Exhibit 99.1

 

Live Ventures Reports Fiscal Third Quarter 2022

Financial Results

 

LAS VEGAS, August 11, 2022 -- Live Ventures Incorporated (Nasdaq: LIVE), (“Live Ventures” or the “Company”), a diversified holding company, today announced financial results for its fiscal third quarter ended June 30, 2022.

 

Third Quarter FY 2022 Key Highlights:

 

Revenue of $68.3 million
Gross Profit of $22.3 million
Adjusted EBITDA¹ of $8.8 million
Net income was $3.5 million and diluted earnings per share (“EPS”) were $1.11 per share
Acquired The Kinetic Co., Inc. (“Kinetic”), a highly regarded brand name in the production of industrial knives and hardened wear products
Repurchased 14,160 shares of common stock at an average price of $23.31
Total assets of $262.8 million
Approximately $35.6 million of cash and availability under our credit facilities

 

“We are pleased that we delivered solid operating and financial results in our fiscal third quarter despite increased inflationary pressures during the quarter,” commented David Verret, Chief Financial Officer of Live Ventures.While the business environment remains challenging, we remain optimistic that we can navigate the obstacles in the current business environment in order to drive long-term returns for stockholders.”

 

“During our fiscal third quarter we continued to execute our multi-lever strategic plan to maximize stockholder value by both adding Kinetic to our growing steel manufacturing segment and repurchasing 14,160 of our common shares during the quarter,” stated Jon Isaac, President and CEO of Live Ventures.

 

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

 

During the three months ended June 30,

 

2022

 

2021

 

% Change

Revenue

 $ 68,269

 

 $ 69,095

 

-1.2%

Operating Income

 $ 5,864

 

 $ 8,232

 

-28.8%

Net income

 $ 3,472

 

 $ 9,938

 

-65.1%

Diluted earnings per share

 $ 1.11

 

 $ 3.01

 

-63.2%

 

1

 


Third quarter 2022 revenue of $68.3 million decreased 1.2% due to decreased revenue in the Retail and Flooring Manufacturing segments. The decrease was partially offset by increased revenue in the Steel Manufacturing Segment due to inflationary price increases and the Corporate and Other Segment due to the addition of Salomon Whitney LLC (“SW Financial”) as a consolidated variable interest entity (“VIE”) during fiscal 2021.

 

Operating income of $5.9 million for the third quarter of 2022 decreased 28.8%, as compared with the prior year period, primarily due to decreased revenues coupled with inflationary cost increases in costs of goods sold and general and administrative expenses.

 

Net income of $3.5 million for the three months ended June 30, 2022 decreased $6.5 million, or 65.1%, as compared with the prior year period. The decrease is primarily attributable to the fiscal year 2021 gains on settlement of debts of approximately $5.4 million, including a gain on payroll protection program loan forgiveness. Diluted EPS for the current quarter was $1.11 per share, a decrease of 63.2% as compared with the prior year period.

 

Adjusted EBITDA of $8.8 million decreased approximately $0.9 million, or 9.5%, for the third quarter of 2022 as compared to the prior year period. The decrease in EBITDA is primarily due to the decrease in revenue and an increase in the cost of revenue due to inflationary pressures.

 

As of June 30, 2022, the Company had total cash availability of $35.6 million, consisting of cash on hand of $3.6 million and cash availability under its various lines of credit of $32.0 million, and total assets of $262.8 million. Stockholders’ equity was $98.0 million as of June 30, 2022.

 

2

 


Third Quarter FY 2022 Segment Results (in thousands)

 

During the three months ended June 30,

 

2022

 

2021

 

% Change

Revenue

 

 

 

 

 

Retail

 $ 19,227

 

 $ 21,719

 

-11.5%

Flooring Manufacturing

          32,188

 

          34,234

 

-6.0%

Steel Manufacturing

          14,974

 

          13,018

 

15.0%

Corporate & other

            1,880

 

               124

 

1416.1%

 

 $ 68,269

 

 $ 69,095

 

-1.2%

 

 

 

 

 

 

 

During the three months ended June 30,

 

2022

 

2021

 

% Change

Operating Income (loss)

 

 

 

 

 

Retail

 $ 2,202

 

 $ 3,860

 

-43.0%

Flooring Manufacturing

            3,289

 

            3,997

 

-17.7%

Steel Manufacturing

            1,268

 

            1,928

 

-34.2%

Corporate & other

              (895)

 

           (1,553)

 

42.4%

 

 $ 5,864

 

 $ 8,232

 

-28.8%

 

 

During the three months ended June 30,

 

2022

 

2021

 

% Change

Adjusted EBITDA

 

 

 

 

 

  Retail

 $ 2,456

 

 $ 4,239

 

-42.1%

  Flooring Manufacturing

            3,927

 

            4,762

 

-17.5%

  Steel Manufacturing

            2,441

 

            2,069

 

18.0%

  Corporate & other

                 16

 

           (1,300)

 

NA

    Total Adjusted EBITDA

 $ 8,840

 

 $ 9,770

 

-9.5%

 

 

 

 

 

 

Adjusted EBITDA as a percentage of revenue

 

 

 

 

  Retail

12.8%

 

19.5%

 

 

  Flooring Manufacturing

12.2%

 

13.9%

 

 

  Steel Manufacturing

16.3%

 

15.9%

 

 

  Corporate & other

0.9%

 

-1048.4%

 

 

   Consolidated adjusted EBITDA

12.9%

 

14.1%

 

 

     as a percentage of revenue

 

 

 

 

 

 

Retail

Third quarter 2022 Retail Segment revenue of $19.2 million decreased approximately $2.5 million or 11.5%, as compared with the prior year period, the decrease is primarily due to reduced demand as a result of inflationary factors. Cost of revenue as a percentage of sales increased slightly in the current quarter. General and administrative expenses as a percentage of revenues increased primarily due to increases in employee

3

 


compensation and related costs. Current quarter operating income was approximately $2.2 million as compared to operating income of approximately $3.9 million for the prior year period.

Flooring Manufacturing

Third quarter 2022 Flooring Manufacturing Segment revenue of $32.2 million decreased approximately $2.0 million, or 6.0%, as compared with the prior year period, primarily due to reduced customer demand. Cost of revenue increased primarily due to increases in raw material costs as a result of inflationary pressures. The increase in the cost of revenue was partially offset by a decrease in general and administrative expenses primarily due to decreases in taxes and license costs, as well as employee compensation costs as a result of decreased bonuses. Current quarter operating income was approximately $3.3 million as compared to operating income of approximately $4.0 million for the prior year period.

Steel Manufacturing

Third quarter 2022 Steel Manufacturing Segment revenue of $15.0 million increased approximately $2.0 million, or 15.0%, 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 increased in line with the increase in revenue. Current period operating income was approximately $1.3 million as compared to operating income of approximately $1.9 million in the prior year period. Current period operating income includes approximately $1.0 million of non-recurring acquisition costs related to the acquisition of Kinetic.

Corporate and Other

Third quarter 2022 Corporate and other revenue increased approximately $1.8 million, primarily due to the addition of SW Financial as a consolidated VIE during fiscal 2021. Current quarter operating loss was approximately $0.9 million, as compared to a loss of approximately $1.6 million in the prior period.

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

 

During the nine months ended June 30,

 

2022

 

2021

 

% Change

Revenue

 $ 213,133

 

 $ 202,439

 

5.3%

Operating Income

 $ 24,720

 

 $ 26,648

 

-7.2%

Net income

 $ 25,376

 

 $ 24,085

 

5.4%

Diluted earnings per share

 $ 8.01

 

 $ 7.31

 

9.5%

 

Revenue increased approximately $10.7 million, or 5.3%, to $213.1 million for the nine months ended June 30, 2022, as compared to the prior year period. Revenue primarily increased due to inflationary price increases and due to the addition of SW Financial as a consolidated VIE during fiscal 2021. For the nine months ended operating income of $24.7 million decreased 7.2%, as compared with the prior year period.

 

For the nine months ended June 30, 2022, net income of $25.4 million increased $1.3 million, or 5.4%, as compared with the prior year period. The increase is primarily attributable to fiscal year 2022 gains on

4

 


settlement of debts of approximately $11.4 million. Diluted EPS for the current period was $8.01 per share, an increase of 9.5% as compared with the prior year period.

 

For the nine months ended June 30, 2022, adjusted EBITDA of $31.2 million decreased approximately $1.8 million, or 5.5%, as compared with the prior year period.

 

Nine Months FY 2022 Segment Results (in thousands)

 

During the nine months ended June 30,

 

2022

 

2021

 

% Change

Revenue

 

 

 

 

 

Retail

 $ 66,179

 

 $ 68,092

 

-2.8%

Flooring Manufacturing

          97,832

 

          97,428

 

0.4%

Steel Manufacturing

          41,367

 

          36,546

 

13.2%

Corporate & other

            7,755

 

               373

 

1979.1%

 

 $ 213,133

 

 $ 202,439

 

5.3%

 

 

 

 

 

 

 

During the nine months ended June 30,

 

2022

 

2021

 

% Change

Operating Income (loss)

 

 

 

 

 

Retail

 $ 10,144

 

 $ 13,424

 

-24.4%

Flooring Manufacturing

          11,772

 

          14,158

 

-16.9%

Steel Manufacturing

            5,641

 

            3,814

 

47.9%

Corporate & other

           (2,837)

 

           (4,748)

 

40.2%

 

 $ 24,720

 

 $ 26,648

 

-7.2%

 

5

 


 

 

 

During the nine months ended June 30,

 

2022

 

2021

 

% Change

Adjusted EBITDA

 

 

 

 

 

  Retail

 $ 11,270

 

 $ 14,833

 

-24.0%

  Flooring Manufacturing

          13,761

 

          16,586

 

-17.0%

  Steel Manufacturing

            7,113

 

            4,600

 

54.6%

  Corporate & other

              (951)

 

           (2,999)

 

68.3%

    Total Adjusted EBITDA

 $ 31,193

 

 $ 33,020

 

-5.5%

 

 

 

 

 

 

Adjusted EBITDA as a percentage of revenue

 

 

 

 

  Retail

17.0%

 

21.8%

 

 

  Flooring Manufacturing

14.1%

 

17.0%

 

 

  Steel Manufacturing

17.2%

 

12.6%

 

 

  Corporate & other

-12.3%

 

-804.0%

 

 

   Consolidated adjusted EBITDA

14.6%

 

16.3%

 

 

     as a percentage of revenue

 

 

 

 

 

 

Retail

Revenue for the nine months ended June 30, 2022, decreased approximately $1.9 million, or 2.8%, as compared to the prior year, primarily due to the impact of additional U.S. Government stimulus payments during the prior year’s period that allowed for more discretionary consumer spending in that period at Vintage Stock locations. Cost of revenue increased due to changes in product mix, as well as other inflationary pressures. General and administrative expenses increased primarily due to increases in employee compensation and related costs. Operating income was approximately $10.1 million as compared to operating income of approximately $13.4 million for the prior year period.

Flooring Manufacturing

Revenue for the nine months ended June 30, 2022, increased approximately $0.4 million, or 0.4%, as compared to the prior year period. Cost of revenue increased primarily due to increases in raw material costs as compared with the prior year period. The increase in the cost of revenue was partially offset by a decrease in general and administrative expenses primarily due to decreases in taxes and license costs, as well as employee compensation costs as a result of decreased bonuses. Operating income for the nine months ended June 30, 2022 was approximately $11.8 million as compared to operating income of approximately $14.2 million for the prior year period.

Steel Manufacturing

Revenue for the nine months ended June 30, 2022, increased $4.8 million, or 13.2%, as compared to the prior year period, primarily due to increased sales prices resulting from rising costs. Cost of revenue decreased as a percentage of sales due to improved manufacturing efficiencies. Operating income for the nine months ended

6

 


June 30, 2022 was approximately $5.6 million as compared to operating income of approximately $3.8 million in the prior period. Current period operating income includes approximately $1.0 million of non-recurring acquisition costs related to the acquisition of Kinetic. The increase in operating income is primarily due to an increase in gross profit.

Corporate and Other

Revenues for the nine months ended June 30, 2022, increased by $7.4 million, primarily due to the addition of SW Financial as a consolidated VIE during fiscal 2021. General and administrative expenses increased at the corporate level primarily due to the addition of SW Financial. Operating loss for the nine months ended June 30, 2022 was approximately $2.8 million, as compared to a loss of approximately $4.7 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 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

7

 


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. In June 2022, Precision Marshall acquired The Kinetic Co., Inc. a highly regarded brand name in the production of industrial knives and hardened wear products.

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:

Live Ventures Incorporated

Greg Powell, Director of Investor Relations

8

 


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)

 

 

 

 

 

June 30, 2022

 

 

September 30, 2021

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Cash

 

$

3,625

 

 

$

4,664

 

Trade receivables, net of allowance for doubtful accounts of approximately $56,000 at June 30, 2022 and $61,000 at September 30, 2021

 

 

24,974

 

 

 

21,559

 

Inventories, net of reserves of approximately $2.3 million at June 30, 2022, and approximately $1.8 million at September 30, 2021

 

 

95,961

 

 

 

70,747

 

Prepaid expenses and other current assets

 

 

4,596

 

 

 

1,640

 

Debtor in possession assets

 

 

 

 

 

180

 

Total current assets

 

 

129,156

 

 

 

98,790

 

Property and equipment, net of accumulated depreciation of approximately $24.4 million at June 30, 2022, and approximately $20.6 million at September 30, 2021

 

 

52,437

 

 

 

35,632

 

Right of use asset - operating leases

 

 

31,487

 

 

 

30,466

 

Deposits and other assets

 

 

1,043

 

 

 

682

 

Intangible assets, net of accumulated amortization of approximately $2.9 million at June 30, 2022, and approximately $2.2 million at September 30, 2021

 

 

4,991

 

 

 

4,697

 

Goodwill

 

 

43,653

 

 

 

41,471

 

Total assets

 

$

262,767

 

 

$

211,738

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

17,016

 

 

$

10,644

 

Accrued liabilities

 

 

13,689

 

 

 

17,048

 

Income taxes payable

 

 

395

 

 

 

876

 

Current portion of lease obligations - operating leases

 

 

7,293

 

 

 

7,202

 

Current portion of lease obligations - finance leases

 

 

376

 

 

 

 

Current portion of long-term debt

 

 

18,418

 

 

 

16,055

 

Current portion of notes payable related parties

 

 

 

 

 

2,000

 

Debtor-in-possession liabilities

 

 

 

 

 

11,135

 

Total current liabilities

 

 

57,187

 

 

 

64,960

 

Long-term debt, net of current portion

 

 

58,475

 

 

 

37,559

 

Lease obligation long term - operating leases

 

 

31,014

 

 

 

29,343

 

Lease obligation long term - finance leases

 

 

7,803

 

 

 

 

Notes payable related parties, net of current portion

 

 

4,000

 

 

 

2,000

 

Deferred taxes

 

 

5,326

 

 

 

2,796

 

Other non-current liabilities

 

 

997

 

 

 

 

Total liabilities

 

 

164,802

 

 

 

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 June 30, 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 June 30, 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, 3,081,456 and 1,582,334 shares issued
   and outstanding at June 30, 2022 and September 30, 2021, respectively

 

 

2

 

 

 

2

 

Paid in capital

 

 

65,321

 

 

 

65,284

 

Treasury stock common 614,348 shares as of June 30, 2022 and 534,520 shares as of September 30, 2021, respectively

 

 

(7,047

)

 

 

(4,519

)

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

 

 

(7

)

 

 

(7

)

Retained earnings

 

 

40,144

 

 

 

14,768

 

Equity attributable to Live stockholders

 

 

98,413

 

 

 

75,528

 

Non-controlling interest

 

 

(448

)

 

 

(448

)

Total stockholders' equity

 

 

97,965

 

 

 

75,080

 

Total liabilities and stockholders' equity

 

$

262,767

 

 

$

211,738

 

 

 

10

 


LIVE VENTURES, INCORPORATED

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(dollars in thousands, except per share)

 

 

 

For the Three Months Ended June 30,

 

 

For the Nine Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

$

68,269

 

 

$

69,095

 

 

$

213,133

 

 

$

202,439

 

Cost of revenue

 

 

45,920

 

 

 

44,029

 

 

 

138,215

 

 

 

128,614

 

Gross profit

 

 

22,349

 

 

 

25,066

 

 

 

74,918

 

 

 

73,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

13,407

 

 

 

13,794

 

 

 

40,718

 

 

 

38,638

 

Sales and marketing expenses

 

 

3,078

 

 

 

3,040

 

 

 

9,480

 

 

 

8,539

 

Total operating expenses

 

 

16,485

 

 

 

16,834

 

 

 

50,198

 

 

 

47,177

 

Operating income

 

 

5,864

 

 

 

8,232

 

 

 

24,720

 

 

 

26,648

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(674

)

 

 

(938

)

 

 

(2,549

)

 

 

(4,057

)

Gain on Payroll Protection Program loan forgiveness

 

 

 

 

 

4,768

 

 

 

 

 

 

6,150

 

Gain (loss) on debt extinguishment

 

 

279

 

 

 

 

 

 

(84

)

 

 

 

Loss on disposal of fixed assets

 

 

(443

)

 

 

 

 

 

(444

)

 

 

 

Loss on write-off of ROU asset

 

 

(522

)

 

 

 

 

 

(522

)

 

 

 

Gain on bankruptcy settlement

 

 

 

 

 

650

 

 

 

11,352

 

 

 

1,765

 

Other income (expense)

 

 

333

 

 

 

(76

)

 

 

751

 

 

 

782

 

Total other income (expense), net

 

 

(1,027

)

 

 

4,404

 

 

 

8,504

 

 

 

4,640

 

Income before provision for income taxes

 

 

4,837

 

 

 

12,636

 

 

 

33,224

 

 

 

31,288

 

Provision for income taxes

 

 

1,365

 

 

 

2,703

 

 

 

7,848

 

 

 

7,381

 

Net income

 

 

3,472

 

 

 

9,933

 

 

 

25,376

 

 

 

23,907

 

Net income attributable to non-controlling interest

 

 

 

 

 

5

 

 

 

 

 

 

178

 

Net income attributable to Live stockholders

 

$

3,472

 

 

$

9,938

 

 

$

25,376

 

 

$

24,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.12

 

 

$

6.35

 

 

$

8.11

 

 

$

15.41

 

Diluted

 

$

1.11

 

 

$

3.01

 

 

$

8.01

 

 

$

7.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

3,090,321

 

 

 

1,566,064

 

 

 

3,128,813

 

 

 

1,563,025

 

Diluted

 

 

3,130,925

 

 

 

3,297,854

 

 

 

3,169,258

 

 

 

3,294,815

 

 

11

 


LIVE VENTURES INCORPORATED

NON-GAAP MEASURES RECONCILIATION

 

Adjusted EBITDA

 

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

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

June 30, 2022

 

 

June 30, 2021

 

 

June 30, 2022

 

 

June 30, 2021

 

Net income

 

$

3,472

 

 

$

9,933

 

 

$

25,376

 

 

$

23,907

 

Depreciation and amortization

 

 

1,571

 

 

 

1,670

 

 

 

4,616

 

 

 

5,089

 

Stock-based compensation

 

 

 

 

 

(56

)

 

 

37

 

 

 

230

 

Interest expense, net

 

 

674

 

 

 

938

 

 

 

2,549

 

 

 

4,057

 

Income tax expense

 

 

1,365

 

 

 

2,703

 

 

 

7,848

 

 

 

7,381

 

Gain on bankruptcy settlement

 

 

 

 

 

(650

)

 

 

(11,352

)

 

 

(1,765

)

Gain/loss on extinguishment of debt

 

 

(279

)

 

 

(4,768

)

 

 

84

 

 

 

(6,150

)

Acquisition costs

 

 

974

 

 

 

 

 

 

974

 

 

 

 

Write-off of fixed assets

 

 

438

 

 

 

 

 

 

438

 

 

 

 

Write-off of ROU assets

 

 

522

 

 

 

 

 

 

522

 

 

 

 

Other company initiatives

 

 

103

 

 

 

 

 

 

101

 

 

 

 

Non-recurring loan costs

 

 

 

 

 

 

 

 

 

 

 

271

 

Adjusted EBITDA

 

$

8,840

 

 

$

9,770

 

 

$

31,193

 

 

$

33,020

 

 

 

 

 

 

 

 

 

12