Profire Energy Reports Financial Results For Third Quarter 2024
| 9/30/2024 | 9/30/2023 | |
| EBITDA Calculation: | 3 months | 3 months |
| Net Income | $2,182,637 | $2,039,390 |
| add back net income tax expense | $752,400 | $611,008 |
| add back net interest expense | $(90,941) | $(69,727) |
| add back depreciation and amortization | $263,751 | $274,208 |
| EBITDA calculated | $3,107,847 | $2,854,879 |
| PROFIRE ENERGY, INC. AND SUBSIDIARIES | ||||||||
| Condensed Consolidated Balance Sheets | ||||||||
| As of | ||||||||
| September 30, 2024 | December 31, 2023 | |||||||
| ASSETS | (Unaudited) | |||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | 7,963,892 | $ | 10,767,519 | ||||
| Short-term investments | 2,338,259 | 2,799,539 | ||||||
| Accounts receivable, net | 16,431,559 | 14,013,740 | ||||||
| Inventories, net (note 3) | 17,188,656 | 14,059,656 | ||||||
| Prepaid expenses and other current assets (note 4) | 3,379,650 | 2,832,262 | ||||||
| Total Current Assets | 47,302,016 | 44,472,716 | ||||||
| LONG-TERM ASSETS | ||||||||
| Net deferred tax asset | 436,578 | 496,785 | ||||||
| Long-term investments | 6,584,919 | 6,425,582 | ||||||
| Lease right-of-use asset (note 6) | 369,549 | 432,907 | ||||||
| Property and equipment, net | 11,330,713 | 10,782,372 | ||||||
| Intangible assets, net | 998,736 | 1,104,102 | ||||||
| Goodwill | 2,579,381 | 2,579,381 | ||||||
| Total Long-Term Assets | 22,299,876 | 21,821,129 | ||||||
| TOTAL ASSETS | $ | 69,601,892 | $ | 66,293,845 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | $ | 2,166,969 | $ | 2,699,556 | ||||
| Accrued liabilities (note 5) | 4,728,919 | 4,541,820 | ||||||
| Current lease liability (note 6) | 136,739 | 130,184 | ||||||
| Income taxes payable | 542,393 | 1,723,910 | ||||||
| Total Current Liabilities | 7,575,020 | 9,095,470 | ||||||
| LONG-TERM LIABILITIES | ||||||||
| Net deferred income tax liability | 53,318 | 52,621 | ||||||
| Long-term lease liability (note 6) | 241,793 | 307,528 | ||||||
| TOTAL LIABILITIES | 7,870,131 | 9,455,619 | ||||||
| STOCKHOLDERS' EQUITY (note 7) | ||||||||
| Preferred stock: $0.001 par value, 10,000,000 shares authorized: no shares issued or outstanding | - | - | ||||||
| Common stock: $0.001 par value, 100,000,000 shares authorized: 53,687,955 issued and 46,379,557 outstanding at September 30, 2024, and 53,047,231 issued and 46,803,868 outstanding at December 31, 2023 | 53,690 | 53,048 | ||||||
| Treasury stock, at cost | (10,976,706 | ) | (9,324,272 | ) | ||||
| Additional paid-in capital | 33,675,391 | 32,751,749 | ||||||
| Accumulated other comprehensive loss | (2,902,754 | ) | (2,844,702 | ) | ||||
| Retained earnings | 41,882,140 | 36,202,403 | ||||||
| TOTAL STOCKHOLDERS' EQUITY | 61,731,761 | 56,838,226 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 69,601,892 | $ | 66,293,845 | ||||
| These financial statements should be read in conjunction with the Form 10-Q and accompanying footnotes. | ||||||||
| PROFIRE ENERGY, INC. AND SUBSIDIARIES | ||||||||||||||||
| Condensed Consolidated Statements of Income and Comprehensive Income | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| (See Note 1) | (See Note 1) | |||||||||||||||
| REVENUES (note 8) | ||||||||||||||||
| Sales of products, net | $ | 16,017,224 | $ | 14,085,028 | $ | 42,435,024 | $ | 41,562,935 | ||||||||
| Sales of services, net | 1,180,729 | 858,871 | 3,564,582 | 2,624,514 | ||||||||||||
| Total Revenues | 17,197,953 | 14,943,899 | 45,999,606 | 44,187,449 | ||||||||||||
| COST OF SALES | ||||||||||||||||
| Cost of sales - products | 7,881,956 | 6,666,949 | 20,418,350 | 19,157,973 | ||||||||||||
| Cost of sales - services | 1,034,242 | 799,866 | 2,683,156 | 2,304,838 | ||||||||||||
| Total Cost of Sales | 8,916,198 | 7,466,815 | 23,101,506 | 21,462,811 | ||||||||||||
| GROSS PROFIT | 8,281,755 | 7,477,084 | 22,898,100 | 22,724,638 | ||||||||||||
| OPERATING EXPENSES | ||||||||||||||||
| General and administrative | 5,058,465 | 4,605,566 | 14,431,441 | 12,573,171 | ||||||||||||
| Research and development | 337,597 | 182,253 | 952,666 | 649,506 | ||||||||||||
| Depreciation and amortization | 135,541 | 145,662 | 435,209 | 428,644 | ||||||||||||
| Total Operating Expenses | 5,531,603 | 4,933,481 | 15,819,316 | 13,651,321 | ||||||||||||
| INCOME FROM OPERATIONS | 2,750,152 | 2,543,603 | 7,078,784 | 9,073,317 | ||||||||||||
| OTHER INCOME (EXPENSE) | ||||||||||||||||
| Gain on sale of property and equipment | 84,971 | 17,350 | 221,860 | 251,768 | ||||||||||||
| Other expense | 8,973 | 19,718 | (11,322 | ) | (26,704 | ) | ||||||||||
| Interest income | 93,299 | 74,165 | 248,543 | 255,865 | ||||||||||||
| Interest expense | (2,358 | ) | (4,438 | ) | (7,960 | ) | (6,226 | ) | ||||||||
| Total Other Income | 184,885 | 106,795 | 451,121 | 474,703 | ||||||||||||
| INCOME BEFORE INCOME TAXES | 2,935,037 | 2,650,398 | 7,529,905 | 9,548,020 | ||||||||||||
| INCOME TAX EXPENSE | (752,400 | ) | (611,008 | ) | (1,850,168 | ) | (2,061,851 | ) | ||||||||
| NET INCOME | $ | 2,182,637 | $ | 2,039,390 | $ | 5,679,737 | $ | 7,486,169 | ||||||||
| OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||
| Foreign currency translation loss | $ | 139,211 | $ | (301,642 | ) | $ | (231,674 | ) | $ | (28,838 | ) | |||||
| Unrealized gains (losses) on investments | 107,924 | (71,193 | ) | 173,622 | (25,322 | ) | ||||||||||
| Total Other Comprehensive Loss | 247,135 | (372,835 | ) | (58,052 | ) | (54,160 | ) | |||||||||
| COMPREHENSIVE INCOME | $ | 2,429,772 | $ | 1,666,555 | $ | 5,621,685 | $ | 7,432,009 | ||||||||
| BASIC EARNINGS PER SHARE | $ | 0.05 | $ | 0.04 | $ | 0.12 | $ | 0.16 | ||||||||
| FULLY DILUTED EARNINGS PER SHARE | $ | 0.04 | $ | 0.04 | $ | 0.12 | $ | 0.15 | ||||||||
| BASIC WEIGHTED AVG NUMBER OF SHARES OUTSTANDING | 46,809,342 | 47,521,238 | 46,937,404 | 47,364,445 | ||||||||||||
| FULLY DILUTED WEIGHTED AVG NUMBER OF SHARES OUTSTANDING | 48,739,900 | 49,504,024 | 48,867,962 | 49,314,304 | ||||||||||||
| These financial statements should be read in conjunction with the Form 10-Q and accompanying footnotes. | ||||||||||||||||
| PROFIRE ENERGY, INC. AND SUBSIDIARIES | |||||||
| Condensed Consolidated Statements of Cash Flows | |||||||
| (Unaudited) | |||||||
| For the Nine Months Ended September 30, | |||||||
| 2024 | 2023 | ||||||
| OPERATING ACTIVITIES | |||||||
| Net income | $ | 5,679,737 | $ | 7,486,169 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation and amortization expense | 802,842 | 822,204 | |||||
| Gain on sale of property and equipment | (221,860 | ) | (251,768 | ) | |||
| Bad debt expense | 209,177 | 420,883 | |||||
| Stock awards issued for services | 815,295 | 878,392 | |||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (2,353,006 | ) | (2,360,696 | ) | |||
| Income taxes receivable/payable | (1,178,904 | ) | 464,256 | ||||
| Inventories | (3,167,889 | ) | (3,245,588 | ) | |||
| Prepaid expenses and other current assets | (583,976 | ) | (437,023 | ) | |||
| Deferred tax asset/liability | 61,953 | 466,398 | |||||
| Accounts payable and accrued liabilities | (286,109 | ) | (1,574,995 | ) | |||
| Net Cash Provided by (Used in) Operating Activities | (222,740 | ) | 2,668,232 | ||||
| INVESTING ACTIVITIES | |||||||
| Proceeds from sale of property and equipment | 316,095 | 328,350 | |||||
| Sale (purchase) of investments | 476,281 | (383,520 | ) | ||||
| Purchase of property and equipment | (1,403,525 | ) | (974,070 | ) | |||
| Net Cash Used in Investing Activities | (611,149 | ) | (1,029,240 | ) | |||
| FINANCING ACTIVITIES | |||||||
| Value of equity awards surrendered by employees for tax liability | (336,833 | ) | (502,307 | ) | |||
| Cash received in exercise of stock options | 96,476 | 178,195 | |||||
| Purchase of treasury stock | (1,652,434 | ) | (339,313 | ) | |||
| Principal paid toward lease liability | (33,499 | ) | (26,617 | ) | |||
| Net Cash Used in Financing Activities | (1,926,290 | ) | (690,042 | ) | |||
| Effect of exchange rate changes on cash | (43,448 | ) | 5,335 | ||||
| NET CHANGE IN CASH | (2,803,627 | ) | 954,285 | ||||
| CASH AT BEGINNING OF PERIOD | 10,767,519 | 7,384,578 | |||||
| CASH AT END OF PERIOD | $ | 7,963,892 | $ | 8,338,863 | |||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | |||||||
| CASH PAID FOR: | |||||||
| Interest | $ | 7,960 | $ | 6,227 | |||
| Income taxes | $ | 3,107,899 | $ | 1,126,750 | |||
| NON-CASH FINANCING AND INVESTING ACTIVITIES | |||||||
| Common stock issued in settlement of accrued bonuses | $ | 324,415 | $ | 378,526 | |||
| Common stock issued for stock options | $ | 120,860 | $ | - | |||
| These financial statements should be read in conjunction with the Form 10-Q and accompanying footnotes. | |||||||

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment