RENO, Nev., April 17, 2023 (GLOBE NEWSWIRE) -- Dragonfly Energy Holdings Corp. (“Dragonfly” or the “Company”) (Nasdaq: DFLI), an industry leader in energy storage and producer of deep cycle lithium-ion storage batteries, today filed its Annual Report on Form 10-K and updated its financial results for the fourth quarter and audited full year ended December 31, 2022.
On March 29, 2023, the Company announced its unaudited financial results for the year ended December 31, 2022 and provided the press release under Items 2.02 and 9.01 of Form 8-K on that day. In connection with the completion of the 2022 audit, $19.8 million in deal-related expenses from the Company’s October 7, 2022 Business Combination, which were initially recognized within equity, were classified as general and administrative expenses. These expenses were unique to the Business Combination and are not expected to recur in future quarters. This press release updates and supersedes the press release issued on March 29, 2023 to reflect adjustments to the Company’s financial results. For additional information on these changes, including the Company’s audited financial statements for the year ending December 31, 2022, please see the Company’s Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) earlier today.
Dragonfly’s Net Sales and Gross Profit remain unchanged. Below, please find a summary of the of the adjustments to operations from preliminary to final results.
Adjustments from preliminary to final results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth quarter 2022 |
|
Full Year 2022 |
| ($ thousands) |
|
Preliminary |
|
Change |
|
Final |
|
Preliminary |
|
Change |
|
Final |
| Operating Expenses |
|
|
($12,481 |
) |
|
|
($20,460 |
) |
|
($32,941 |
) |
|
|
($37,541 |
) |
|
|
($20,460 |
) |
|
($58,001 |
) |
| Net (Loss) Income |
|
|
($11,655 |
) |
|
|
($20,460 |
) |
|
($32,115 |
) |
|
|
($19,111 |
) |
|
|
($20,460 |
) |
|
($39,571 |
) |
| EBITDA |
|
|
($7,843 |
) |
|
|
($19,750 |
) |
|
($27,593 |
) |
|
|
($12,645 |
) |
|
|
($19,799 |
) |
|
($32,444 |
) |
| Adj. EBITDA |
|
|
($4,833 |
) |
|
|
$458 |
|
|
($4,375 |
) |
|
|
($7,951 |
) |
|
|
$411 |
|
|
($7,540 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
About Dragonfly
Dragonfly Energy Holdings Corp. (Nasdaq: DFLI) headquartered in Reno, Nevada, is a leading supplier of deep cycle lithium-ion batteries. Dragonfly’s research and development initiatives are revolutionizing the energy storage industry through innovative technologies and manufacturing processes. Today, Dragonfly’s non-toxic deep cycle lithium-ion batteries are displacing lead-acid batteries across a wide range of end-markets, including RVs, marine vessels, off-grid installations, and other storage applications. Dragonfly is also focused on delivering an energy storage solution to enable a more sustainable and reliable smart grid through the future deployment of the Company’s proprietary and patented solid-state cell technology. To learn more, visit www.dragonflyenergy.com/investors.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements include all statements that are not historical statements of fact and statements regarding the Company’s intent, belief or expectations, including, but not limited to planned products and services, business strategy and plans, market size and growth opportunities, competitive position and technological and market trends. Some of these forward-looking statements can be identified by the use of forward-looking words, including “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “plan,” “targets,” “projects,” “could,” “would,” “continue,” “forecast” or the negatives of these terms or variations of them or similar expressions. These forward-looking statements are subject to risks, uncertainties, and other factors (some of which are beyond the Company’s control) which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. Factors that may impact such forward-looking statements include, but are not limited to: the Company’s ability to recognize the anticipated benefits of the of the Company’s recent business combination with Chardan NexTech Acquisition 2 Corp. and related transactions; the Company’s ability to successfully increase market penetration into target markets; the growth of the addressable markets that the Company intends to target; the Company’s ability to access capital as and when needed under its $150 million ChEF Equity Facility; the Company’s ability to protect its patents and other intellectual property; and the Company’s ability to generate revenue from future product sales and its ability to achieve and maintain profitability. These and other risks and uncertainties are described more fully in the sections entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on April 17, 2023 and in the Company’s other filings with the SEC.
If any of these risks materialize or any of the Company’s assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that the Company presently does not know or that it currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. All forward-looking statements contained in this press release speak only as of the date they were made. Except to the extent required by law, the Company undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they were made.
Investor Relations
Sioban Hickie, ICR, Inc.
DragonflyIR@icrinc.com
| Dragonfly Energy Holdings Corp. |
| Balance Sheet |
| Years Ended December 31, 2022 and 2021 |
| (in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
2021 |
| Current Assets |
|
|
|
|
|
Cash |
|
$ |
17,781 |
|
|
$ |
25,586 |
|
Restricted cash |
|
|
- |
|
|
|
3,044 |
|
Accounts receivable, net of allowance for doubtful accounts |
|
|
1,444 |
|
|
|
783 |
|
Inventory |
|
|
49,846 |
|
|
|
27,127 |
|
Prepaid expenses |
|
|
1,624 |
|
|
|
293 |
|
Prepaid inventory |
|
|
2,002 |
|
|
|
7,461 |
|
Prepaid income tax |
|
|
525 |
|
|
|
- |
|
Other current assets |
|
|
267 |
|
|
|
1,787 |
|
|
Total Current Assets |
|
|
73,489 |
|
|
|
66,081 |
| Property and Equipment |
|
|
|
|
|
|
Property and Equipment, Net |
|
|
10,760 |
|
|
|
4,461 |
|
Operating lease right of use asset |
|
|
4,513 |
|
|
|
5,709 |
|
Total Assets |
|
$ |
88,762 |
|
|
$ |
76,251 |
|
|
|
|
|
|
|
| Current Liabilities |
|
|
|
|
|
Accounts payable |
|
$ |
13,475 |
|
|
$ |
11,360 |
|
Accrued payroll and other liabilities |
|
|
6,295 |
|
|
|
2,608 |
|
Customer deposits |
|
|
238 |
|
|
|
434 |
|
Uncertain tax position liability |
|
|
128 |
|
|
|
- |
|
Income tax payable |
|
|
- |
|
|
|
631 |
|
Notes payable, current portion, net of debt issuance costs |
|
|
19,242 |
|
|
|
1,875 |
|
Operating lease liability, current portion |
|
|
1,188 |
|
|
|
1,082 |
|
|
Total Current Liabilities |
|
|
40,566 |
|
|
|
17,990 |
| Long‑Term Liabilities |
|
|
|
|
|
Notes payable‑non current, net of debt discount |
|
|
- |
|
|
|
37,053 |
|
Warrant liabilities |
|
|
32,831 |
|
|
|
- |
|
Deferred tax liabilities |
|
|
- |
|
|
|
453 |
|
Accrued expenses‑long term |
|
|
492 |
|
|
|
- |
|
Operating lease liability, net of current portion |
|
|
3,541 |
|
|
|
4,694 |
|
Total Long‑Term Liabilities |
|
|
36,864 |
|
|
|
42,200 |
| Total Liabilities |
|
|
77,430 |
|
|
|
60,190 |
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
|
Common stock, 170,000,000 shares at $0.0001 par value, authorized, 43,272,728 and 36,496,998 shares issued and outstanding as of December 31, 2022 and 2021, respectively |
|
|
|
|
|
|
|
4 |
|
|
|
4 |
|
Preferred stock, 5,000,000 shares at $0.0001 par value, authorized, no shares issued |
|
|
|
|
|
and outstanding as of December 31, 2022 and 2021, respectively |
|
|
- |
|
|
|
- |
| Additional paid in capital |
|
|
38,461 |
|
|
|
3,619 |
| Retained (deficit) earnings |
|
|
(27,133 |
) |
|
|
12,438 |
| Total Equity |
|
|
11,332 |
|
|
|
16,061 |
| Total Liabilities and Shareholders' Equity |
|
$ |
88,762 |
|
|
$ |
76,251 |
|
|
|
|
|
|
|
Dragonfly Energy Holdings Corp.
Statement of Operations
Years Ended December 31, 2022 and 2021
(in thousands, except share and per share data)
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
86,251 |
|
|
$ |
78,000 |
|
|
|
|
|
|
|
|
|
|
| Cost of Goods Sold |
|
|
62,247 |
|
|
|
48,375 |
|
|
|
|
|
|
|
|
|
|
| Gross Profit |
|
|
24,004 |
|
|
|
29,625 |
|
|
|
|
|
|
|
|
|
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Research and development |
|
|
2,764 |
|
|
|
2,689 |
|
| General and administrative |
|
|
41,566 |
|
|
|
10,621 |
|
| Selling and marketing |
|
|
13,671 |
|
|
|
9,848 |
|
|
|
|
|
|
|
|
|
|
| Total Operating Expenses |
|
|
58,001 |
|
|
|
23,158 |
|
|
|
|
|
|
|
|
|
|
| (Loss) Income From Operations |
|
|
(33,997 |
) |
|
|
6,467 |
|
|
|
|
|
|
|
|
|
|
| Other Income (Expense) |
|
|
|
|
|
|
|
|
| Other Income |
|
|
40 |
|
|
|
1 |
|
| Interest expense |
|
|
(6,945 |
) |
|
|
(519 |
) |
| Change in fair market value of warrant liability |
|
|
5,446 |
|
|
|
- |
|
| Debt extinguishment |
|
|
(4,824 |
) |
|
|
- |
|
| Total Other Expense |
|
|
(6,283 |
) |
|
|
(518 |
) |
|
|
|
|
|
|
|
|
|
| (Loss) Income Before Taxes |
|
|
(40,280 |
) |
|
|
5,949 |
|
|
|
|
|
|
|
|
|
|
| Income Tax (Benefit) Expense |
|
|
(709 |
) |
|
|
1,611 |
|
|
|
|
|
|
|
|
|
|
| Net (Loss) Income |
|
$ |
(39,571 |
) |
|
$ |
4,338 |
|
|
|
|
|
|
|
|
|
|
| (Loss) Earnings Per Share- Basic |
|
$ |
(1.03 |
) |
|
$ |
0.12 |
|
| (Loss) Earnings Per Share- Diluted |
|
$ |
(1.03 |
) |
|
$ |
0.11 |
|
| Weighted Average Number of Shares- Basic |
|
|
38,565,307 |
|
|
|
35,579,137 |
|
| Weighted Average Number of Shares- Diluted |
|
|
38,565,307 |
|
|
|
37,742,337 |
|
|
|
|
|
|
|
|
|
|
|
|
Dragonfly Energy Holdings Corp. |
|
|
Statement of Cash Flows |
|
|
Years Ended December 31, 2022 and 2021 |
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
2021 |
|
|
|
Cash flows from Operating Activities |
|
|
|
|
|
|
Net (Loss) Income |
|
$ |
(39,571 |
) |
|
$ |
4,338 |
|
|
|
Adjustments to Reconcile Net (Loss) Income to Net Cash |
|
|
|
|
|
|
Used in Operating Activities |
|
|
|
|
|
|
|
Stock based compensation |
|
|
2,467 |
|
|
|
734 |
|
|
|
|
Debt extinguishment |
|
|
4,824 |
|
|
|
- |
|
|
|
|
Amortization of debt discount |
|
|
1,822 |
|
|
|
206 |
|
|
|
|
Change in fair market value of warrant liability |
|
|
(5,446 |
) |
|
|
- |
|
|
|
|
Deferred tax liability |
|
|
(453 |
) |
|
|
122 |
|
|
|
|
Non‑cash interest expense (paid‑in kind) |
|
|
1,192 |
|
|
|
- |
|
|
|
|
Provision for doubtful accounts |
|
|
108 |
|
|
|
50 |
|
|
|
|
Depreciation and amortization |
|
|
891 |
|
|
|
617 |
|
|
|
|
Loss on disposal of property and equipment |
|
|
56 |
|
|
|
124 |
|
|
|
|
Assumption of Warrant Liability |
|
|
1,990 |
|
|
|
- |
|
|
|
Changes in Assets and Liabilities |
|
|
|
|
|
|
|
Accounts receivable |
|
|
(769 |
) |
|
|
1,007 |
|
|
|
|
Inventories |
|
|
(22,719 |
) |
|
|
(21,179 |
) |
|
|
|
Prepaid expenses |
|
|
(1,467 |
) |
|
|
58 |
|
|
|
|
Prepaid inventory |
|
|
5,459 |
|
|
|
(6,353 |
) |
|
|
|
Other current assets |
|
|
1,520 |
|
|
|
(1,214 |
) |
|
|
|
Other assets |
|
|
1,196 |
|
|
|
1,029 |
|
|
|
|
Income taxes payable |
|
|
(1,156 |
) |
|
|
(651 |
) |
|
|
|
Accounts payable and accrued expenses |
|
|
4,428 |
|
|
|
8,903 |
|
|
|
|
Uncertain tax position liability |
|
|
128 |
|
|
|
(19 |
) |
|
|
|
Customer deposits |
|
|
(196 |
) |
|
|
(1,345 |
) |
|
|
Total Adjustments |
|
|
(6,125 |
) |
|
|
(17,911 |
) |
|
|
Net Cash Used in Operating Activities |
|
|
(45,696 |
) |
|
|
(13,573 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities |
|
|
|
|
|
|
|
Proceeds from disposal of property and equipment |
|
|
35 |
|
|
|
61 |
|
|
|
|
Purchase of property and equipment |
|
|
(6,862 |
) |
|
|
(2,970 |
) |
|
|
|
Net Cash Used in Investing Activities |
|
|
(6,827 |
) |
|
|
(2,909 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
Proceeds from term loan |
|
|
75,000 |
|
|
|
- |
|
|
|
|
Proceeds from note payable |
|
|
- |
|
|
|
45,000 |
|
|
|
|
Repayment from note payable |
|
|
(45,000 |
) |
|
|
- |
|
|
|
|
Payments of debt issuance costs |
|
|
(4,032 |
) |
|
|
(6,278 |
) |
|
|
|
Proceeds from exercise of options |
|
|
706 |
|
|
|
184 |
|
|
|
|
Proceeds from stock purchase agreement |
|
|
15,000 |
|
|
|
- |
|
|
|
|
Proceeds from revolving note agreement |
|
|
- |
|
|
|
5,000 |
|
|
|
|
Repayments of revolving note agreement |
|
|
- |
|
|
|
(5,000 |
) |
|
|
|
Net Cash Provided by Financing Activities |
|
|
41,674 |
|
|
|
38,906 |
|
|
|
|
|
|
|
|
|
|
|
|
Net (Decrease) / Increase in Cash and Restricted Cash |
|
|
(10,849 |
) |
|
|
22,424 |
|
|
|
Beginning cash and restricted cash |
|
|
28,630 |
|
|
|
6,206 |
|
|
|
Ending cash and restricted cash |
|
$ |
17,781 |
|
|
$ |
28,630 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information: |
|
|
|
|
|
|
|
Cash paid for income taxes |
|
$ |
773 |
|
|
$ |
2,390 |
|
|
|
|
Cash paid for interest |
|
$ |
2,252 |
|
|
$ |
313 |
|
|
|
Supplemental Non‑Cash Items |
|
|
|
|
|
|
|
Receivable of options exercised |
|
$ |
- |
|
|
$ |
250 |
|
|
|
|
Purchases of property and equipment, not yet paid |
|
$ |
419 |
|
|
$ |
255 |
|
|
|
|
Recognition of right of use asset obtained in exchange for operating lease liability |
|
$ |
- |
|
|
$ |
5,745 |
|
|
|
|
Cashless exercise of liability classified warrants |
|
$ |
16,669 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Dragonfly Energy Holdings Corp.
Statement of Operations
Quarters Ended December 31, 2022 and 2021
(in thousands, except share and per share data)
|
|
Unaudited |
|
|
|
|
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
| Net Sales |
|
$ |
20,209 |
|
|
$ |
20,179 |
|
|
|
|
|
|
|
|
|
|
| Cost of Goods Sold |
|
|
15,766 |
|
|
|
14,061 |
|
|
|
|
|
|
|
|
|
|
| Gross Profit |
|
|
4,443 |
|
|
|
6,118 |
|
|
|
|
|
|
|
|
|
|
| Operating Expenses |
|
|
|
|
|
|
|
|
| Research and development |
|
|
813 |
|
|
|
790 |
|
| General and administrative |
|
|
27,788 |
|
|
|
2,191 |
|
| Selling and marketing |
|
|
4,340 |
|
|
|
3,194 |
|
|
|
|
|
|
|
|
|
|
| Total Operating Expenses |
|
|
32,941 |
|
|
|
6,175 |
|
|
|
|
|
|
|
|
|
|
| (Loss) Income From Operations |
|
|
(28,498 |
) |
|
|
(57 |
) |
|
|
|
|
|
|
|
|
|
| Other Income (Expense) |
|
|
|
|
|
|
|
|
| Other Income |
|
|
40 |
|
|
|
1 |
|
| Interest expense |
|
|
(3,288 |
) |
|
|
(395 |
) |
| Change in fair market value of warrant liability |
|
|
5,446 |
|
|
|
- |
|
| Debt extinguishment |
|
|
(4,824 |
) |
|
|
- |
|
| Total Other Expense |
|
|
(2,626 |
) |
|
|
(394 |
) |
|
|
|
|
|
|
|
|
|
| (Loss) Income Before Taxes |
|
|
(31,124 |
) |
|
|
(451 |
) |
|
|
|
|
|
|
|
|
|
| Income Tax (Benefit) Expense |
|
|
991 |
|
|
|
(371 |
) |
|
|
|
|
|
|
|
|
|
| Net (Loss) Income |
|
$ |
(32,115 |
) |
|
$ |
(80 |
) |
|
|
|
|
|
|
|
|
|
| (Loss) Earnings Per Share- Basic |
|
$ |
(0.75 |
) |
|
$ |
(0.00 |
) |
| (Loss) Earnings Per Share- Diluted |
|
$ |
(0.75 |
) |
|
$ |
(0.00 |
) |
| Weighted Average Number of Shares- Basic |
|
|
42,948,026 |
|
|
|
36,102,440 |
|
| Weighted Average Number of Shares- Diluted |
|
|
42,948,026 |
|
|
|
36,102,440 |
|
Use of Non-GAAP Financial Measures
The Company provides non-GAAP financial measures including EBITDA and Adjusted EBITDA as a supplement to GAAP financial information to enhance the overall understanding of the Company’s financial performance and to assist investors in evaluating the Company’s results of operations, period over period. Adjusted non-GAAP measures exclude significant unusual items. Investors should consider these non-GAAP measures as a supplement to, and not a substitute for financial information prepared on a GAAP basis.
Adjusted EBITDA
Adjusted EBITDA is considered a non-GAAP financial measure under the rules of the SEC because it excludes certain amounts included in net loss calculated in accordance with GAAP. Specifically, the Company calculates Adjusted EBITDA by GAAP net loss adjusted to exclude stock-based compensation expense, business combination related expenses and other one-time, non-recurring items.
The Company has included Adjusted EBITDA because it is a key measure used by Dragonfly’s management team to evaluate its operating performance, generate future operating plans, and make strategic decisions, including those relating to operating expenses. As such, the Company believes Adjusted EBITDA is helpful in highlighting trends in the ongoing core operating results of the business.
Adjusted EBITDA has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of net loss or other results as reported under GAAP. Some of these limitations are:
|
● |
Adjusted EBITDA does not reflect the Company’s cash expenditures, future requirements for capital expenditures, or contractual commitments; |
|
|
|
|
● |
Adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs; |
|
|
|
|
● |
Adjusted EBITDA does not reflect the Company’s tax expense or the cash requirements to pay taxes; |
|
|
|
|
● |
although amortization and depreciation are non-cash charges, the assets being amortized and depreciated will often have to be replaced in the future and Adjusted EBITDA does not reflect any cash requirements for such replacements; |
|
|
|
|
● |
Adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items for which the Company may adjust in historical periods; and |
|
|
|
|
● |
other companies in the industry may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure. |
Reconciliations of Non-GAAP Financial Measures
EBITDA and Adjusted EBITDA
The following table presents reconciliations of EBITDA and Adjusted EBITDA to the most directly comparable GAAP financial measure for each of the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
Dragonfly Energy Holdings Corp. |
|
|
|
Years Ended December 31, 2022 and 2021 |
|
|
|
(in thousands, except share and per share data) |
|
|
|
|
|
|
|
|
2022 |
|
|
|
2021 |
|
|
|
EBITDA Calculation |
|
|
|
|
|
|
|
Net (Loss) Income |
|
$ |
(39,571 |
) |
|
$ |
4,338 |
|
|
|
|
Plus: Interest |
|
|
6,945 |
|
|
|
518 |
|
|
|
|
Plus: Taxes |
|
|
(709 |
) |
|
|
1,611 |
|
|
|
|
Plus: Depreciation & Amortization |
|
|
891 |
|
|
|
617 |
|
|
|
EBITDA |
|
$ |
(32,444 |
) |
|
$ |
7,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
Plus: Stock Based Compensation |
|
|
2,467 |
|
|
|
734 |
|
|
|
|
Plus: ERP Implementation |
|
|
- |
|
|
|
233 |
|
|
|
|
Plus: Promissory Note Forgiveness |
|
|
469 |
|
|
|
- |
|
|
|
|
Plus: Loss on Disposal of Assets |
|
|
56 |
|
|
|
124 |
|
|
|
|
Plus: Separation Agreement |
|
|
1,197 |
|
|
|
- |
|
|
|
|
Plus: Debt-Extinguishment |
|
|
4,824 |
|
|
|
- |
|
|
|
|
Plus: Change in fair market value of warrant liability |
|
|
(5,446 |
) |
|
|
- |
|
|
|
|
Plus: Business Combination Expenses |
|
|
21,337 |
|
|
|
295 |
|
|
|
Adjusted EBITDA |
|
$ |
(7,540 |
) |
|
$ |
8,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dragonfly Energy Holdings Corp. |
|
|
|
Statement of Operations |
|
|
|
Quarters Ended December 31, 2022 and 2021 |
|
|
|
(in thousands, except share and per share data) |
|
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
2021 |
|
|
|
|
EBITDA Calculation |
|
|
|
|
|
|
|
Net (Loss) Income |
|
$ |
(32,115 |
) |
|
$ |
(80 |
) |
|
|
|
|
Plus: Interest |
|
|
3,288 |
|
|
|
394 |
|
|
|
|
|
Plus: Taxes |
|
|
991 |
|
|
|
(371 |
) |
|
|
|
|
Plus: Depreciation & Amortization |
|
|
243 |
|
|
|
185 |
|
|
|
|
EBITDA |
|
$ |
(27,593 |
) |
|
$ |
128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
Plus: Stock Based Compensation |
|
|
1,312 |
|
|
|
185 |
|
|
|
|
|
Plus: ERP Implementation |
|
|
- |
|
|
|
32 |
|
|
|
|
|
Plus: Loss on Disposal of Assets |
|
|
(6 |
) |
|
|
- |
|
|
|
|
|
Plus: Separation Agreement |
|
|
1,197 |
|
|
|
185 |
|
|
|
|
|
Plus: Debt-Extinguishment |
|
|
4,824 |
|
|
|
- |
|
|
|
|
|
Plus: Change in fair market value of warrant liability |
|
|
(5,446 |
) |
|
|
- |
|
|
|
|
|
Plus: Business Combination Expenses |
|
|
21,337 |
|
|
|
295 |
|
|
|
|
Adjusted EBITDA |
|
$ |
(4,375 |
) |
|
$ |
825 |
|
|
|
|
|
|
|
|
|
|
|
|
Source: Dragonfly Energy Holdings Corp.
