Safe Harbor Financial Reports Financial Results for Third Quarter and Nine Months Ended September 30, 2024
Safe Harbor Financial (NASDAQ: SHFS) reported Q3 2024 financial results with net income of $0.4 million, compared to a net loss of $750,000 in Q3 2023. Revenue decreased to $3.5 million from $4.3 million year-over-year. Notable improvements include a 48% increase in Loan Interest Income to $1.3 million and a 13.2% reduction in Operating Expenses to $3.3 million. For the nine months ended September 30, 2024, the company achieved net income of $3.3 million versus a $19.8 million loss in 2023, while revenue declined to $11.6 million from $13.1 million.
Safe Harbor Financial (NASDAQ: SHFS) ha riportato i risultati finanziari del terzo trimestre del 2024, con un utile netto di 0,4 milioni di dollari, rispetto a una perdita netta di 750.000 dollari nel terzo trimestre del 2023. I ricavi sono diminuiti a 3,5 milioni di dollari rispetto ai 4,3 milioni dell'anno precedente. Tra i miglioramenti notevoli si segnala un aumento del 48% negli Interessi Attivi sui Prestiti a 1,3 milioni di dollari e una riduzione del 13,2% nelle Spese Operative a 3,3 milioni di dollari. Nei nove mesi terminati il 30 settembre 2024, l'azienda ha ottenuto un utile netto di 3,3 milioni di dollari rispetto a una perdita di 19,8 milioni di dollari nel 2023, mentre i ricavi sono scesi a 11,6 milioni di dollari dai 13,1 milioni precedenti.
Safe Harbor Financial (NASDAQ: SHFS) reportó los resultados financieros del tercer trimestre de 2024, con un ingreso neto de 0,4 millones de dólares, en comparación con una pérdida neta de 750,000 dólares en el tercer trimestre de 2023. Los ingresos disminuyeron a 3,5 millones de dólares desde 4,3 millones del año anterior. Entre las mejoras notables se incluye un aumento del 48% en Ingresos por Intereses de Préstamos a 1,3 millones de dólares y una reducción del 13,2% en Gastos Operativos a 3,3 millones de dólares. Durante los nueve meses que terminaron el 30 de septiembre de 2024, la empresa logró un ingreso neto de 3,3 millones de dólares frente a una pérdida de 19,8 millones de dólares en 2023, mientras que los ingresos cayeron a 11,6 millones de dólares desde 13,1 millones.
세이프 하버 파이낸셜 (NASDAQ: SHFS)는 2024년 3분기 재무 실적을 발표했으며, 순이익이 40만 달러로 2023년 3분기 75만 달러의 순손실과 비교되었습니다. 연간 기준으로 매출은 430만 달러에서 350만 달러로 감소했습니다. 주목할 만한 개선 사항으로는 대출이자 수익이 48% 증가하여 130만 달러에 달했으며, 운영비용이 13.2% 감소하여 330만 달러에 달했습니다. 2024년 9월 30일에 종료된 9개월 동안, 이 회사는 330만 달러의 순이익을 기록했으며, 2023년에는 1980만 달러의 손실을 기록했습니다. 반면 매출은 1310만 달러에서 1160만 달러로 감소했습니다.
Safe Harbor Financial (NASDAQ: SHFS) a annoncé ses résultats financiers du troisième trimestre 2024, avec un bénéfice net de 0,4 million de dollars, contre une perte nette de 750 000 dollars au troisième trimestre 2023. Les revenus ont diminué à 3,5 millions de dollars, contre 4,3 millions d'une année à l'autre. Parmi les améliorations notables, on compte une augmentation de 48 % des revenus d'intérêts sur les prêts à 1,3 million de dollars et une réduction de 13,2 % des frais d'exploitation à 3,3 millions de dollars. Pour les neuf mois se terminant le 30 septembre 2024, l'entreprise a enregistré un bénéfice net de 3,3 millions de dollars contre une perte de 19,8 millions de dollars en 2023, tandis que le chiffre d'affaires a chuté à 11,6 millions de dollars contre 13,1 millions.
Safe Harbor Financial (NASDAQ: SHFS) hat die finanziellen Ergebnisse für das 3. Quartal 2024 bekannt gegeben, mit einem Nettoeinkommen von 0,4 Millionen Dollar, verglichen mit einem Nettoverlust von 750.000 Dollar im 3. Quartal 2023. Der Umsatz sank auf 3,5 Millionen Dollar von 4,3 Millionen Dollar im Vorjahr. Zu den bemerkenswerten Verbesserungen gehört ein 48%iger Anstieg der Zinseinnahmen aus Krediten auf 1,3 Millionen Dollar sowie eine 13,2%ige Reduzierung der Betriebskosten auf 3,3 Millionen Dollar. Für die neun Monate bis zum 30. September 2024 erzielte das Unternehmen ein Nettoeinkommen von 3,3 Millionen Dollar im Vergleich zu einem Verlust von 19,8 Millionen Dollar im Jahr 2023, während der Umsatz auf 11,6 Millionen Dollar von 13,1 Millionen Dollar zurückging.
- Net income improved to $0.4 million in Q3 2024 from a $750,000 loss in Q3 2023
- Loan Interest Income grew 48% YoY in Q3 and 143.5% for nine months
- Operating Expenses reduced by 13.2% in Q3 and 66.4% for nine months
- Cash position improved to $5.9 million from $4.9 million at year-end 2023
- Revenue declined 18.6% to $3.5 million in Q3 2024 from $4.3 million in Q3 2023
- Nine-month revenue decreased 11.5% to $11.6 million from $13.1 million
- Adjusted EBITDA fell 27.4% to $0.76 million in Q3 2024 from $1.1 million in Q3 2023
Insights
Safe Harbor Financial shows notable improvements in Q3 2024, with a significant turnaround from a
Key positives include successful loan default recovery of
With
--Net Income increased to
--Loan Interest Income increased
--Operating Expenses decreased
GOLDEN, Colo., Nov. 12, 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 third quarter and nine months ended September 30, 2024.
Third Quarter 2024 Financial and Operational Summary
- Net Income increased to approximately
$0.4 million , compared to a net loss of approximately$750,000 in the same period of 2023; - Revenue was approximately
$3.5 million , compared to approximately$4.3 million for the third quarter of 2023; - Operating Expenses decreased to
$3.3 million , compared to$3.8 million in the third quarter of 2023; - Loan Interest Income increased
48.0% from approximately$900,000 in the third quarter of 2023 to approximately$1.3 million in the third quarter of 2024; - Adjusted EBITDA(1) decreased
27.4% to approximately$0.76 million , compared to approximately$1.1 million for the third quarter of 2023(1).
Nine-month 2024 Financial & Operational Summary
- Net Income increased to approximately
$3.3 million , compared to a net loss of approximately$19.8 million in the first nine months of 2023; - Revenue was approximately
$11.6 million , compared to approximately$13.1 million for the first nine months of 2023; - Operating Expenses decreased to approximately
$10.8 million , compared to approximately$32.1 million in the first nine months of 2023; - Loan Interest Income increased
143.5% from approximately$1.9 million in the first nine months of 2023 to approximately$4.8 million in the first nine months of 2024; - Adjusted EBITDA(1) increased
22.1% to approximately$2.8 million , compared to approximately$2.3 million for the first nine months 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.
"Throughout the third quarter of 2024, Safe Harbor Financial continued to make meaningful progress on our strategic priorities focused on innovation, operational excellence, and client service," said Sundie Seefried, Chief Executive Officer of Safe Harbor Financial. “During the third quarter of 2024, we delivered strong loan interest income growth of
“Subsequent to the quarter end, the Company originated an initial
Third Quarter 2024 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.
- On September 4, 2024, the Company announced it had secured key executive team members with strategic contract extensions.
Subsequent Operational Highlights
- On October 29, 2024, Safe Harbor announced it had originated a
$1.07 million secured credit facility for a Missouri cannabis operator.
Third Quarter 2024 Financial Results
For the third quarter ended September 30, 2024, total revenue was
Operating expenses for the third quarter 2024 decreased to approximately
- Compensation and employee benefits decreased in the three months ended September 30, 2024, compared to the three months ended September 30, 2023, as a result of stock-based compensation and the decrease in the headcount.
- Rent expenses decreased in the three months ended September 30, 2024, compared to the three months ended September 30, 2023, due to a reduction in the number of lease properties.
- (Benefit)/ Provision for credit losses increased in the three months ended September 30, 2024, compared to the three months ended September 30, 2023, due to an increase in loan portfolio amount.
- For the three months ended September 30, 2024, general and administrative expenses decreased across various categories including: i) approximately
$177,069 in investment hosting fees due to a reduction in investment income, and (ii) approximately$128,014 in amortization and depreciation due to a reduction in the gross value of intangible assets from impairment recorded in 2023.
Third quarter 2024 net income was approximately
First Nine Months 2024 Financial Results
For the nine-months ended September 30, 2024, total revenue was
First nine-months of 2024 operating expenses decreased to
- Compensation and employee benefits decreased in the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023, as a result of stock-based compensation and also related to a reduction in force.
- Rent expenses decreased in the nine months ended September 30, 2024, compared to the nine months ended September 30, 2023, due to reduction in the number of lease properties.
- (Benefit)/ Provision for credit losses increased in the nine months ended September 30, 2024, compared to the nine months ended September 30, 2023, due to an increase in loan portfolio amount.
- For the nine months ended September 30, 2024, general and administrative expenses decreased across various categories including: i) approximately
$ 604,080 in investment hosting fees due to a reduction in investment income, and ii) approximately$535,179 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 nine-months of 2024 was approximately
As of September 30, 2024, the Company had cash and cash equivalents of
For more information on the Company’s third quarter 2024 financial results, please refer to our Form 10-Q for the quarter ended September 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 | |||||||
September 30, 2024 (Unaudited) | December 31, 2023 | ||||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 5,861,475 | $ | 4,888,769 | |||
Accounts receivable – trade | 237,757 | 121,875 | |||||
Accounts receivable – related party | 966,643 | 2,095,320 | |||||
Prepaid expenses – current portion | 492,375 | 546,437 | |||||
Accrued interest receivable | 15,601 | 13,780 | |||||
Forward purchase receivable | 4,584,221 | - | |||||
Short-term loans receivable, net | 13,091 | 12,391 | |||||
Other current assets | - | 82,657 | |||||
Total Current Assets | $ | 12,171,163 | $ | 7,761,229 | |||
Long-term loans receivable, net | 374,429 | 381,463 | |||||
Property, plant and equipment, net | 5,151 | 84,220 | |||||
Operating lease right to use assets | 742,609 | 859,861 | |||||
Goodwill | 6,058,000 | 6,058,000 | |||||
Intangible assets, net | 3,249,459 | 3,721,745 | |||||
Deferred tax asset | 43,802,927 | 43,829,019 | |||||
Prepaid expenses – long term position | 450,000 | 562,500 | |||||
Forward purchase receivable | - | 4,584,221 | |||||
Security deposit | 19,333 | 18,651 | |||||
Total Assets | $ | 66,873,071 | $ | 67,860,909 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current Liabilities: | |||||||
Accounts payable | $ | 125,281 | $ | 217,392 | |||
Accounts payable-related party | 106,593 | 577,315 | |||||
Accrued expenses | 788,052 | 1,008,987 | |||||
Contract liabilities | 47,565 | 21,922 | |||||
Lease liabilities – current | 159,408 | 132,546 | |||||
Senior secured promissory note – current portion | 3,105,906 | 3,006,991 | |||||
Deferred consideration – current portion | 2,984,533 | 2,889,792 | |||||
Forward purchase derivative liability | 7,309,580 | - | |||||
Other current liabilities | 64,686 | 41,639 | |||||
Total Current Liabilities | $ | 14,691,604 | $ | 7,896,584 | |||
Warrant liabilities | 1,408,084 | 4,164,129 | |||||
Deferred consideration – long term portion | 388,000 | 810,000 | |||||
Forward purchase derivative liability | - | 7,309,580 | |||||
Senior secured promissory note—long term portion | 8,662,724 | 11,004,175 | |||||
Net deferred indemnified loan origination fees | 390,739 | 63,275 | |||||
Lease liabilities – long term | 753,800 | 875,447 | |||||
Indemnity liability | 1,225,660 | 1,382,408 | |||||
Total Liabilities | $ | 27,520,611 | $ | 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 September 30, 2024, and December 31, 2023, respectively | - | - | |||||
Class A common stock, $.0001 par value, 130,000,000 shares authorized, 55,673,327 and 54,563,372 issued and outstanding on September 30, 2024, and December 31, 2023, respectively | 5,569 | 5,458 | |||||
Additional paid in capital | 108,437,941 | 105,919,674 | |||||
Retained deficit | (69,091,050 | ) | (71,569,821 | ) | |||
Total Stockholders’ Equity | $ | 39,352,460 | $ | 34,355,311 | |||
Total Liabilities and Stockholders’ Equity | $ | 66,873,071 | $ | 67,860,909 |
SHF Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | |||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenue | $ | 3,482,630 | $ | 4,332,974 | $ | 11,570,964 | $ | 13,085,861 | |||||||
Operating Expenses | |||||||||||||||
Compensation and employee benefits | $ | 1,839,244 | $ | 2,069,910 | $ | 6,384,213 | $ | 8,269,761 | |||||||
General and administrative expenses | 929,406 | 1,482,792 | 2,915,390 | 4,874,255 | |||||||||||
Impairment of goodwill | - | - | - | 13,208,276 | |||||||||||
Impairment of finite-lived intangible assets | - | - | - | 3,680,463 | |||||||||||
Professional services | 463,452 | 361,804 | 1,428,129 | 1,431,785 | |||||||||||
Rent expense | 66,170 | 87,951 | 199,805 | 246,694 | |||||||||||
Provision (benefit) for credit losses | 7,449 | (200,932 | ) | (158,586 | ) | 377,614 | |||||||||
Total operating expenses | $ | 3,305,721 | $ | 3,801,525 | $ | 10,768,951 | $ | 32,088,848 | |||||||
Operating income/ (loss) | $ | 176,909 | $ | 531,449 | $ | 802,013 | $ | (19,002,987 | ) | ||||||
Other income /(expenses) | |||||||||||||||
Change in the fair value of deferred consideration | (68,811 | ) | (197,307 | ) | 327,259 | (581,315 | ) | ||||||||
Interest expense | (161,716 | ) | (159,533 | ) | (484,718 | ) | (963,464 | ) | |||||||
Change in fair value of warrant liabilities | 414,272 | (860,735 | ) | 2,756,045 | (417,798 | ) | |||||||||
Total other income/ (expenses) | $ | 183,745 | $ | (1,217,575 | ) | $ | 2,598,586 | $ | (1,962,577 | ) | |||||
Net income/ (loss) before income tax | 360,654 | (686,126 | ) | 3,400,599 | (20,965,564 | ) | |||||||||
Income tax benefit/ (expense), net | (6,837 | ) | (61,941 | ) | (55,579 | ) | 1,199,483 | ||||||||
Net income/ (loss) | $ | 353,817 | $ | (748,067 | ) | $ | 3,345,020 | $ | (19,766,081 | ) | |||||
Weighted average shares outstanding, basic | 55,501,354 | 49,257,988 | 55,382,066 | 38,725,273 | |||||||||||
Basic net income/ (loss) per share | $ | 0.01 | $ | (0.02 | ) | $ | 0.06 | $ | (0.51 | ) | |||||
Weighted average shares outstanding, diluted | 56,550,287 | 49,257,988 | 56,430,999 | 38,725,273 | |||||||||||
Diluted income / (loss) per share | $ | 0.01 | $ | (0.02 | ) | $ | 0.06 | $ | (0.51 | ) |
SHF Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited) | |||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2024 | |||||||||||||||||||||||||||
Preferred Stock | Class A Common Stock | Additional Paid-in | Retained | Total Shareholders’ | |||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | |||||||||||||||||||||
Balance, June 30, 2024 | 111 | - | 55,431,001 | $ | 5,545 | $ | 107,900,303 | $ | (69,444,867 | ) | $ | 38,460,981 | |||||||||||||||
Issuance of equity for marketing services | - | - | 242,326 | 24 | 149,976 | - | 150,000 | ||||||||||||||||||||
Restricted stock units (net of tax) | - | - | - | - | 33,127 | - | 33,127 | ||||||||||||||||||||
Stock compensation cost | - | - | - | - | 354,535 | - | 354,535 | ||||||||||||||||||||
Net income | - | - | - | - | - | 353,817 | 353,817 | ||||||||||||||||||||
Balance, September 30, 2024 | 111 | - | 55,673,327 | $ | 5,569 | $ | 108,437,941 | $ | (69,091,050 | ) | $ | 39,352,460 |
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 | |||||||||||||||||||||||||||
Preferred Stock | Class A Common Stock | Additional Paid-in | Retained | Total Shareholders’ | |||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Equity | |||||||||||||||||||||
Balance, June 30, 2023 | 4,221 | $ | - | 46,265,317 | $ | 4,627 | $ | 97,923,103 | $ | (70,577,990 | ) | $ | 27,349,740 | ||||||||||||||
Conversion of PIPE shares | (410 | ) | - | 328,000 | 33 | 358,717 | (358,750 | ) | - | ||||||||||||||||||
Stock option conversion | - | - | - | - | 388,559 | - | 388,559 | ||||||||||||||||||||
Restricted stock units | - | - | - | - | 33,735 | - | 33,735 | ||||||||||||||||||||
Net loss | - | - | - | - | - | (748,067 | ) | (748,067 | ) | ||||||||||||||||||
Balance, September 30, 2023 | 3,811 | $ | - | 46,593,317 | $ | 4,660 | $ | 98,704,114 | $ | (71,684,807 | ) | $ | 27,023,967 |
SHF Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited) | |||||||||||||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 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 | ) | - | ||||||||||||||||||
Issuance of equity for marketing services | - | - | 242,326 | 24 | 149,976 | - | 150,000 | ||||||||||||||||||||
Restricted stock units (net of tax) | - | - | 75,629 | 8 | 54,280 | - | 54,288 | ||||||||||||||||||||
Stock compensation cost | - | - | - | - | 1,447,841 | - | 1,447,841 | ||||||||||||||||||||
Net Income | - | - | - | - | - | 3,345,020 | 3,345,020 | ||||||||||||||||||||
Balance, September 30, 2024 | 111 | - | 55,673,327 | 5,569 | 108,437,941 | (69,091,050 | ) | 39,352,460 |
FOR THE NINE MONTHS ENDED SEPTEMBER 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 | (10,805 | ) | (1 | ) | 10,394,200 | 1,039 | 11,641,086 | (11,642,124 | ) | - | |||||||||||||||||
Stock option conversion | - | - | - | - | 1,707,763 | - | 1,707,763 | ||||||||||||||||||||
Restricted stock units | - | - | 1,266,228 | 127 | 1,243,446 | - | 1,243,573 | ||||||||||||||||||||
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 | - | - | - | - | - | (19,766,081 | ) | (19,766,081 | ) | ||||||||||||||||||
Balance, September 30, 2023 | 3,811 | $ | - | 46,593,317 | $ | 4,660 | $ | 98,704,114 | (71,684,807 | ) | $ | 27,023,967 |
SHF Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||
For the nine months ended September 30, | |||||||
2024 | 2023 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income/ (loss) | $ | 3,345,020 | $ | (19,766,081 | ) | ||
Adjustments to reconcile net income/ (loss) to net cash provided by/ (used in) operating activities: | |||||||
Depreciation and amortization expense | 551,356 | 1,086,535 | |||||
Marketing expense settled via equity | 25,000 | - | |||||
Stock compensation expense (net of RSU tax adjustment) | 1,502,129 | 2,951,336 | |||||
Amortization of net deferred indemnified loan origination fees | (75,135 | ) | - | ||||
Interest expense | - | 963,464 | |||||
(Benefit)/ provision for credit losses | (158,586 | ) | 377,614 | ||||
Lease expense | 22,467 | 110,273 | |||||
Impairment of goodwill | - | 13,208,276 | |||||
Impairment of finite-lived intangible assets | - | 3,680,463 | |||||
Deferred tax expense/(benefit), net | 36,562 | (1,199,483 | ) | ||||
Change in the fair value of deferred consideration | (327,259 | ) | 581,315 | ||||
Change in fair value of warrant | (2,756,045 | ) | 417,798 | ||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable – trade | (115,882 | ) | 10,858 | ||||
Accounts receivable – related party | 1,128,677 | 78,079 | |||||
Contract assets | - | 19,055 | |||||
Prepaid expenses | 291,562 | 84,478 | |||||
Accrued interest receivable | (1,824 | ) | (83,017 | ) | |||
Deferred underwriting payable | - | (550,000 | ) | ||||
Other current assets | 82,657 | 150,817 | |||||
Other current liabilities | 12,574 | 61,621 | |||||
Accounts payable | (92,114 | ) | (1,874,633 | ) | |||
Accounts payable – related party | (470,722 | ) | (43,105 | ) | |||
Accrued expenses | (220,930 | ) | (552,395 | ) | |||
Contract liabilities | 25,643 | 62,406 | |||||
Net deferred indemnified loan origination fees | 402,601 | - | |||||
Security deposit | (682 | ) | (706 | ) | |||
Net cash provided by (used in) operating activities | 3,207,069 | (225,032 | ) | ||||
CASH FLOWS PROVIDED BY INVESTING ACTIVITIES: | |||||||
Purchase of property and equipment | - | (208,434 | ) | ||||
Net repayment of loans | 8,173 | 991,914 | |||||
Net cash provided by investing activities | 8,173 | 783,480 | |||||
CASH FLOWS USED IN FINANCING ACTIVITIES: | |||||||
Repayment of senior secured promissory note | (2,242,536 | ) | - | ||||
Net cash used in financing activities | (2,242,536 | ) | - | ||||
Net increase in cash and cash equivalents | 972,706 | 558,449 | |||||
Cash and cash equivalents – beginning of period | 4,888,769 | 8,390,195 | |||||
Cash and cash equivalents – end of period | $ | 5,861,475 | $ | 8,948,644 | |||
Supplemental disclosure of cash flow information | |||||||
Interest paid | $ | 416,852 | $ | - | |||
Non-Cash transactions: | |||||||
Marketing expense settled via common stock | $ | 125,000 | $ | - | |||
Shares issued for the settlement of PCCU debt obligation | - | 38,406,408 | |||||
Cumulative effect from adoption of CECL | - | 581,321 | |||||
Interest payment on senior secured promissory note | - | 260,007 | |||||
Reversal of deferred underwriting cost | - | 900,500 | |||||
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 September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net (loss)/income | $ | 353,817 | $ | (748,067 | ) | $ | 3,345,020 | $ | (19,766,081 | ) | |||||
Interest expense | 161,716 | 159,533 | 484,718 | 950,179 | |||||||||||
Depreciation and amortization | 160,857 | 288,871 | 551,356 | 1,086,535 | |||||||||||
Taxes | 6,837 | 61,941 | 55,579 | (1,199,483 | ) | ||||||||||
EBITDA | $ | 683,227 | $ | (237,722 | ) | $ | 4,436,673 | $ | (18,915,565 | ) | |||||
Other adjustments – | |||||||||||||||
(Benefit)/ Provision for credit losses | 7,449 | (200,932 | ) | (158,586 | ) | 377,614 | |||||||||
Change in the fair value of warrants | (414,272 | ) | 860,735 | (2,756,045 | ) | 417,798 | |||||||||
Change in the fair value of deferred consideration | 68,811 | 197,307 | (327,259 | ) | 581,315 | ||||||||||
Stock based compensation | 387,662 | 422,294 | 1,551,923 | 2,951,336 | |||||||||||
Impairment of goodwill and finite-lived intangible assets | - | - | - | 16,888,739 | |||||||||||
Loan origination fees and costs | 31,408 | 11,431 | 78,581 | 12,178 | |||||||||||
Adjusted EBITDA | $ | 764,285 | $ | 1,053,113 | $ | 2,825,287 | $ | 2,313,415 |
For the three and nine months ended September 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 (referred to as “PCCU CAA”), 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 November 12, 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: | Tuesday, November 12, 2024 | |
Time: | 4:30 p.m. ET / 1:30 p.m. PT | |
Live webcast and replay: | https://edge.media-server.com/mmc/p/e4nodwhb | |
Participant Dial-In: | 646-307-1963 or 800-715-9871 (Toll Free) | |
Passcode: | 1606405 |
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 information contained in this press release may contain “forward-looking statements'' within the meaning of the Private Securities Litigation Reform Act of 1995. Statements other than statements of historical facts included herein may constitute forward-looking statements and are not guarantees of future performance or results and involve a number of risks and uncertainties. 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 Safe Harbor’s securities; the outcome of any legal proceedings that may be instituted against Safe Harbor; and other statements regarding Safe Harbor’s expectations, hopes, beliefs, intentions or strategies regarding the future. 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. Actual results may differ materially from those in the forward-looking statements as a result of a number of factors, including those described from time to time in Safe Harbor’s filings with the U.S. Securities and Exchange Commission. Safe Harbor undertakes no duty to update any forward-looking statement made herein. All forward-looking statements speak only as of the date of this press release.
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 was Safe Harbor Financial's (SHFS) net income for Q3 2024?
How much did SHFS's loan interest income grow in Q3 2024?