Company Announcements

 SBC Medical Group Holdings Inc. Reports Third Quarter 2024 Financial Results

IRVINE, Calif.--(BUSINESS WIRE)--Nov. 13, 2024-- SBC Medical Group Holdings Incorporated (“SBC Medical”, or the “Company”), a global owner, operator and provider of management services and products to cosmetic treatment centers, today announced its unaudited financial results for the third quarter ended September 30, 2024.

Third Quarter 2024 Highlights

  • Total revenues for the three months ended September 30, 2024 were $53 million, representing an increase of 12% from $47 million in the same quarter of 2023.
  • Total revenues for the nine months ended September 30, 2024 was $160 million, representing an increase of 23% from $131 million in the same period of 2023.
  • Income from operations for the three months ended September 30, 2024 was $13 million, representing a decrease by 31% from the same quarter in 2023.
    • This result was impacted by $12.8 million of stock-based compensation expense related to the Company’s listing process.
  • Income from operations for the nine months ended September 30, 2024 was $65.5 million, representing an increase of 40.5% from the same period in 2023.
    • This result is impacted by $12.8 million of stock based compensation expense related to the Company’s listing process.
  • EBITDA1, which is calculated by adding depreciation and amortization expense to income from operations, for the nine months ended September 30, 2024 was $68 million, representing an increase of 21% from the same period in 2023. EBITDA margin was 42% for the nine months ended September 30, 2024
  • Net income attributable to SBC Medical Group Holdings Incorporatedfor the three months ended September 30, 2024 was $2 million, compared to $8 million in the same quarter of 2023.
  • Net income attributable to SBC Medical Group Holdings Incorporated for the nine months ended September 30, 2024 was $40 million, an increase of 60% from $25 million in the same period of 2023.
  • Number of partner clinics was 224 as of September 30, 2024, representing an increase by 24 from September 30, 2023.

 

1 EBITDA and EBITDA Margin are non-GAAP financial measures. For more information on non-GAAP financial measure, please see the section of “Use of Non-GAAP Financial Measures” and the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.”

 
  • Number of customers in the last twelve months was 4.3 million, representing an year-over-year increase of 13.5%.
  • Return on equity (annualized), which is defined as annualized net income attributable to the Company divided by the average of shareholder’s equity as of December 31, 2023 and September 30, 2024, was 31% for the nine months ended September 30, 2024, representing a year-over-year increase of one percentage points.
  • Earnings per share (basic), which is defined as net income attributable to the Company divided by weighted average number of outstanding shares, was $0.42 for the nine months ended September 30, 2024, representing a year-over-year increase of 56%.

“Our first earnings release as a publicly listed company marks a significant milestone for SBC Medical. After completing a successful business combination with Pono Capital Two, SBC Medical began trading on Nasdaq under the ticker symbol ‘SBC’ on September 18, 2024.” said Yoshiyuki Aikawa, Chairman and Chief Executive Officer of SBC Medical. “This quarter’s strong results, with total revenue reaching USD161 million—an impressive 23% increase year-over-year—and a net income rise of 59%, highlight the positive impact of our strategic initiatives such as restructuring royalty fees and expanding our clinic network. Additionally, with a robust balance sheet supported by USD137 million in cash, we are committed to sustainable growth supported by a clear capital policy. We deeply value our shareholders and our focus on shareholder value will continue through consistent returns with robust business growth, strategic reinvestments, and a strong capital foundation, ensuring that all shareholders, including our minority investors, benefit from our growth and success.”

Third Quarter 2024 Financial Results

Total revenues for the nine months ended September 30, 2024 were $160 million, representing an increase of 23% from $131 million in the same period of 2023. Total revenues for the three months ended September 30, 2024 were $53 million, representing an increase of 12% from $47 million in the same quarter of 2023. These increases were mainly because the Company started charging patent and trademark fees to our franchisee clinics, and due to the expansion of numbers of our franchisee clinics Total operating expenses for the nine months ended September 30, 2024 were $56 million, representing an increase of 20% from $47 million in the same period of 2023. Total operating expenses for the three months ended September 30, 2024 were $29 million, representing an increase of 118% from $13 million in the same quarter of 2023. The increases in the total operating expenses were primarily due to listing-related consulting and professional fees, stock-based compensation, and higher office expenses.

 

EBITDA for the nine months ended September 30, 2024 was $68.4 million, representing an increase of 22% from $56.3 million in the same period of 2023, mainly due to revenue growth but partially offset by listing-related consulting and professional fees, stock-based compensations. EBITDA for the three months ended September 30, 2024 was $14.8 million, representing a decrease of 36% from $23.3 million in the same quarter of 2023, primarily due to listing-related consulting and professional fees, stock-based compensation, and higher office expenses.

Net income for the nine months ended September 30, 2024 was $40.1 million, compared to $24.3 million in the same period of 2023. The increase was attributed mainly to total revenue growth but partially offset by increase of total operating expenses. Net income for the three months ended September 30, 2024 was $2.8 million, compared to $8.1 million for the same quarter in 2023. The decrease was attributable mainly to higher operating expenses.

Cash Flow and Liquidity Highlights

As of September 30, 2024, SBC Medical maintained a strong liquidity position, with cash and cash equivalents totaling $137.4 million, up from $103.0 million as of December 31, 2023. This increase reflects robust cash generation from operating activities, prudent investment management, and disciplined capital allocation strategies.

Operating Cash Flow

Net cash provided by operating activities was $27 million for the nine months ended September 30, 2024, an increase of 23% from $22 million for the same period in 2023. This growth was driven primarily by a $15 million rise in net income, bolstered by stock-based compensation expenses of $12.8 million related to the Company’s recent public listing, and an improvement in collection of accounts receivable. These positive factors were partially offset by changes in accounts payable and tax liabilities, which reflect the Company’s focus on efficiently managing working capital in a growing operational environment.

 

Investing Cash Flow

Net cash used in investing activities totaled $5 million during the nine months ended September 30, 2024, a decline from $8 million for the same period in 2023. Key contributor to this decrease included payments made on behalf of a related party of $5.2 million. The Company continues to strategically deploy capital towards high-impact assets that align with its long-term growth objectives.

Financing Cash Flow

Net cash provided by financing activities totaled $11 million during the nine months ended September 30, 2024, an increase from $6 million for the same period in 2023. Key contributor to this increase included proceeds from reverse recapitalization, net of transaction costs $11.7 million. The change reflects the Company’s emphasis on self-sustained growth through operating cash flows rather than external financing, with no significant new debt undertaken during the period.

Foreign Currency Impact

SBC Medical’s cash flows were impacted by a $0.5 million currency translation adjustment due to the depreciation of the Japanese yen against the U.S. dollar. The Company continues to monitor foreign currency exposure and employ strategies to mitigate risks associated with currency fluctuations.

With a robust cash reserve and sound operational cash flows, SBC Medical is confident in its ability to meet near-term liquidity requirements and to fund future growth initiatives. Management believes that the current cash position, alongside planned operational cash flow, will be sufficient to support the company’s business operations and strategic investments for the next 12 months.

About SBC Medical

SBC Medical, headquartered in Irvine, California and Tokyo, Japan, owns and provides management services and products to cosmetic treatment centers. The Company is primarily focused on providing comprehensive management services to franchisee clinics, including but not limited to advertising and marketing needs across various platforms (such as social media networks), staff management (such as recruitment and training), booking reservations for franchisee clinic customers, assistance with franchisee employee housing rentals and facility rentals, construction and design of franchisee clinics, medical equipment and medical consumables procurement (resale), the provision of cosmetic products to franchisee clinics for resale to clinic customers, licensure of the use of patent-pending and non-patented medical technologies, trademark and brand use, IT software solutions (including but not limited to remote medical consultations), management of the franchisee clinic’s customer rewards program (customer loyalty point program), and payment tools for the franchisee clinics.

For more information, visit https://sbc-holdings.com/

 

Use of Non-GAAP Financial Measures

The Company uses non-GAAP measures, such as EBITDA, in evaluating its operating results and for financial and operational decision-making purposes. The Company believes that the non-GAAP financial measures help identify underlying trends in its business. The Company believes that the non-GAAP financial measures provide useful information about the Company’s results of operations, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools, and when assessing the Company’s operating performance, cash flows or liquidity, investors should not consider them in isolation, or as a substitute for net loss, cash flows provided by operating activities or other consolidated statements of operations and cash flows data prepared in accordance with U.S. GAAP.

The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating the Company’s performance.

For more information on the non-GAAP financial measures, please see the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.”

 

Forward Looking Statements

This press release contains forward-looking statements. Forward-looking statements are not historical facts or statements of current conditions, but instead represent only the Company’s beliefs regarding future events and performance, many of which, by their nature, are inherently uncertain and outside of the Company’s control. These forward-looking statements reflect the Company’s current views with respect to, among other things, the Company’s financial performance; growth in revenue and earnings; business prospects and opportunities; and capital deployment plans and liquidity. In some cases, forward-looking statements can be identified by the use of words such as “may,” “should,” “expects,” “anticipates,” “contemplates,” “estimates,” “believes,” “plans,” “projected,” “predicts,” “potential,” or “hopes” or the negative of these or similar terms. The Company cautions readers not to place undue reliance upon any forward-looking statements, which are current only as of the date of this release and are subject to various risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. The forward-looking statements are based on management’s current expectations and are not guarantees of future performance. The Company does not undertake or accept any obligation to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based, except as required by law. Factors that may cause actual results to differ materially from current expectations may emerge from time to time, and it is not possible for the Company to predict all of them; such factors include, among other things, changes in global, regional, or local economic, business, competitive, market and regulatory conditions, and those listed under the heading “Risk Factors” and elsewhere in the Company’s filings with the U.S. Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov.

 

SBC MEDICAL GROUP HOLDINGS INCORPORATED

UNAUDITED CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

137,393,070

 

 

$

103,022,932

 

Accounts receivable

 

 

1,944,604

 

 

 

1,437,077

 

Accounts receivable – related parties

 

 

27,835,179

 

 

 

33,676,672

 

Inventories

 

 

1,985,883

 

 

 

3,090,923

 

Finance lease receivables, current – related parties

 

 

8,443,338

 

 

 

6,143,564

 

Customer loans receivable, current

 

 

16,125,086

 

 

 

8,484,753

 

Prepaid expenses and other current assets

 

 

8,372,668

 

 

 

10,050,005

 

Total current assets

 

 

202,099,828

 

 

 

165,905,926

 

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

13,194,414

 

 

 

13,582,017

 

Intangible assets, net

 

 

16,218,233

 

 

 

19,739,276

 

Long-term investments

 

 

4,905,115

 

 

 

849,434

 

Goodwill, net

 

 

3,545,391

 

 

 

3,590,791

 

Finance lease receivables, non-current – related parties

 

 

4,629,047

 

 

 

3,420,489

 

Operating lease right-of-use assets

 

 

5,251,418

 

 

 

5,919,937

 

Deferred tax assets

 

 

624,564

 

 

 

-

 

Customer loans receivable, non-current

 

 

6,590,301

 

 

 

6,444,025

 

Long-term prepayments

 

 

4,308,810

 

 

 

4,099,763

 

Long-term investments in MCs – related parties

 

 

19,561,069

 

 

 

19,811,555

 

Other assets

 

 

15,550,402

 

 

 

15,442,058

 

Total non-current assets

 

 

94,378,764

 

 

 

92,899,345

 

Total assets

 

$

296,478,592

 

 

$

258,805,271

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

14,873,829

 

 

$

26,531,944

 

Current portion of long-term loans

 

 

136,683

 

 

 

156,217

 

Notes payable, current – related parties

 

 

10,202,360

 

 

 

3,369,203

 

Advances from customers

 

 

565,495

 

 

 

2,074,457

 

Advances from customers – related parties

 

 

18,994,015

 

 

 

23,058,175

 

Income tax payable

 

 

8,000,808

 

 

 

8,782,930

 

Operating lease liabilities, current

 

 

4,060,844

 

 

 

3,885,812

 

Accrued liabilities and other current liabilities

 

 

12,054,047

 

 

 

21,009,009

 

Due to related party

 

 

3,532,453

 

 

 

3,583,523

 

Total current liabilities

 

 

72,420,534

 

 

 

92,451,270

 

 

 

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Long-term loans

 

 

686,470

 

 

 

1,062,722

 

Notes payable, non-current – related parties

 

 

11,659,022

 

 

 

11,948,219

 

Deferred tax liabilities

 

 

3,515,825

 

 

 

6,013,565

 

Operating lease liabilities, non-current

 

 

1,528,972

 

 

 

2,444,316

 

Other liabilities

 

 

1,147,345

 

 

 

1,074,930

 

Total non-current liabilities

 

 

18,537,634

 

 

 

22,543,752

 

Total liabilities

 

 

90,958,168

 

 

 

114,995,022

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock ($0.0001 par value, 20,000,000 shares authorized; no shares issued and outstanding as of September 30, 2024 and December 31, 2023) (1)

 

 

-

 

 

 

-

 

Common stock ($0.0001 par value, 400,000,000 shares authorized, 103,020,816 and 94,192,433 shares issued and outstanding as of September 30, 2024 and December 31, 2023) (1)

 

 

10,302

 

 

 

9,419

 

Additional paid-in capital (1)

 

 

60,825,115

 

 

 

36,879,281

 

Treasury stock receivable (270,000 shares of common stock) - related party

 

 

(2,700,000

)

 

 

-

 

Retained earnings

 

 

182,923,786

 

 

 

142,848,732

 

Accumulated other comprehensive loss

 

 

(36,078,149

)

 

 

(37,578,255

)

Total SBC Medical Group Holdings Incorporated’s stockholders’ equity

 

 

204,981,054

 

 

 

142,159,177

 

Non-controlling interests

 

 

539,370

 

 

 

1,651,072

 

Total stockholders’ equity

 

 

205,520,424

 

 

 

143,810,249

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

296,478,592

 

 

$

258,805,271

 

(1)

Retrospectively restated for effect of recapitalization on equity due to reverse acquisition effective September 17, 2024.

SBC MEDICAL GROUP HOLDINGS INCORPORATED

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, net – related parties

 

$

51,209,243

 

 

$

45,119,709

 

 

$

152,718,488

 

 

$

125,336,653

 

Revenues, net

 

 

1,875,640

 

 

 

2,158,976

 

 

 

8,276,517

 

 

 

5,856,076

 

Total revenues, net

 

 

53,084,883

 

 

 

47,278,685

 

 

 

160,995,005

 

 

 

131,192,729

 

Cost of revenues

 

 

9,845,793

 

 

 

13,780,309

 

 

 

38,816,865

 

 

 

37,256,066

 

Gross profit

 

 

43,239,090

 

 

 

33,498,376

 

 

 

122,178,140

 

 

 

93,936,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

16,597,032

 

 

 

13,446,618

 

 

 

43,784,637

 

 

 

46,885,138

 

Stock-based compensation

 

 

12,807,455

 

 

 

-

 

 

 

12,807,455

 

 

 

-

 

Misappropriation loss

 

 

-

 

 

 

28,516

 

 

 

-

 

 

 

380,766

 

Total operating expenses

 

 

29,404,487

 

 

 

13,475,134

 

 

 

56,592,092

 

 

 

47,265,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

13,834,603

 

 

 

20,023,242

 

 

 

65,586,048

 

 

 

46,670,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

7,950

 

 

 

10,234

 

 

 

37,283

 

 

 

86,345

 

Interest expense

 

 

(5,466

)

 

 

(3,978

)

 

 

(15,898

)

 

 

(37,380

)

Other income

 

 

65,922

 

 

 

1,138,869

 

 

 

721,894

 

 

 

3,875,723

 

Other expenses

 

 

(795,158

)

 

 

(98,314

)

 

 

(2,746,450

)

 

 

(581,239

)

Gain on disposal of subsidiary

 

 

-

 

 

 

-

 

 

 

3,813,609

 

 

 

-

 

Total other income (expenses)

 

 

(726,752

)

 

 

1,046,811

 

 

 

1,810,438

 

 

 

3,343,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

13,107,851

 

 

 

21,070,053

 

 

 

67,396,486

 

 

 

50,014,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

10,273,384

 

 

 

13,012,262

 

 

 

27,254,478

 

 

 

25,683,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

2,834,467

 

 

 

8,057,791

 

 

 

40,142,008

 

 

 

24,330,964

 

Less: net income (loss) attributable to non-controlling interests

 

 

1,573

 

 

 

(298,623

)

 

 

66,954

 

 

 

(696,812

)

Net income attributable to SBC Medical Group Holdings Incorporated

 

$

2,832,894

 

 

$

8,356,414

 

 

$

40,075,054

 

 

$

25,027,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

20,783,646

 

 

 

(974,249

)

 

 

1,543,245

 

 

 

(19,825,222

)

Reclassification of unrealized gain on available-for-sale debt security to net income when realized, net of tax effect of nil and $(97,856) for the three months ended September 30, 2024 and 2023, respectively; nil and $(97,856) for the nine months ended September 30, 2024 and 2023, respectively

 

 

-

 

 

 

(205,383

)

 

 

-

 

 

 

(8,760

)

Total comprehensive income

 

 

23,618,113

 

 

 

6,878,159

 

 

 

41,685,253

 

 

 

4,496,982

 

Less: comprehensive income (loss) attributable to non-controlling interests

 

 

180,093

 

 

 

(387,948

)

 

 

110,093

 

 

 

(1,129,475

)

Comprehensive income attributable to SBC Medical Group Holdings Incorporated

 

$

23,438,020

 

 

$

7,266,107

 

 

$

41,575,160

 

 

$

5,626,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to SBC Medical Group Holdings Incorporated(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.03

 

 

$

0.09

 

 

$

0.42

 

 

$

0.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

95,095,144.00

 

 

 

94,192,433.00

 

 

 

94,495,533.00

 

 

 

94,192,433.00

 

(1)

Retrospectively restated for effect of recapitalization on equity due to reverse acquisition effective September 17, 2024.

SBC MEDICAL GROUP HOLDINGS INCORPORATED

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

For the Nine Months Ended

September 30,

 

 

 

2024

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net income

 

$

40,142,008

 

 

$

24,330,964

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

2,867,781

 

 

 

9,688,640

 

Non-cash lease expense

 

 

2,908,990

 

 

 

2,424,220

 

Provision for (reversal of) credit losses

 

 

(127,196

)

 

 

282,934

 

Stock-based compensation

 

 

12,807,455

 

 

 

-

 

Impairment loss on property and equipment

 

 

-

 

 

 

204,026

 

Realized gain on short-term investments

 

 

-

 

 

 

(223,164

)

Fair value change of long-term investments

 

 

1,682,282

 

 

 

-

 

Gain on disposal of subsidiary

 

 

(3,813,609

)

 

 

-

 

Loss (gain) on disposal of property and equipment and intangible assets

 

 

185,284

 

 

 

(249,532

)

Deferred income taxes

 

 

(2,154,837

)

 

 

(1,379,922

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(804,000

)

 

 

(924,061

)

Accounts receivable - related parties

 

 

4,971,911

 

 

 

(19,979,099

)

Inventories

 

 

763,075

 

 

 

(4,038,874

)

Finance lease receivables - related parties

 

 

(3,430,267

)

 

 

17,241,740

 

Customer loans receivable

 

 

12,860,220

 

 

 

-

 

Prepaid expenses and other current assets

 

 

902,230

 

 

 

8,173,153

 

Long-term prepayments

 

 

432,380

 

 

 

(1,991,626

)

Other assets

 

 

(348,178

)

 

 

(1,884,352

)

Accounts payable

 

 

(10,511,619

)

 

 

6,712,977

 

Notes payable - related parties

 

 

(14,030,092

)

 

 

-

 

Advances from customers

 

 

(1,401,437

)

 

 

(681,973

)

Advances from customers - related parties

 

 

(3,565,778

)

 

 

(7,430,332

)

Income tax payable

 

 

(549,446

)

 

 

16,518,062

 

Operating lease liabilities

 

 

(2,971,946

)

 

 

(2,335,113

)

Accrued liabilities and other current liabilities

 

 

(9,010,270

)

 

 

298,743

 

Accrued retirement compensation expense - related party

 

 

-

 

 

 

(22,082,643

)

Other liabilities

 

 

81,290

 

 

 

79,215

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

 

27,886,231

 

 

 

22,753,983

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(1,974,285

)

 

 

(2,299,045

)

Purchase of intangible assets

 

 

-

 

 

 

(1,683,030

)

Purchase of convertible note

 

 

(1,700,000

)

 

 

(1,000,000

)

Prepayments for property and equipment

 

 

(843,740

)

 

 

(417,353

)

Advances to related parties

 

 

(617,804

)

 

 

(1,017,292

)

Payments made on behalf of a related party

 

 

(5,245,990

)

 

 

-

 

Purchase of short-term investments

 

 

-

 

 

 

(2,106,720

)

Purchase of long-term investments

 

 

(331,496

)

 

 

-

 

Long-term investments in MCs - related parties

 

 

-

 

 

 

(26,780

)

Cash received from acquisition of subsidiary, net of cash received

 

 

-

 

 

 

722,551

 

Long-term loans to others

 

 

(80,793

)

 

 

(421,429

)

Repayments from related parties

 

 

5,990,990

 

 

 

734,358

 

Repayments from others

 

 

62,927

 

 

 

47,356

 

Proceeds from sales of short-term investments

 

 

-

 

 

 

4,125,813

 

Proceeds from surrender of life insurance policies

 

 

-

 

 

 

3,954,760

 

Disposal of subsidiary, net of cash disposed of

 

 

(815,819

)

 

 

-

 

Proceeds from disposal of property and equipment

 

 

1,971

 

 

 

8,046,007

 

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

 

 

(5,554,039

)

 

 

8,659,196

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Borrowings from related parties

 

 

-

 

 

 

12,310,106

 

Proceeds from reverse recapitalization, net of transaction costs

 

 

11,707,417

 

 

 

-

 

Proceeds from issuance of common stock

 

 

-

 

 

 

10

 

Proceeds from exercise of stock warrants

 

 

31,374

 

 

 

-

 

Repayments of long-term loans

 

 

(89,448

)

 

 

(8,691,462

)

Repayments to related parties

 

 

(65,305

)

 

 

(7,619,266

)

Deemed contribution in connection with disposal of property and equipment

 

 

-

 

 

 

9,620,453

 

Deemed contribution in connection with reorganization

 

 

-

 

 

 

642,748

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

11,584,038

 

 

6,262,589

 

 

 

 

 

 

 

 

 

 

Effect of changes in foreign currency exchange rate

 

 

453,908

 

 

 

(11,982,793

)

 

 

 

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

 

34,370,138

 

 

 

25,692,975

 

CASH AND CASH EQUIVALENTS AS OF THE BEGINNING OF THE PERIOD

 

 

103,022,932

 

 

 

51,737,994

 

CASH AND CASH EQUIVALENTS AS OF THE END OF THE PERIOD

 

$

137,393,070

 

 

$

77,430,969

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

Cash paid for interest expense

 

$

15,898

 

 

$

37,380

 

Cash paid for income taxes

 

$

31,332,123

 

 

$

12,608,072

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Property and equipment transferred from long-term prepayments

 

$

164,781

 

 

$

7,681,830

 

An intangible asset transferred from long-term prepayments

 

$

-

 

 

$

17,666,115

 

Settlement of loan payable to a related party in connection with disposal of property and equipment

 

$

-

 

 

$

4,163,604

 

Operating lease right-of-use assets obtained in exchange for operating lease liabilities

 

$

-

 

 

$

1,029,518

 

Remeasurement of operating lease liabilities and right-of-use assets due to lease modifications

 

$

2,408,752

 

 

$

2,110,079

 

Issuance of promissory notes to related parties in connection with loan services provided

 

$

20,398,301

 

 

$

-

 

Issuance of common stock to a related party from conversion of convertible note

 

$

2,700,000

 

 

$

-

 

Issuance of common stock as incentive shares

 

$

34

 

 

$

-

 

Settlement of loan payable to a related party in connection with issuance of common stock

 

$

-

 

 

$

795

 

Non-cash purchase consideration for an asset acquisition

 

$

-

 

 

$

705,528

 

 

SBC MEDICAL GROUP HOLDINGS INCORPORATED

Unaudited Reconciliations of GAAP and Non-GAAP Results

 

 

 

 

 

 

 

 

 

For the Three Months Ended
September, 30

 

 

For the Nine Months Ended
September, 30

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Income from operations

 

 

13,834,603

 

 

 

20,023,242

 

 

 

65,586,048

 

 

 

46,670,759

 

Depreciation and amortization expense

 

 

1,018,359

 

 

 

3,287,809

 

 

 

2,867,781

 

 

 

9,688,640

 

EBITDA

 

 

14,852,962

 

 

 

23,311,051

 

 

 

68,453,829

 

 

 

56,359,399

 

EBITDA Margin

 

 

28

%

 

 

49

%

 

 

42

%

 

 

43

%

 

In Asia:
SBC Medical Group Holdings Incorporated
Hikaru Fukui / Head of Investor Relations
E-mail: ir@sbc-holdings.com

In the US:
ICR LLC
Bill Zima / Managing Partner
Email: bill.zima@icrinc.com

Source: SBC Medical Group Holdings Incorporated