollars.
Les charges d'exploitation ont diminué de manière significative pour les deux périodes, principalement en raison d'une baisse des rémunérations, des loyers et des provisions pour pertes de crédit. L'entreprise a lancé un programme de ligne de crédit pour les petites entreprises et a récupéré un prêt non remboursé de 3,1 millions de dollars, améliorant ainsi sa situation financière. La trésorerie et les équivalents de trésorerie ont augmenté de 25 % pour atteindre 6,1 millions de dollars depuis décembre 2023.
SHF Holdings, die unter Safe Harbor Financial (NASDAQ: SHFS) operiert, hat ihre finanziellen Ergebnisse für das zweite Quartal 2024 und die erste Hälfte 2024 veröffentlicht. Der Nettogewinn für das zweite Quartal 2024 stieg auf 0,9 Millionen Dollar, verglichen mit einem Nettoverlust von 17,6 Millionen Dollar im zweiten Quartal 2023, während der Umsatz auf 4,0 Millionen Dollar von 4,6 Millionen Dollar zurückging. Das bereinigte EBITDA erhöhte sich im Jahresvergleich um 14,5 % auf 0,97 Millionen Dollar. Für die ersten sechs Monate 2024 wuchs der Nettogewinn auf 3,0 Millionen Dollar, während im gleichen Zeitraum 2023 ein Nettoverlust von 19,0 Millionen Dollar verzeichnet wurde. Der Umsatz für die erste Hälfte des Jahres 2024 fiel auf 8,1 Millionen Dollar von 8,8 Millionen Dollar.
Die Betriebskosten sanken in beiden Zeiträumen erheblich, hauptsächlich aufgrund niedrigerer Vergütungen, Mieten und Rückstellungen für Kreditverluste. Das Unternehmen startete ein Programm für eine Kreditlinie für kleine Unternehmen und nahm einen ausgefallenen Kredit in Höhe von 3,1 Millionen Dollar zurück, womit sich die finanzielle Lage verbesserte. Der Cash-Bestand und die Zahlungsmittel erhöhten sich um 25 % auf 6,1 Millionen Dollar seit Dezember 2023.
- Net income for Q2 2024 increased to $0.9 million from a net loss of $17.6 million in Q2 2023.
- Net income for the first half of 2024 increased to $3.0 million from a net loss of $19.0 million in the same period of 2023.
- Operating expenses for Q2 2024 decreased to $3.7 million from $22.5 million in Q2 2023.
- Operating expenses for the first half of 2024 decreased to $7.5 million from $28.3 million in the same period of 2023.
- Cash and cash equivalents increased by 25% to $6.1 million from December 2023.
- Adjusted EBITDA for Q2 2024 rose 14.5% year-over-year to $0.97 million.
- Revenue for Q2 2024 decreased to $4.0 million from $4.6 million in Q2 2023.
- Revenue for the first half of 2024 decreased to $8.1 million from $8.8 million in the same period of 2023.
Insights
The Q2 2024 results for Safe Harbor Financial show significant improvement in profitability and operational efficiency. The company reported net income of
The company's focus on higher-margin products and streamlining operations has paid off, with gross margins expanding significantly. The launch of a new Small Business Line of Credit Program demonstrates Safe Harbor's commitment to diversifying income sources and addressing market demand. The successful recovery of a
While revenue decreased slightly to
Safe Harbor Financial's Q2 results reflect positive trends in the regulated cannabis financial services sector. The company's success in growing its loan portfolio and improving profitability suggests increasing demand for financial services in the cannabis industry. The launch of the Small Business Line of Credit Program is particularly noteworthy, as it addresses a critical need for capital among small and mid-sized cannabis businesses.
The partnership with BIPOCann to empower minority-owned cannabis businesses aligns with industry-wide efforts to promote diversity and could potentially open up new market segments. The successful recovery of a defaulted loan demonstrates the resilience of well-managed cannabis lending operations, which could attract more institutional investors to the sector.
However, the slight decrease in overall revenue indicates ongoing challenges in the cannabis banking landscape, possibly due to regulatory uncertainties or market saturation in certain areas. The company's ability to improve profitability despite this suggests a maturing business model that could be well-positioned for future growth as the cannabis industry continues to evolve and expand.
--Net Income increased to
--Loan Interest Income increased
--Excluding impairment expense in 2023, Operating Expenses decreased
--Cash and cash equivalents increased
GOLDEN, Colo., Aug. 14, 2024 (GLOBE NEWSWIRE) -- SHF Holdings, Inc., d/b/a/ Safe Harbor Financial (“Safe Harbor” or the “Company”) (NASDAQ: SHFS), a leader in facilitating financial services and credit facilities to the regulated cannabis industry, announced today its financial results for the second quarter and six months ended June 30, 2024.
Second Quarter 2024 Financial and Operational Summary
- Net Income increased to approximately
$0.9 million , compared to a net loss of approximately$17.6 million in the same period of 2023; - Revenue was approximately
$4.0 million , compared to approximately$4.6 million for the second quarter of 2023; - Operating Expenses decreased to
$3.7 million , compared to$22.5 million in the second quarter of 2023; - Adjusted EBITDA(1) increased
14.5% to approximately$0.97 million , compared to approximately$850,000 for the second quarter of 2023(1).
Six-month 2024 Financial & Operational Summary
- Net Income increased to approximately
$3.0 million , compared to a net loss of approximately$19.0 million in the first half of 2023; - Revenue was approximately
$8.1 million , compared to approximately$8.8 million for the first half of 2023; - Operating Expenses decreased to approximately
$7.5 million , compared to approximately$28.3 million in the first half of 2023; - Adjusted EBITDA(1) increased
63.5% to approximately$2.06 million , compared to approximately$1.26 million for the first half of 2023(1).
(1) Adjusted EBITDA is a non-GAAP financial metric. A reconciliation of non-GAAP to GAAP measures is included below in this earnings release.
“During the quarter, we experienced strength across our business, as well as operated more efficiently, both of which contributed meaningfully to our strong results,” said Sundie Seefried, Chief Executive Officer of Safe Harbor Financial. “A major contributor to our favorable results was our lending platform, which posted record quarterly loan income of approximately
“During the second quarter we launched our Small Business Line of Credit Program, exemplifying our commitment to supporting the capital requirements of the cannabis industry, addressing the growing demand from small and mid-sized cannabis businesses, and diversifying our income sources. We also recently recouped the entire principal from a
Second Quarter 2024 Operational Highlights
- On April 15, 2024, the Company appointed CEO Sundie Seefried to the Board of Directors.
- On June 5, 2024, Safe Harbor announced a new small business line of credit program with the origination of three new lines of credit.
Subsequent Operational Highlights
- On July 9, 2024, the Company announced it successfully exited a
$3.1 million loan in default, collecting100% of principal, as well as over$200,000 in accrued interest. - On July 25, 2024, Safe Harbor announced it was teaming up with BIPOCann to empower minority-owned cannabis businesses.
Second Quarter 2024 Financial Results
For the second quarter ended June 30, 2024, total revenue was
Operating expenses for the second quarter 2024 decreased to
- Compensation and employee benefits decreased in the three months ended June 30, 2024, compared to compared to Q2 2023 due to a reduction in stock-based compensation and a decrease in the headcount.
- Rent expenses decreased in the second quarter of 2024 compared to the second quarter of 2023 due to reduction in the number of lease properties.
- Provision for credit losses decreased in the three months ended June 30, 2024 to a benefit for this expense item compared to and expense in the three months ended June 30, 2023 due to a decrease in the loan loss rate.
- For the quarter ended June 30, 2024, general and administrative expenses decreased across various categories including: i) approximately
$345,271 in investment hosting fees due to a reduction in investment income, and (ii) approximately$206,560 in amortization and depreciation due to the reduction in the gross value of intangible assets from impairment recorded in 2023. - The Company incurred significant impairment charges to goodwill and long-lived intangible assets in the second quarter of 2023. Removing these one-time, non-cash expenses, operating expenses for the comparable prior year quarter were
$5.6 million .
Second quarter 2024 net income was approximately
First Six Months 2024 Financial Results
For the six-months ended June 30, 2024, total revenue decreased to
First six-months of 2024 operating expenses decreased to
- Compensation and employee benefits decreased in the six-month period ended June 30, 2024 compared to the six month period ended June 30, 2023 on account of stock-based compensation and also the decrease in the headcount.
- Rent expenses decreased in the six months ended June 30, 2024, compared to the six months ended June 30, 2023, due to reduction in the number of lease properties.
- (Benefit)/ Provision for credit losses decreased in the six months ended June 30, 2024, compared to the six months ended June 30, 2023, due to a decrease in the estimated loss rate.
- For the six months of 2024, general and administrative expenses decreased across various categories including: i) approximately
$632,675 in investment hosting fees due to a reduction in investment income and ii) approximately$407,165 in amortization and depreciation due to the reduction in the gross value of intangible assets from impairment recorded in 2023.
Net income for the first six-months of 2024 was approximately
As of June 30, 2024, the Company had cash and cash equivalents of
For more information on the Company’s second quarter 2024 financial results, please refer to our Form 10-Q for the quarter ended June 30, 2024 filed with the U.S. Securities & Exchange Commission (the “SEC”) and accessible at www.sec.gov.
SHF Holdings, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2024 (Unaudited) | December 31, 2023 | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 6,111,982 | $ | 4,888,769 | ||||
Accounts receivable – trade | 302,749 | 121,875 | ||||||
Accounts receivable – related party | 1,003,251 | 2,095,320 | ||||||
Prepaid expenses – current portion | 378,102 | 546,437 | ||||||
Accrued interest receivable | 23,250 | 13,780 | ||||||
Short-term loans receivable, net | 12,853 | 12,391 | ||||||
Other current assets | - | 82,657 | ||||||
Total Current Assets | $ | 7,832,187 | $ | 7,761,229 | ||||
Long-term loans receivable, net | 376,809 | 381,463 | ||||||
Property, plant and equipment, net | 7,430 | 84,220 | ||||||
Operating lease right to use assets | 781,693 | 859,861 | ||||||
Goodwill | 6,058,000 | 6,058,000 | ||||||
Intangible assets, net | 3,408,036 | 3,721,745 | ||||||
Deferred tax asset | 43,793,536 | 43,829,019 | ||||||
Prepaid expenses – long term position | 487,500 | 562,500 | ||||||
Forward purchase receivable | 4,584,221 | 4,584,221 | ||||||
Security deposit | 19,102 | 18,651 | ||||||
Total Assets | $ | 67,348,514 | $ | 67,860,909 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current Liabilities: | ||||||||
Accounts payable | $ | 154,445 | $ | 217,392 | ||||
Accounts payable-related party | 103,258 | 577,315 | ||||||
Accrued expenses | 949,686 | 1,008,987 | ||||||
Contract liabilities | 66,795 | 21,922 | ||||||
Lease liabilities – current | 153,357 | 132,546 | ||||||
Senior secured promissory note – current portion | 3,072,871 | 3,006,991 | ||||||
Deferred consideration – current portion | 2,952,722 | 2,889,792 | ||||||
Other current liabilities | 77,315 | 41,639 | ||||||
Total Current Liabilities | $ | 7,530,449 | $ | 7,896,584 | ||||
Warrant liabilities | 1,822,356 | 4,164,129 | ||||||
Deferred consideration – long term portion | 351,000 | 810,000 | ||||||
Forward purchase derivative liability | 7,309,580 | 7,309,580 | ||||||
Senior secured promissory note—long term portion | 9,450,788 | 11,004,175 | ||||||
Net deferred indemnified loan origination fees | 410,035 | 63,275 | ||||||
Lease liabilities – long term | 795,062 | 875,447 | ||||||
Indemnity liability | 1,218,263 | 1,382,408 | ||||||
Total Liabilities | $ | 28,887,533 | $ | 33,505,598 | ||||
Commitment and Contingencies (Note 13) | ||||||||
Stockholders’ Equity | ||||||||
Convertible preferred stock, $.0001 par value, 1,250,000 shares authorized, 111 and 1,101 shares issued and outstanding on June 30, 2024, and December 31, 2023, respectively | - | - | ||||||
Class A common stock, $.0001 par value, 130,000,000 shares authorized, 55,431,001 and 54,563,372 issued and outstanding on June 30, 2024, and December 31, 2023, respectively | 5,545 | 5,458 | ||||||
Additional paid in capital | 107,900,303 | 105,919,674 | ||||||
Retained deficit | (69,444,867 | ) | (71,569,821 | ) | ||||
Total Stockholders’ Equity | $ | 38,460,981 | $ | 34,355,311 | ||||
Total Liabilities and Stockholders’ Equity | $ | 67,348,514 | $ | 67,860,909 | ||||
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
SHF Holdings, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenue | $ | 4,037,535 | $ | 4,572,508 | $ | 8,088,334 | $ | 8,752,887 | ||||||||
Operating Expenses | ||||||||||||||||
Compensation and employee benefits | $ | 2,264,931 | $ | 2,540,331 | $ | 4,544,969 | $ | 6,199,851 | ||||||||
General and administrative expenses | 1,001,764 | 1,852,589 | 1,985,984 | 3,391,463 | ||||||||||||
Impairment of goodwill | - | 13,208,276 | - | 13,208,276 | ||||||||||||
Impairment of finite-lived intangible assets | - | 3,680,463 | - | 3,680,463 | ||||||||||||
Professional services | 503,727 | 620,735 | 964,677 | 1,069,981 | ||||||||||||
Rent expense | 64,198 | 71,001 | 133,635 | 158,743 | ||||||||||||
Provision (benefit) for credit losses | (97,248 | ) | 511,880 | (166,035 | ) | 578,546 | ||||||||||
Total operating expenses | $ | 3,737,372 | $ | 22,485,275 | $ | 7,463,230 | $ | 28,287,323 | ||||||||
Operating income/ (loss) | $ | 300,163 | $ | (17,912,767 | ) | $ | 625,104 | $ | (19,534,436 | ) | ||||||
Other income /(expenses) | ||||||||||||||||
Change in the fair value of deferred consideration | 211,535 | (193,065 | ) | 396,070 | (384,008 | ) | ||||||||||
Interest expense | (168,830 | ) | (160,671 | ) | (323,002 | ) | (803,931 | ) | ||||||||
Change in fair value of warrant liabilities | 1,086,286 | 9,789 | 2,341,773 | 442,937 | ||||||||||||
Total other income/ (expenses) | $ | 1,128,991 | $ | (343,947 | ) | $ | 2,414,841 | $ | (745,002 | ) | ||||||
Net income/ (loss) before income tax | 1,429,154 | (18,256,714 | ) | 3,039,945 | (20,279,438 | ) | ||||||||||
Income tax benefit/ (expense), net | (487,627 | ) | 652,147 | (48,742 | ) | 1,261,424 | ||||||||||
Net income/ (loss) | $ | 941,527 | $ | (17,604,567 | ) | $ | 2,991,203 | $ | (19,018,014 | ) | ||||||
Weighted average shares outstanding, basic | 55,431,001 | 43,859,305 | 55,321,711 | 34,815,264 | ||||||||||||
Basic net income/ (loss) per share | $ | 0.02 | $ | (0.40 | ) | $ | 0.05 | $ | (0.55 | ) | ||||||
Weighted average shares outstanding, diluted | 56,485,467 | 43,859,305 | 56,376,177 | 34,815,264 | ||||||||||||
Diluted income / (loss) per share | $ | 0.02 | $ | (0.40 | ) | $ | 0.05 | $ | (0.55 | ) | ||||||
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
SHF Holdings, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
FOR THE THREE MONTHS ENDED JUNE 30, 2024
Preferred Stock | Class A Common Stock | Additional Paid-in | Retained | Total Shareholders’ | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
Balance, March 31, 2024 | 111 | $ | - | 55,431,001 | $ | 5,545 | $ | 107,348,166 | $ | (70,386,394 | ) | $ | 36,967,317 | |||||||||||||||
Conversion of PIPE shares | - | - | - | - | - | - | - | |||||||||||||||||||||
Restricted stock units (net of tax) | - | - | - | - | 35,478 | - | 35,478 | |||||||||||||||||||||
Stock compensation cost | - | - | - | - | 516,659 | - | 516,659 | |||||||||||||||||||||
Net Income | - | - | - | - | - | 941,527 | 941,527 | |||||||||||||||||||||
Balance, June 30, 2024 | 111 | - | 55,431,001 | $ | 5,545 | $ | 107,900,303 | $ | (69,444,867 | ) | $ | 38,460,981 | ||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, 2023
Preferred Stock | Class A Common Stock | Additional Paid-in | Retained | Total Shareholders’ | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
Balance, March 31, 2023 | 10,896 | $ | 1 | 40,288,817 | $ | 4,029 | $ | 90,687,265 | $ | (46,695,249 | ) | $ | 43,996,046 | |||||||||||||||
Conversion of PIPE shares | (6,675 | ) | (1 | ) | 5,340,000 | 534 | 6,277,642 | (6,278,174 | ) | - | ||||||||||||||||||
Stock option conversion | - | - | - | - | 605,953 | - | 605,953 | |||||||||||||||||||||
Restricted stock units | - | - | 636,500 | 64 | 352,244 | - | 352,308 | |||||||||||||||||||||
Net loss | - | - | - | - | - | (17,604,567 | ) | (17,604,567 | ) | |||||||||||||||||||
Balance, June 30, 2023 | 4,221 | $ | 46,265,317 | $ | 4,627 | $ | 97,923,103 | $ | (70,577,990 | ) | $ | 27,349,740 | ||||||||||||||||
SHF Holdings, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
FOR THE SIX MONTHS ENDED JUNE 30, 2024
Preferred Stock | Class A Common Stock | Additional Paid-in | Retained | Total Shareholders’ | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
Balance, December 31, 2023 | 1,101 | $ | - | 54,563,372 | $ | 5,458 | $ | 105,919,674 | $ | (71,569,821 | ) | $ | 34,355,311 | |||||||||||||||
Conversion of PIPE shares | (990 | ) | - | 792,000 | 79 | 866,170 | (866,249 | ) | - | |||||||||||||||||||
Restricted stock units (net of tax) | - | - | 75,629 | 8 | 21,153 | - | 21,161 | |||||||||||||||||||||
Stock compensation cost | - | - | - | - | 1,093,306 | - | 1,093,306 | |||||||||||||||||||||
Net Income | - | - | - | - | - | 2,991,203 | 2,991,203 | |||||||||||||||||||||
Balance, June 30, 2024 | 111 | - | 55,431,001 | 5,545 | 107,900,303 | (69,444,867 | ) | 38,460,981 | ||||||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE 30, 2023
Preferred Stock | Class A Common Stock | Additional Paid-in | Retained | Total Shareholders’ | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
Balance, December 31, 2022 | 14,616 | $ | 1 | 23,732,889 | $ | 2,374 | $ | 44,806,031 | $ | (39,695,281 | ) | $ | 5,113,125 | |||||||||||||||
Cumulative effect from adoption of CECL | - | - | - | - | - | (581,321 | ) | (581,321 | ) | |||||||||||||||||||
Conversion of PIPE shares | (10,395 | ) | (1 | ) | 10,066,200 | 1,006 | 11,282,369 | (11,283,374 | ) | - | ||||||||||||||||||
Stock option conversion | - | - | - | - | 1,319,204 | - | 1,319,204 | |||||||||||||||||||||
Restricted stock units | - | - | 1,266,228 | 127 | 1,209,711 | - | 1,209,838 | |||||||||||||||||||||
Reversal of deferred underwriting cost | - | - | - | - | 900,500 | - | 900,500 | |||||||||||||||||||||
Issuance of shares to PCCU (net of tax) | - | - | 11,200,000 | 1,120 | 38,405,288 | - | 38,406,408 | |||||||||||||||||||||
Net loss | - | - | - | - | - | (19,018,014 | ) | (19,018,014 | ) | |||||||||||||||||||
Balance, June 30, 2023 | 4,221 | $ | - | 46,265,317 | $ | 4,627 | $ | 97,923,103 | $ | (70,577,990 | ) | $ | 27,349,740 | |||||||||||||||
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
SHF Holdings, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the six months ended June 30, | ||||||||
2024 | 2023 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income/ (loss) | $ | 2,991,203 | $ | (19,018,014 | ) | |||
Adjustments to reconcile net income/ (loss) to net cash provided by/ (used in) operating activities: | ||||||||
Depreciation and amortization expense | 390,499 | 797,664 | ||||||
Stock compensation expense (net of RSU tax adjustment) | 1,114,467 | 2,529,042 | ||||||
Amortization of net deferred indemnified loan origination fees | (55,842 | ) | (27,923 | ) | ||||
Interest expense | - | 803,931 | ||||||
(Benefit)/ provision for credit losses | (166,035 | ) | 578,546 | |||||
Lease expense | 18,594 | 107,943 | ||||||
Impairment of goodwill | - | 13,208,276 | ||||||
Impairment of finite-lived intangible assets | - | 3,680,463 | ||||||
Deferred tax expense/(benefit), net | 45,953 | (1,261,424 | ) | |||||
Change in the fair value of deferred consideration | (396,070 | ) | 384,008 | |||||
Change in fair value of warrant | (2,341,773 | ) | (442,937 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable – trade | (180,874 | ) | (113,122 | ) | ||||
Accounts receivable – related party | 1,092,069 | 89,372 | ||||||
Contract assets | - | 19,190 | ||||||
Prepaid expenses | 243,335 | 78,045 | ||||||
Accrued interest receivable | (9,469 | ) | 3,036 | |||||
Deferred underwriting payable | - | (550,000 | ) | |||||
Other current assets | 82,657 | 150,817 | ||||||
Other current liabilities | 25,203 | - | ||||||
Accounts payable | (62,950 | ) | (1,597,740 | ) | ||||
Accounts payable – related party | (474,057 | ) | (6,342 | ) | ||||
Accrued expenses | (59,296 | ) | (440,503 | ) | ||||
Contract liabilities | 44,873 | 59,386 | ||||||
Net deferred indemnified loan origination fees | 402,601 | 8,500 | ||||||
Security deposit | (451 | ) | (5,000 | ) | ||||
Net cash provided by (used in) operating activities | 2,704,637 | (964,786 | ) | |||||
CASH FLOWS PROVIDED BY INVESTING ACTIVITIES: | ||||||||
Purchase of property and equipment | - | (208,434 | ) | |||||
Net repayment of loans | 6,083 | 1,022,120 | ||||||
Net cash provided by investing activities | 6,083 | 813,686 | ||||||
CASH FLOWS USED IN FINANCING ACTIVITIES: | ||||||||
Repayment of senior secured promissory note | (1,487,507 | ) | - | |||||
Net cash used in financing activities | (1,487,507 | ) | - | |||||
Net increase in cash and cash equivalents | 1,223,213 | (151,100 | ) | |||||
Cash and cash equivalents – beginning of period | 4,888,769 | 8,390,195 | ||||||
Cash and cash equivalents – end of period | $ | 6,111,982 | $ | 8,239,095 | ||||
Supplemental disclosure of cash flow information | ||||||||
Interest paid | $ | 325,327 | $ | 104,678 | ||||
Non-Cash transactions: | ||||||||
Shares issued for the settlement of PCCU debt obligation | $ | - | $ | 38,406,408 | ||||
Cumulative effect from adoption of CECL | - | 581,321 | ||||||
Reversal of deferred underwriting cost | - | 900,500 | ||||||
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
Reconciliation of Net income (loss) to non-GAAP EBITDA and Adjusted EBITDA
(Unaudited)
Safe Harbor Financial discloses EBITDA and Adjusted EBITDA, both of which are non-GAAP financial measures and are calculated as net income before taxes and depreciation and amortization expense in the case of EBITDA and further adjusted to exclude non-cash, unusual and/or infrequent costs in the case of Adjusted EBITDA. Management of the Company uses this information in evaluating period over period performance because it believes that EBITDA and Adjusted EBITDA present important metrics regarding the Company’s ongoing operating performance. Investors should consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP.
A reconciliation of net income to non-GAAP EBITDA and Adjusted EBITDA is as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Net (loss)/income | $ | 941,527 | $ | (17,604,567 | ) | $ | 2,991,203 | $ | (19,018,014 | ) | ||||||
Interest expense | 168,830 | 160,671 | 323,002 | 803,931 | ||||||||||||
Depreciation and amortization | 194,790 | 401,350 | 390,499 | 797,664 | ||||||||||||
Taxes | 487,627 | (652,147 | ) | 48,742 | (1,261,424 | ) | ||||||||||
EBITDA | $ | 1,792,774 | $ | (17,694,693 | ) | $ | 3,753,446 | $ | (18,677,843 | ) | ||||||
Other adjustments – | ||||||||||||||||
(Benefit)/ Provision for credit losses | (97,248 | ) | 511,880 | (166,035 | ) | 578,546 | ||||||||||
Change in the fair value of warrants | (1,086,286 | ) | (9,789 | ) | (2,341,773 | ) | (442,937 | ) | ||||||||
Change in the fair value of deferred consideration | (211,535 | ) | 193,065 | (396,070 | ) | 384,008 | ||||||||||
Stock based compensation | 552,137 | 958,260 | 1,164,261 | 2,529,042 | ||||||||||||
Impairment of goodwill and finite-lived intangible assets | - | 16,888,739 | - | 16,888,739 | ||||||||||||
Loan origination fees and costs | 23,800 | 2,922 | 47,173 | 747 | ||||||||||||
Adjusted EBITDA | $ | 973,642 | $ | 850,384 | $ | 2,061,002 | $ | 1,260,302 | ||||||||
For the period six months and three months ended June 30, 2024, our EBITDA income improved primarily as a result of decrease in General and Administrative expenses. This reduction was driven by lower investment hosting fees, decreased amortization and depreciation expenses, and reduced business insurance costs. Additionally, there were decreases in compensation, employee benefits, marketing expenses, and other insurance costs. These factors contributing to our financial performance are further discussed in the “Discussion of our Results of Operations” section below. Other adjustments include estimated future credit losses not yet realized, including amounts indemnified to PCCU for loans funded by them. The Company has entered into a Commercial Alliance Agreement with PCCU, pursuant to which the Company agreed to indemnify PCCU for claims associated with CRB activities including any loan default related losses for loans funded by PCCU. Deferred loan origination fees and costs represent the change in net deferred loan origination fees and costs. When included with a new loan origination, we receive an upfront loan origination fee in conjunction with new loans funded by our financial institution partners and incur costs associated with originating a specific loan. For accounting purposes, the cash received for loan origination fees and costs is initially deferred and recognized as interest income utilizing the interest method.
Conference Call Details:
The Company’s Chief Executive Officer, Sundie Seefried, and Chief Financial Officer, Jim Dennedy, will host a conference call and webcast at 4:30 pm ET / 1:30 pm PT on August 14, 2024, to discuss the Company's financial results and provide investors with key business highlights.
For those interested in listening in to the conference call, please dial in and ask to join the Safe Harbor Financial call.
Date: | Wednesday, August 14, 2024 | |
Time: | 4:30 p.m. ET / 1:30 p.m. PT | |
Live webcast and replay: | https://edge.media-server.com/mmc/p/d2eee4n4 | |
Participant Dial-In: | 646-307-1963 or 800-715-9871 (Toll Free) | |
Passcode: | 9502925 | |
About Safe Harbor
Safe Harbor is among the first service providers to offer compliance, monitoring and validation services to financial institutions, providing traditional banking services to cannabis, hemp, CBD, and ancillary operators, making communities safer, driving growth in local economies, and fostering long-term partnerships. Safe Harbor, through its financial institution clients, implements high standards of accountability, transparency, monitoring, reporting and risk mitigation measures while meeting Bank Secrecy Act obligations in line with FinCEN guidance on cannabis-related businesses. Over the past eight years, Safe Harbor has facilitated more than
Cautionary Statement Regarding Forward-Looking Statements
Certain statements contained in this press release constitute “forward-looking statements'' within the meaning of federal securities laws. Forward-looking statements may include, but are not limited to, statements with respect to trends in the cannabis industry, including proposed changes in U.S and state laws, rules, regulations and guidance relating to Safe Harbor’s services; Safe Harbor’s growth prospects and Safe Harbor’s market size; Safe Harbor’s projected financial and operational performance, including relative to its competitors and historical performance; new product and service offerings Safe Harbor may introduce in the future; the impact volatility in the capital markets, which may adversely affect the price of the Company’s securities; the outcome of any legal proceedings that may be instituted against Safe Harbor; other statements regarding Safe Harbor’s expectations, hopes, beliefs, intentions or strategies regarding the future; and the other risk factors discussed in Safe Harbor’s filings from time to time with the Securities and Exchange Commission. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “outlook,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “would,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject, are subject to risks and uncertainties. These forward-looking statements involve a number of risks and uncertainties (some of which are beyond the control of Safe Harbor), and other assumptions, that may cause the actual results or performance to be materially different from those expressed or implied by these forward-looking statements.
Contact Information
Safe Harbor Media
Nick Callaio, Marketing Manager
720.951.0619
Nick@SHFinancial.org
Safe Harbor Investor Relations
ir@SHFinancial.org
KCSA Strategic Communications
Phil Carlson
safeharbor@kcsa.com
FAQ
What were Safe Harbor Financial's Q2 2024 net income results?
How much did Safe Harbor Financial’s Q2 2024 revenue decrease?
What was Safe Harbor Financial’s adjusted EBITDA for Q2 2024?
What are Safe Harbor Financial's cash and cash equivalents as of June 30, 2024?