Dragonfly Energy Reports Third Quarter 2024 Financial And Operational Results
| Dragonfly Energy Holdings Corp. | |||||||
| Unaudited Condensed Consolidated Balance Sheets | |||||||
| (in thousands, except share and per share data) | |||||||
| As of | |||||||
| September 30, 2024 Unaudited | December 31, 2023 | ||||||
| Current Assets | |||||||
| Cash and cash equivalents | $ | 8,019 | $ | 12,713 | |||
| Accounts receivable, net of allowance for credit losses | 3,727 | 1,639 | |||||
| Inventory | 24,013 | 38,778 | |||||
| Prepaid expenses | 734 | 772 | |||||
| Prepaid inventory | 1,746 | 1,381 | |||||
| Prepaid income tax | 345 | 519 | |||||
| Other current assets | 753 | 118 | |||||
| Total Current Assets | 39,337 | 55,920 | |||||
| Property and Equipment | |||||||
| Property and Equipment, Net | 23,716 | 15,969 | |||||
| Operating lease right of use asset | 20,383 | 3,315 | |||||
| Other assets | 445 | - | |||||
| Total Assets | $ | 83,881 | $ | 75,204 | |||
| Current Liabilities | |||||||
| Accounts payable | $ | 10,128 | $ | 10,258 | |||
| Accrued payroll and other liabilities | 8,672 | 7,107 | |||||
| Accrued tariffs | 1,881 | 1,713 | |||||
| Customer deposits | 189 | 201 | |||||
| Deferred revenue, current portion | 1,000 | - | |||||
| Uncertain tax position liability | 91 | 91 | |||||
| Notes payable, current portion, net of debt issuance costs | 24,398 | 19,683 | |||||
| Operating lease liability, current portion | 2,867 | 1,288 | |||||
| Financing lease liability, current portion | 38 | 36 | |||||
| Total Current Liabilities | 49,264 | 40,377 | |||||
| Long-Term Liabilities | |||||||
| Deferred revenue, net of current portion | 3,833 | - | |||||
| Warrant liabilities | 7,714 | 4,463 | |||||
| Accrued expenses, long-term | - | 152 | |||||
| Operating lease liability, net of current portion | 23,330 | 2,234 | |||||
| Financing lease liability, net of current portion | 37 | 66 | |||||
| Total Long-Term Liabilities | 34,914 | 6,915 | |||||
| Total Liabilities | 84,178 | 47,292 | |||||
| Stockholders' (Deficit) Equity | |||||||
| Preferred stock, 5,000,000 shares at $0.0001 par value, authorized, no shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively | - | - | |||||
| Common stock, 250,000,000 shares at $0.0001 par value, authorized, 62,767,982 and 60,260,282 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively | 6 | 6 | |||||
| Additional paid in capital | 72,009 | 69,145 | |||||
| Accumulated deficit | (72,312 | ) | (41,539 | ) | |||
| Total Stockholders' (Deficit) Equity | (297 | ) | 27,912 | ||||
| Total Liabilities and Stockholders' (Deficit) Equity | $ | 83,881 | $ | 75,204 |
| Dragonfly Energy Holdings Corp. | |||||||
| Unaudited Condensed Interim Consolidated Statement of Operations | |||||||
| For the Three Months Ended September 30, | |||||||
| (in thousands, except share and per share data) | |||||||
| 2024 | 2023 | ||||||
| Net Sales | $ | 12,720 | $ | 15,889 | |||
| Cost of Goods Sold | 9,850 | 11,291 | |||||
| Gross Profit | 2,870 | 4,598 | |||||
| Operating Expenses | |||||||
| Research and development | 1,631 | 1,385 | |||||
| General and administrative | 4,361 | 6,005 | |||||
| Selling and marketing | 2,904 | 3,083 | |||||
| Total Operating Expenses | 8,896 | 10,473 | |||||
| Loss From Operations | (6,026 | ) | (5,875 | ) | |||
| Other (Expense) | |||||||
| Interest expense, net | (5,615 | ) | (3,987 | ) | |||
| Other Expense | (13 | ) | - | ||||
| Change in fair market value of warrant liability | 4,875 | (145 | ) | ||||
| Total Other (Expense) | (753 | ) | (4,132 | ) | |||
| Net Loss Before Taxes | (6,779 | ) | (10,007 | ) | |||
| Income Tax (Benefit) Expense | - | - | |||||
| Net Loss | $ | (6,779 | ) | $ | (10,007 | ) | |
| Net Loss Per Share‐ Basic & Diluted | $ | (0.11 | ) | $ | (0.17 | ) | |
| Weighted Average Number of Shares‐ Basic & Diluted | 62,328,555 | 58,736,013 |
| Dragonfly Energy Holdings Corp. | |||||||
| Unaudited Condensed Consolidated Statement of Cash Flows | |||||||
| For the Nine Months Ended September 30, | |||||||
| (in thousands) | |||||||
| 2024 | 2023 | ||||||
| Cash flows from Operating Activities | |||||||
| Net Loss | $ | (30,773 | ) | $ | (17,131 | ) | |
| Adjustments to Reconcile Net Loss to Net Cash | |||||||
| Used in Operating Activities | |||||||
| Stock based compensation | 759 | 6,387 | |||||
| Amortization of debt discount | 4,490 | 995 | |||||
| Change in fair market value of warrant liability | (3,130 | ) | (19,182 | ) | |||
| Non-cash interest expense (paid-in-kind) | 6,590 | 3,738 | |||||
| Provision for credit losses | 40 | 147 | |||||
| Depreciation and amortization | 991 | 909 | |||||
| Amortization of right of use assets | 1,585 | 898 | |||||
| Loss on disposal of property and equipment | - | 116 | |||||
| Changes in Assets and Liabilities | |||||||
| Accounts receivable | (2,128 | ) | (3,039 | ) | |||
| Inventories | 14,765 | 7,939 | |||||
| Prepaid expenses | 38 | 801 | |||||
| Prepaid inventory | (365 | ) | (72 | ) | |||
| Other current assets | (635 | ) | 149 | ||||
| Other assets | (445 | ) | - | ||||
| Income taxes payable | 174 | (4 | ) | ||||
| Accounts payable and accrued expenses | (1,657 | ) | 343 | ||||
| Accrued tariffs | 168 | 300 | |||||
| Deferred revenue | 4,833 | - | |||||
| Customer deposits | (12 | ) | (21 | ) | |||
| Total Adjustments | 26,061 | 404 | |||||
| Net Cash Used in Operating Activities | (4,712 | ) | (16,727 | ) | |||
| Cash Flows From Investing Activities | |||||||
| Purchase of property and equipment | (1,691 | ) | (6,507 | ) | |||
| Net Cash Used in Investing Activities | (1,691 | ) | (6,507 | ) | |||
| (Continued) | |||||||
| Cash Flows From Financing Activities | |||||||
| Proceeds from public offering | 21,640 | ||||||
| Proceeds from public offering (ATM), net | 1,705 | 671 | |||||
| Proceeds from note payable, related party | 2,700 | 1,000 | |||||
| Repayment of note payable, related party | (2,700 | ) | (1,000 | ) | |||
| Repayment of note payable | (5,275 | ) | |||||
| Proceeds from exercise of public warrants | - | 747 | |||||
| Proceeds from exercise of options | 4 | 359 | |||||
| Proceeds from exercise of Investor Warrants | 546 | ||||||
| Net Cash Provided by Financing Activities | 1,709 | 18,688 | |||||
| Net Decrease in Cash and cash equivalents | (4,694 | ) | (4,546 | ) | |||
| Cash and cash equivalents - beginning of period | 12,713 | 17,781 | |||||
| Cash and cash equivalents - end of period | $ | 8,019 | $ | 13,235 | |||
| Supplemental Disclosures of Cash Flow Information: | |||||||
| Cash paid for income taxes | - | 237 | |||||
| Cash paid for interest | $ | 4,782 | $ | 4,361 | |||
| Supplemental Non-Cash Items | |||||||
| Purchases of property and equipment, not yet paid | $ | 2,460 | $ | 53 | |||
| Recognition of right of use asset obtained in exchange for operating lease liability | $ | 18,653 | $ | - | |||
| Recognition of leasehold improvements obtained in exchange for operating lease liability | $ | 4,683 | $ | - | |||
| Recognition of warrant liability | $ | 6,381 | $ | 13,762 | |||
| Settlement of accrued liability for employee liability for employee stock purchase plan | $ | 112 | $ | - | |||
| Non-cash impact of cash exercise of liability classified warrants | $ | - | $ | 617 | |||
| Cashless exercise of liability classified warrants | $ | - | $ | 12,629 |
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 EBITDA adjusted to exclude stock-based compensation expense and changes in fair market value of warrant liabilities.
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. | |||||||
| For the Three Months Ended September 30 | |||||||
| (in thousands, except share and per share data) | |||||||
| 2024 | 2023 | ||||||
| Net Loss Before Taxes | $ | (6,779 | ) | $ | (10,007 | ) | |
| Interest Expense | 5,615 | 3,987 | |||||
| Depreciation and Amortization | 327 | 316 | |||||
| EBITDA | $ | (837 | ) | $ | (5,704 | ) | |
| Adjusted for EBITDA | |||||||
| Stock Based Compensation | 256 | 946 | |||||
| Change in fair market value of warrant liability | (4,875 | ) | 145 | ||||
| Adjusted EBITDA | $ | (5,456 | ) | $ | (4,613 | ) |
Source: Dragonfly Energy Holdings Corp.

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