SBC Medical Group Holdings Inc. Reports Third Quarter 2024 Financial Results
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.
-
This result was impacted by
-
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.
-
This result is impacted by
-
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 endedSeptember 30, 2024 -
Net income attributable to
SBC Medical Group Holdings Incorporated for the three months endedSeptember 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 endedSeptember 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 fromSeptember 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 andSeptember 30, 2024 , was 31% for the nine months endedSeptember 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 endedSeptember 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
Third Quarter 2024 Financial Results
Total revenues for the nine months ended
|
EBITDA for the nine months ended
Net income for the nine months ended
Cash Flow and Liquidity Highlights
As of
Operating Cash Flow
Net cash provided by operating activities was
|
Investing Cash Flow
Net cash used in investing activities totaled
Financing Cash Flow
Net cash provided by financing activities totaled
Foreign Currency Impact
SBC Medical’s cash flows were impacted by a
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
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
The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable
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
SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
|
|
|
|
|
||
|
|
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 |
|
|
|
|
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 ( |
|
|
- |
|
|
|
- |
|
Common stock ( |
|
|
10,302 |
|
|
|
9,419 |
|
Additional paid-in capital (1) |
|
|
60,825,115 |
|
|
|
36,879,281 |
|
|
|
|
(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 |
SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
||||||||||||||||
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
||||||||||
|
|
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 |
|
$ |
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 |
|
|
- |
|
|
|
(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 |
|
$ |
23,438,020 |
|
|
$ |
7,266,107 |
|
|
$ |
41,575,160 |
|
|
$ |
5,626,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
|
For the Nine Months Ended
|
|
|||||
|
|
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
|
|
|
For the Nine Months Ended
|
|
||||||||||
|
|
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 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241113823490/en/
In
E-mail: ir@sbc-holdings.com
In the US:
Email: bill.zima@icrinc.com
Source: