Exhibit 99.1

 

Live Ventures Announces Fiscal Second Quarter 2022

Financial Results

 

LAS VEGAS, May 11, 2022 -- Live Ventures Incorporated (Nasdaq: LIVE), (“Live Ventures” or the “Company”), a diversified holding company, today announced financial results for its fiscal second quarter ended March 31, 2022.

 

Second Quarter FY 2022 Key Highlights:

 

Revenue of $69.7 million decreased 1.7% as compared with the prior year period
Net income of $15.4 million and diluted earnings per share (“EPS”) of $4.84 increased 75.8% and 82.0%, respectively, as compared with the prior year period
Adjusted EBITDA¹ of $10.3 million decreased 23.0% as compared with the prior year period
ApplianceSmart exited bankruptcy resulting in an $11.4 million gain on bankruptcy settlement
Repurchased 65,668 shares of common stock at an average price of $31.72 per share
Capital structure simplified as a result of stockholder conversion of the Company’s Series B preferred stock into shares of common stock
Total assets of $225.3 million increased 6.4% as compared with September 30, 2021
Approximately $38.0 million of cash and availability under our credit facilities

 

“We are pleased with our second quarter financial results given the inflationary pressures during the quarter,” Jon Isaac, President and CEO of Live Ventures, commented. “Additionally, in the same period last year, our retail segment’s strong revenues were driven by the U.S. Government’s stimulus payments, which we did not have this year.”

Mr. Isaac continued, “We remain confident in our businesses’ long-term outlook and will continue executing our strategic plan to maximize stockholder value. Along those lines, we took the opportunity to repurchase 65,668 shares during the quarter, or approximately 2% of our diluted common shares.”

During the second quarter, the Company’s capital structure was simplified by the conversion of its Series B convertible preferred stock into shares of the Company’s common stock. The conversion had no impact on the fully diluted share count and there is no longer any Series B preferred stock outstanding.

 

1

 


Second Quarter FY 2022 Financial Summary (in thousands except per share amounts)

 

 

During the three months ended March 31,

 

2022

 

2021

 

% Change

Revenue

 $ 69,706

 

 $ 70,890

 

-1.7%

Operating Income

 $ 8,449

 

 $ 11,125

 

-24.1%

Net income

 $ 15,358

 

 $ 8,734

 

75.8%

Diluted earnings per share

 $ 4.84

 

 $ 2.66

 

82.0%

 

Second quarter 2022 revenue of $69.7 million decreased 1.7%, primarily due to decreased revenue of $3.3 million in the retail segment as a result of the impact of additional U.S. Government stimulus payments during the prior year’s second quarter that allowed for more discretionary consumer spending in that period at Vintage Stock locations.

 

Operating income of $8.4 million for the second quarter of 2022 decreased 24.1%, as compared with the prior year period, primarily due to increases in raw material costs as a result of inflationary pressures, increased employee compensation, and other operating expenses that were higher in the current quarter as compared with the second quarter of 2021 which were lower due to the pandemic.

 

Net income of $15.4 million and diluted EPS of $4.84 for the three months ended March 31, 2022 increased 75.8% and 82.0%, respectively, as compared with the prior year period. Net income includes approximately $11.4 million or $3.58 per diluted share for a gain on bankruptcy settlement in the current period and approximately $2.5 million or $0.76 per diluted share for a gain on bankruptcy settlement and a gain on payroll protection program loan forgiveness in the prior period.

 

Adjusted EBITDA of $10.3 million decreased by approximately $3.1 million, or 23.0%, for the second quarter 2022, as compared to the prior year period. The decrease is primarily due to decreases in revenue and increases in SG&A expenses.

 

As of March 31, 2022, the Company had total cash availability of $38.0 million, consisting of cash on hand of $6.2 million and cash availability under its various lines of credit of $31.8 million, and total assets of $225.3 million. Stockholders’ equity was $94.9 million as of March 31, 2022.

 

 

 

 

2

 


Second Quarter FY 2022 Segment Results (in thousands)

 

 

During the three months ended March 31,

 

2022

 

2021

 

% Change

Revenue

 

 

 

 

 

Retail

 $ 20,741

 

 $ 24,003

 

-13.6%

Flooring Manufacturing

          32,772

 

          32,972

 

-0.6%

Steel Manufacturing

          14,027

 

          13,793

 

1.7%

Corporate & other

            2,166

 

               122

 

1675.4%

 

 $ 69,706

 

 $ 70,890

 

-1.7%

 

 

 

 

 

 

 

During the three months ended March 31,

 

2022

 

2021

 

% Change

 

 

 

 

 

 

Operating Income (loss)

 

 

 

 

 

Retail

 $ 3,132

 

 $ 5,071

 

-38.2%

Flooring Manufacturing

            3,875

 

            6,011

 

-35.5%

Steel Manufacturing

            2,719

 

            1,742

 

56.1%

Corporate & other

           (1,277)

 

           (1,699)

 

24.8%

 

 $ 8,449

 

 $ 11,125

 

-24.1%

 

 

During the three months ended March 31,

 

2022

 

2021

 

% Change

Adjusted EBITDA

 

 

 

 

 

  Retail

 $ 3,610

 

 $ 5,456

 

-33.8%

  Flooring Manufacturing

            4,579

 

            6,726

 

-31.9%

  Steel Manufacturing

            2,828

 

            2,034

 

39.0%

  Corporate & other

              (762)

 

              (894)

 

14.8%

    Total Adjusted EBITDA

 $ 10,255

 

 $ 13,322

 

-23.0%

 

 

 

 

 

 

Adjusted EBITDA as a percentage of revenue

 

 

 

 

  Retail

17.4%

 

22.7%

 

 

  Flooring Manufacturing

14.0%

 

20.4%

 

 

  Steel Manufacturing

20.2%

 

14.7%

 

 

  Corporate & other

-35.2%

 

-732.8%

 

 

   Consolidated adjusted EBITDA

 

 

 

 

 

     as a percentage of revenue

14.7%

 

18.8%

 

 

 

 

 

 

 

 

 

Retail

Second quarter 2022 Retail Segment revenue of $20.7 million decreased approximately $3.3 million or 13.6%, as compared with the prior year period. The decrease in revenue is due to the impact of additional U.S.

3

 


Government stimulus payments during the prior year’s second quarter that allowed for more discretionary consumer spending in that period at Vintage Stock locations. Cost of revenue decreased in the current quarter in line with the decrease in revenues. General and administrative expense increased primarily due to increases in employee compensation and related costs as a result of Vintage Stock opening new locations. Operating income for the three months ended March 31, 2022 was approximately $3.1 million for the Retail Segment, as compared to operating income of approximately $5.1 million for the prior year period.

Flooring Manufacturing

Second quarter 2022 Flooring Manufacturing Segment revenue of $32.8 million decreased approximately $0.2 million, or 0.6%, as compared with the prior year period, primarily due to reduced customer demand. Cost of revenue for the second quarter of 2022 increased primarily due to increases in raw material costs as a result of inflationary pressures. Sales and marketing expense increased for the three months ended March 31, 2022, primarily due to increased compensation associated with the sales force. Operating income for the three months ended March 31, 2022 was approximately $3.9 million for the Flooring Manufacturing Segment, as compared to operating income of approximately $6.0 million for the prior year period.

Steel Manufacturing

Second quarter 2022 Steel Manufacturing Segment revenue of $14.0 million increased by approximately $0.2 million, or 1.7%, as compared with the prior year period, primarily due to increasing sales prices resulting from rising costs. Cost of revenue for the second quarter of 2022 decreased as a percentage of sales due to improved manufacturing efficiencies and increased revenue due to price increases over the prior year period. Operating income for the three months ended March 31, 2022 was approximately $2.7 million for the Steel Manufacturing Segment, as compared to operating income of approximately $1.7 million in the prior year period. The increase in operating income is primarily due to an increase in gross profit.

Corporate and Other

Second quarter 2022 Corporate and Other revenue increased by approximately $2.0 million, primarily due to the addition of SW Financial as a consolidated variable interest entity (“VIE”) during fiscal 2021. Cost of revenue for the three months ended March 31, 2022 increased proportionately with revenue. Operating loss for the three months ended March 31, 2022 was approximately $1.3 million, as compared to a loss of approximately $1.7 million in the prior period.

Six Months FY 2022 Financial Summary (in thousands except per share amounts)

 

 

During the six months ended March 31,

 

2022

 

2021

 

% Change

Revenue

 $ 144,864

 

 $ 133,344

 

8.6%

Operating Income

 $ 18,856

 

 $ 18,416

 

2.4%

Net income

 $ 21,904

 

 $ 14,147

 

54.8%

Diluted earnings per share

 $ 6.87

 

 $ 4.34

 

58.3%

 

4

 


Revenue increased approximately $11.5 million, or 8.6%, to $144.9 million for the six months ended March 31, 2022, as compared to the prior year period. Operating income increased by approximately $0.4 million essentially flat as compared with the prior year period.

 

For the six months ended March 31, 2022, net income of $21.9 million and EPS of $6.87 per diluted share, increased 54.8% and 58.3%, respectively, over the same period last year. Net income includes approximately $11.4 million or $3.56 per diluted share for a gain on bankruptcy settlement in the current period and approximately $2.5 million or $0.77 per diluted share for a gain on bankruptcy settlement and a gain on payroll protection program loan forgiveness in the prior period.

 

For the six months ended March 31, 2022, adjusted EBITDA was approximately $22.4 million, a decrease of $0.9 million, or 3.9%, as compared with the prior year period. The decrease is primarily due to increases in cost of revenue and SG&A expenses.

 

Six Months FY 2022 Segment Results (in thousands)

 

During the six months ended March 31,

 

2022

 

2021

 

% Change

Revenue

 

 

 

 

 

Retail

 $ 46,952

 

 $ 46,373

 

1.2%

Flooring Manufacturing

               65,644

 

               63,194

 

3.9%

Steel Manufacturing

               26,393

 

               23,528

 

12.2%

Corporate & other

                 5,875

 

                    249

 

2,259.4%

 

 $ 144,864

 

 $ 133,344

 

8.6%

 

 

 

 

 

 

 

During the six months ended March 31,

 

2022

 

2021

 

% Change

Operating Income (loss)

 

 

 

 

 

Retail

 $ 7,942

 

 $ 9,564

 

-17.0%

Flooring Manufacturing

                 8,483

 

               10,161

 

-16.5%

Steel Manufacturing

                 4,373

 

                 1,886

 

131.9%

Corporate & other

                (1,942)

 

                (3,195)

 

39.2%

 

 $ 18,856

 

 $ 18,416

 

2.4%

 

 

5

 


 

During the six months ended March 31,

 

2022

 

2021

 

% Change

Adjusted EBITDA

 

 

 

 

 

  Retail

 $ 8,813

 

 $ 10,594

 

-16.8%

  Flooring Manufacturing

            9,834

 

          11,824

 

-16.8%

  Steel Manufacturing

            4,672

 

            2,531

 

84.6%

  Corporate & other

              (964)

 

           (1,697)

 

43.2%

    Total Adjusted EBITDA

 $ 22,355

 

 $ 23,252

 

-3.9%

 

 

 

 

 

 

Adjusted EBITDA as a percentage of revenue

 

 

 

 

  Retail

18.8%

 

22.8%

 

 

  Flooring Manufacturing

15.0%

 

18.7%

 

 

  Steel Manufacturing

17.7%

 

10.8%

 

 

  Corporate & other

-16.4%

 

-681.5%

 

 

   Consolidated adjusted EBITDA

 

 

 

 

 

     as a percentage of revenue

15.4%

 

17.4%

 

 

 

Retail

 

Revenue for the six months ended March 31, 2022, increased approximately $0.6 million, or 1.2%, as compared to the prior year, primarily due to increased retail pricing and additional locations added at Vintage Stock. Retail sales at the Vintage Stock locations during the current period were impacted by the lack of stimulus payments received during the six months ended March 31, 2021. Cost of revenue increased due to changes in product mix, as well as other inflationary pressures. Operating income for the six months ended March 31, 2022 was approximately $7.9 million for the Retail Segment, as compared to operating income of approximately $9.6 million for the prior year period.

 

Flooring Manufacturing

 

Revenue for the six months ended March 31, 2022, increased approximately $2.5 million, or 3.9%, as compared to the prior year period, primarily due to greater demand for various grades of flooring, as well as increases in sales prices. Sales price increases were primarily due to higher product costs relating to inflationary pressures that were passed on to customers. Cost of revenue increased primarily due to increases in raw material costs as compared with the prior year period. Sales and marketing expenses increased approximately $1.3 million for the six months ended March 31, 2022, primarily due to increased compensation associated with the segment’s sales force. Operating income for the six months ended March 31, 2022, was approximately $8.5 million for the Flooring Manufacturing Segment, as compared to operating income of approximately $10.2 million for the prior year period.

6

 


Steel Manufacturing

Revenue for the six months ended March 31, 2022, increased $2.9 million, or 12.2%, as compared to the prior year period, primarily due to increased sales prices resulting from rising costs. Cost of revenue for the six months ended March 31, 2022 increased moderately, as compared to the prior year period, as a percentage of sales due to improved manufacturing efficiencies and increased revenue due to price increases. Operating income for the six months ended March 31, 2022 was approximately $4.4 million for the Steel Manufacturing Segment, as compared to operating income of approximately $1.9 million in the prior period. The increase in operating income is primarily due to an increase in gross profit.

Corporate and Other

Revenues for the six months ended March 31, 2022 increased by $5.6 million, primarily due to the addition of SW Financial as a consolidated VIE during fiscal 2021. Cost of revenue for the six months ended March 31, 2022 increased proportionately with revenue. Operating loss for the six months ended March 31, 2022 was approximately $1.9 million, as compared to a loss of approximately $3.2 million in the prior period.

 

Non-GAAP Financial Information

 

Adjusted EBITDA

We evaluate the performance of our operations based on financial measures such as revenue and “Adjusted EBITDA.” Adjusted EBITDA is defined as net income (loss) before interest expense, interest income, income taxes, depreciation, amortization, stock-based compensation, and other non-cash or nonrecurring charges. We believe that Adjusted EBITDA is an important indicator of the operational strength and performance of the business, including the business’s ability to fund acquisitions and other capital expenditures, and to service its debt. Additionally, this measure is used by management to evaluate operating results and perform analytical comparisons and identify strategies to improve performance. Adjusted EBITDA is also a measure that is customarily used by financial analysts to evaluate a company’s financial performance, subject to certain adjustments. Adjusted EBITDA does not represent cash flows from operations, as defined by generally accepted accounting principles (“GAAP”), should not be construed as an alternative to net income or loss, and is indicative neither of our results of operations, nor of cash flows available to fund all of our cash needs. It is, however, a measurement that the Company believes is useful to investors in analyzing its operating performance. Accordingly, Adjusted EBITDA should be considered in addition to, but not as a substitute for, net income, cash flow provided by operating activities, and other measures of financial performance prepared in accordance with GAAP. Adjusted EBITDA is a non-GAAP financial measure. As companies often define non-GAAP financial measures differently, Adjusted EBITDA, as calculated by Live Ventures Incorporated should not be compared to any similarly titled measures reported by other companies.

 

About Live Ventures

Live Ventures is a growing, diversified holding company with a strategic focus on value-oriented acquisitions of domestic middle-market companies. Live Ventures’ acquisition strategy is sector agnostic and focuses on

7

 


well-run, closely held businesses with a demonstrated track record of earnings growth and cash flow generation. The Company looks for opportunities to partner with management teams of its acquired businesses to build increased stockholder value through a disciplined buy-build-hold long-term focused strategy. Live Ventures was founded in 1968. In late 2011 Jon Isaac, CEO and strategic investor took over the company and in 2015, refocused it into a diversified holding company. The Company’s current portfolio of diversified operating subsidiaries includes companies in the textile, flooring, tools, steel, entertainment, and financial services industries.

 

About Our Main Operating Subsidiaries

Marquis Industries

Based in Chatsworth, GA, and acquired by Live Ventures in 2015, Marquis Industries, Inc. (“Marquis”) is a leading manufacturer of residential and commercial carpets sold primarily in North America and focused on residential, niche commercial, and hospitality end-markets. In addition to a diverse offering of carpeting products, Marquis Industries also designs, sources, and sells hard-surface flooring products.

Vintage Stock

Based in Joplin, MO, and acquired by Live Ventures in 2016, Vintage Stock Inc. (“Vintage Stock”) is an award-winning specialty entertainment retailer that sells new and pre-owned movies, classic and current generation video games and systems, music on CD & LP, collectible comics, books, toys, and more through a unique buy-sell-trade model. Vintage Stock sells through its 65 retail stores and its website, allowing the company to ship products worldwide directly to the customer’s doorstep.

Precision Marshall

Based in Washington, PA, and acquired by Live Ventures in 2020, Precision Industries, Inc. (“Precision Marshall”) is a leading manufacturer of premium steel tools and specialty alloys. Precision Marshall manufactures pre-finished decarb-free tool and die steel. For over 70 years, Precision Marshall has been known by steel distributors for its quick and accurate service and has led the industry with exemplary availability and value-added processing.

Salomon Whitney

Based in Melville, NY, Salomon Whitney LLC (“Salomon Whitney”), and acquired in June 2021, is a licensed broker-dealer and investment bank offering clients a broad range of products and services, including broker retailing of corporate equity and debt securities, private placement of securities, corporate finance consulting regarding mergers and acquisitions, broker selling of variable life insurance or annuities, and broker retailing of U.S. government and municipal securities. Salomon Whitney has over 70 registered representatives and is licensed to operate in all 50 states. As of December 31, 2021, Live Ventures owns a 24.9% interest in Salomon Whitney. However, Salomon Whitney is consolidated into Live Ventures’ financial statements as a variable interest entity.

 

Contact:

8

 


Live Ventures Incorporated

Greg Powell, Director of Investor Relations

725.500.5597

gpowell@liveventures.com

www.liveventures.com

 

Source: Live Ventures Incorporated

 

 

9

 


LIVE VENTURES INCORPORATED

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share amounts)

 

 

 

 

March 31, 2022

 

 

September 30, 2021

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Cash

 

$

6,190

 

 

$

4,664

 

Trade receivables, net of allowance for doubtful accounts of approximately $34,000 at March 31, 2022 and $61,000 at September 30, 2021

 

 

22,204

 

 

 

21,559

 

Inventories, net of reserves of approximately $1.7 million at March 31, 2022, and approximately $1.8 million at September 30, 2021

 

 

79,364

 

 

 

70,747

 

Prepaid expenses and other current assets

 

 

2,064

 

 

 

1,640

 

Debtor in possession assets

 

 

 

 

 

180

 

Total current assets

 

 

109,822

 

 

 

98,790

 

Property and equipment, net of accumulated depreciation of approximately $23.1 million at March 31, 2022, and approximately $20.6 million at September 30, 2021

 

 

40,585

 

 

 

35,632

 

Right of use asset - operating leases

 

 

28,415

 

 

 

30,466

 

Deposits and other assets

 

 

798

 

 

 

682

 

Intangible assets, net of accumulated amortization of approximately $2.7 million at March 31, 2022, and approximately $2.2 million at September 30, 2021

 

 

4,201

 

 

 

4,697

 

Goodwill

 

 

41,471

 

 

 

41,471

 

Total assets

 

$

225,292

 

 

$

211,738

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

14,597

 

 

$

10,644

 

Accrued liabilities

 

 

12,117

 

 

 

17,048

 

Income taxes payable

 

 

728

 

 

 

876

 

Current portion of lease obligations - operating leases

 

 

7,311

 

 

 

7,202

 

Current portion of long-term debt

 

 

20,032

 

 

 

16,055

 

Current portion of notes payable related parties

 

 

2,000

 

 

 

2,000

 

Debtor-in-possession liabilities

 

 

 

 

 

11,135

 

Total current liabilities

 

 

56,785

 

 

 

64,960

 

Long-term debt, net of current portion

 

 

39,359

 

 

 

37,559

 

Lease obligation long term - operating leases

 

 

27,158

 

 

 

29,343

 

Notes payable related parties, net of current portion

 

 

2,000

 

 

 

2,000

 

Deferred taxes

 

 

5,053

 

 

 

2,796

 

Total liabilities

 

 

130,355

 

 

 

136,658

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Series B convertible preferred stock, $0.001 par value, 1,000,000 shares authorized,
   0 and 315,790 shares issued and outstanding at March 31, 2022 and September 30, 2021, respectively

 

 

 

 

 

 

Series E convertible preferred stock, $0.001 par value, 200,000 shares authorized, 47,840
  shares issued and outstanding at March 31, 2022 and September 30, 2021, respectively, with a
  liquidation preference of $0.30 per share outstanding

 

 

 

 

 

 

Common stock, $0.001 par value, 10,000,000 shares authorized, 3,095,616 and 1,582,334 shares issued
   and outstanding at March 31, 2022 and September 30, 2021, respectively

 

 

2

 

 

 

2

 

Paid in capital

 

 

65,321

 

 

 

65,284

 

Treasury stock common 600,188 shares as of March 31, 2022 and 534,520 shares as of September 30, 2021, respectively

 

 

(6,603

)

 

 

(4,519

)

Treasury stock Series E preferred 50,000 shares as of March 31, 2022 and
   of September 30, 2021, respectively

 

 

(7

)

 

 

(7

)

Retained earnings

 

 

36,672

 

 

 

14,768

 

Equity attributable to Live stockholders

 

 

95,385

 

 

 

75,528

 

Non-controlling interest

 

 

(448

)

 

 

(448

)

Total stockholders' equity

 

 

94,937

 

 

 

75,080

 

Total liabilities and stockholders' equity

 

$

225,292

 

 

$

211,738

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

10

 


LIVE VENTURES, INCORPORATED

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(dollars in thousands, except per share)

 

 

 

For the Three Months Ended March 31,

 

 

For the Six Months Ended March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

$

69,706

 

 

$

70,890

 

 

$

144,864

 

 

$

133,344

 

Cost of revenue

 

 

44,753

 

 

 

44,400

 

 

 

92,295

 

 

 

84,585

 

Gross profit

 

 

24,953

 

 

 

26,490

 

 

 

52,569

 

 

 

48,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

13,154

 

 

 

12,565

 

 

 

27,311

 

 

 

24,844

 

Sales and marketing expenses

 

 

3,350

 

 

 

2,800

 

 

 

6,402

 

 

 

5,499

 

Total operating expenses

 

 

16,504

 

 

 

15,365

 

 

 

33,713

 

 

 

30,343

 

Operating income

 

 

8,449

 

 

 

11,125

 

 

 

18,856

 

 

 

18,416

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(858

)

 

 

(1,649

)

 

 

(1,875

)

 

 

(3,119

)

Gain on Payroll Protection Program loan forgiveness

 

 

 

 

 

1,382

 

 

 

 

 

 

1,382

 

Loss on debt extinguishment

 

 

(363

)

 

 

 

 

 

(363

)

 

 

 

Loss on disposal of fixed assets

 

 

(1

)

 

 

 

 

 

(1

)

 

 

 

Gain on bankruptcy settlement

 

 

11,362

 

 

 

1,115

 

 

 

11,352

 

 

 

1,115

 

Other income (expense)

 

 

292

 

 

 

(50

)

 

 

418

 

 

 

858

 

Total other income, net

 

 

10,432

 

 

 

798

 

 

 

9,531

 

 

 

236

 

Income before provision for income taxes

 

 

18,881

 

 

 

11,923

 

 

 

28,387

 

 

 

18,652

 

Provision for income taxes

 

 

3,523

 

 

 

3,228

 

 

 

6,483

 

 

 

4,678

 

Net income

 

 

15,358

 

 

 

8,695

 

 

 

21,904

 

 

 

13,974

 

Net income attributable to non-controlling interest

 

 

 

 

 

39

 

 

 

 

 

 

173

 

Net income attributable to Live stockholders

 

$

15,358

 

 

$

8,734

 

 

$

21,904

 

 

$

14,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

4.90

 

 

$

5.62

 

 

$

6.96

 

 

$

9.22

 

Diluted

 

$

4.84

 

 

$

2.66

 

 

$

6.87

 

 

$

4.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

3,134,540

 

 

 

1,555,175

 

 

 

3,148,059

 

 

 

1,534,287

 

Diluted

 

 

3,172,881

 

 

 

3,284,133

 

 

 

3,187,124

 

 

 

3,263,245

 

 

 

11

 


LIVE VENTURES INCORPORATED

NON-GAAP MEASURES RECONCILIATION

(dollars in thousands)

 

Adjusted EBITDA

 

The following table provides a reconciliation of Net (loss) income to total Adjusted EBITDA for the periods indicated (amounts in thousands):

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

March 31, 2022

 

 

March 31, 2021

 

Net income

 

$

15,358

 

 

$

8,695

 

 

$

21,904

 

 

$

13,974

 

Depreciation and amortization

 

 

1,496

 

 

 

1,706

 

 

 

3,045

 

 

 

3,420

 

Stock-based compensation

 

 

19

 

 

 

270

 

 

 

37

 

 

 

287

 

Interest expense, net

 

 

858

 

 

 

1,649

 

 

 

1,875

 

 

 

3,119

 

Income tax expense

 

 

3,523

 

 

 

3,228

 

 

 

6,483

 

 

 

4,678

 

Gain on bankruptcy settlement

 

 

(11,362

)

 

 

(1,115

)

 

 

(11,352

)

 

 

(1,115

)

Gain (loss) on extinguishment of debt

 

 

363

 

 

 

(1,382

)

 

 

363

 

 

 

(1,382

)

Non-recurring loan costs

 

 

 

 

 

271

 

 

 

 

 

 

271

 

Adjusted EBITDA

 

$

10,255

 

 

$

13,322

 

 

$

22,355

 

 

$

23,252

 

 

 

 

 

 

 

 

 

 

 

 

12