Enthusiast Gaming Achieves Profitability, Reports Q3 2024 Financial Results
| Enthusiast Gaming Holdings Inc. | |||||||||||||||
| Condensed Consolidated Interim Statements of Loss and Comprehensive Loss | |||||||||||||||
| For the three and nine months ended September 30, 2024 and 2023 | |||||||||||||||
| (Unaudited - Expressed in Canadian Dollars) | |||||||||||||||
| For the three months ended | For the nine months ended | ||||||||||||||
| September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | ||||||||||||
| Revenue | $ | 16,778,275 | $ | 45,558,271 | $ | 54,811,148 | $ | 131,037,006 | |||||||
| Cost of sales | 4,983,390 | 28,821,750 | 19,209,568 | 82,552,235 | |||||||||||
| Gross margin | 11,794,885 | 16,736,521 | 35,601,580 | 48,484,771 | |||||||||||
| Operating expenses | |||||||||||||||
| Professional fees | 293,141 | 674,299 | 1,191,229 | 1,817,698 | |||||||||||
| Consulting fees | 170,000 | 1,679,734 | 2,099,345 | 4,583,686 | |||||||||||
| Advertising and promotion | 218,340 | 554,247 | 941,700 | 2,948,971 | |||||||||||
| Office and general | 1,071,754 | 2,068,666 | 2,646,833 | 6,290,787 | |||||||||||
| Annual general meeting legal and advisory costs | - | - | - | - | |||||||||||
| Salaries and wages | 5,760,452 | 8,814,047 | 19,519,959 | 27,953,381 | |||||||||||
| Technology support, web development and content | 4,031,457 | 6,662,381 | 11,136,148 | 16,115,371 | |||||||||||
| Esports player, team and game expenses | 464,723 | 680,637 | 1,641,886 | 1,961,799 | |||||||||||
| Foreign exchange (gain) loss | (66,649 | ) | (43,052 | ) | 74,885 | 94,356 | |||||||||
| Share-based compensation | 80,084 | 1,364,059 | (1,540,396 | ) | 4,282,880 | ||||||||||
| Amortization and depreciation | 680,107 | 2,562,229 | 2,111,568 | 8,786,327 | |||||||||||
| Total operating expenses | 12,703,409 | 25,017,247 | 39,823,157 | 74,835,256 | |||||||||||
| Other expenses (income) | |||||||||||||||
| Goodwill impairment | - | 44,822,575 | - | 44,822,575 | |||||||||||
| Intangible asset impairment | - | 6,838,060 | - | 6,838,060 | |||||||||||
| Investment in associates impairment | - | - | 26,497 | - | |||||||||||
| Other long-term asset impairment | - | - | 1,098,506 | - | |||||||||||
| Transaction costs | 1,908,963 | - | 1,908,963 | - | |||||||||||
| Share of net loss (income) from investment in associates and joint ventures | 278 | (138,339 | ) | (18,627 | ) | (72,169 | ) | ||||||||
| Interest and accretion | 573,960 | 617,653 | 1,760,484 | 1,833,378 | |||||||||||
| Loss (gain) on revaluation of deferred payment liability | 39,882 | 413,044 | (23,486 | ) | 615,121 | ||||||||||
| Gain on sale of assets held for sale | - | - | (344,852 | ) | - | ||||||||||
| Loss on disposal of property and equipment | - | - | 25,997 | - | |||||||||||
| Loss on revaluation of long-term debt | 3,385,798 | - | 3,385,798 | - | |||||||||||
| Loss on modification of long-term debt | 4,893 | - | 401,951 | - | |||||||||||
| Interest income | (281 | ) | (575 | ) | (5,730 | ) | (63,296 | ) | |||||||
| Net loss before income taxes | (6,822,017 | ) | (60,833,144 | ) | (12,437,078 | ) | (80,324,154 | ) | |||||||
| Income taxes | |||||||||||||||
| Current tax expense | 55,392 | 171,346 | 182,529 | 397,117 | |||||||||||
| Deferred tax expense (recovery) | (181,647 | ) | (1,940,134 | ) | (208,820 | ) | (2,703,623 | ) | |||||||
| Net loss for the period | (6,695,762 | ) | (59,064,356 | ) | (12,410,787 | ) | (78,017,648 | ) | |||||||
| Other comprehensive (loss) income | |||||||||||||||
| Items that may be reclassified to profit or loss | |||||||||||||||
| Foreign currency translation adjustment | (639,611 | ) | 1,815,312 | 826,090 | (319,937 | ) | |||||||||
| Net loss and comprehensive loss for the period | $ | (7,335,373 | ) | $ | (57,249,044 | ) | $ | (11,584,697 | ) | $ | (78,337,585 | ) | |||
| Net loss per share, basic and diluted | $ | (0.04 | ) | $ | (0.38 | ) | $ | (0.08 | ) | $ | (0.51 | ) | |||
| Weighted average number of common shares | |||||||||||||||
| outstanding, basic and diluted | 155,759,149 | 154,393,280 | 155,719,820 | 152,786,876 | |||||||||||
| Enthusiast Gaming Holdings Inc. | |||||||||
| Condensed Consolidated Interim Statements of Financial Position | |||||||||
| As of September 30, 2024 and December 31, 2023 | |||||||||
| (Unaudited - Expressed in Canadian Dollars) | |||||||||
| September 30, 2024 | December 31, 2023 | ||||||||
| ASSETS | |||||||||
| Current | |||||||||
| Cash | $ | 6,879,121 | $ | 6,851,966 | |||||
| Trade and other receivables | 11,020,303 | 31,502,732 | |||||||
| Income tax receivable | 42,714 | 31,251 | |||||||
| Prepaid expenses | 2,683,169 | 1,820,144 | |||||||
| Total current assets | 20,625,307 | 40,206,093 | |||||||
| Non-current | |||||||||
| Property and equipment | 197,707 | 124,640 | |||||||
| Right-of-use assets | 891,108 | 1,441,149 | |||||||
| Investment in associates and joint ventures | - | 2,888,730 | |||||||
| Long-term portion of prepaid expenses | 139,358 | 182,108 | |||||||
| Intangible assets | 80,714,656 | 85,421,227 | |||||||
| Goodwill | 106,658,256 | 105,868,081 | |||||||
| Total assets | $ | 209,226,392 | $ | 236,132,028 | |||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
| Current | |||||||||
| Accounts payable and accrued liabilities | $ | 14,674,198 | $ | 47,101,272 | |||||
| Contract liabilities | 4,950,661 | 6,078,950 | |||||||
| Income tax payable | 11,036 | 274,924 | |||||||
| Current portion of long-term debt | 19,711,993 | 21,888,597 | |||||||
| Current portion of deferred payment liability | 2,247,287 | 82,231 | |||||||
| Current portion of lease liabilities | 679,698 | 740,212 | |||||||
| Current portion of other long-term debt | - | 9,668 | |||||||
| Total current liabilities | 42,274,873 | 76,175,854 | |||||||
| Non-current | |||||||||
| Long-term debt | 19,933,000 | - | |||||||
| Long-term portion of deferred payment liability | - | 2,083,262 | |||||||
| Long-term portion of lease liabilities | 455,289 | 938,845 | |||||||
| Other long-term debt | - | 140,613 | |||||||
| Deferred tax liability | 13,917,182 | 14,076,780 | |||||||
| Total liabilities | $ | 76,580,344 | $ | 93,415,354 | |||||
| Shareholders' Equity | |||||||||
| Share capital | 453,201,338 | 444,474,076 | |||||||
| Warrants reserve | 3,054,467 | - | |||||||
| Contributed surplus | 25,609,531 | 35,877,189 | |||||||
| Accumulated other comprehensive income | 8,028,066 | 7,201,976 | |||||||
| Deficit | (357,247,354 | ) | (344,836,567 | ) | |||||
| Total shareholders' equity | 132,646,048 | 142,716,674 | |||||||
| Total liabilities and shareholders' equity | $ | 209,226,392 | $ | 236,132,028 |
| Enthusiast Gaming Holdings Inc. | ||||||||
| Condensed Consolidated Interim Statements of Cash Flows | ||||||||
| For the nine months ended September 30, 2024 and 2023 | ||||||||
| (Unaudited - Expressed in Canadian Dollars) | ||||||||
| September 30, 2024 | September 30, 2023 | |||||||
| Cash flows from operating activities | ||||||||
| Net loss for the period | $ | (12,410,787 | ) | $ | (78,017,648 | ) | ||
| Items not affecting cash: | ||||||||
| Goodwill impairment | - | 44,822,575 | ||||||
| Intangible asset impairment | - | 6,838,060 | ||||||
| Investment in associates impairment | 26,497 | - | ||||||
| Other long-term asset impairment | 1,098,506 | - | ||||||
| Amortization and depreciation | 2,111,568 | 8,786,327 | ||||||
| Share-based compensation | (1,540,396 | ) | 4,282,880 | |||||
| Accretion | (74,639 | ) | 179,452 | |||||
| Deferred tax expense (recovery) | (208,820 | ) | (2,703,623 | ) | ||||
| Share of net income from investment in associates and joint ventures | (18,627 | ) | (72,169 | ) | ||||
| Gain on sale of assets held for sale | (344,852 | ) | - | |||||
| (Gain) loss on revaluation of deferred payment liability | (23,486 | ) | 615,121 | |||||
| Foreign exchange gain | (585,334 | ) | (115,291 | ) | ||||
| Loss on disposal of property and equipment | 25,997 | - | ||||||
| Gain on settlement of accounts payable | (622,413 | ) | - | |||||
| Loss on modification of long-term debt | 401,951 | - | ||||||
| Loss on revaluation of long-term debt | 3,385,798 | - | ||||||
| Transaction costs | 1,908,963 | - | ||||||
| Provisions | 18,212 | 139,856 | ||||||
| Changes in working capital: | ||||||||
| Changes in trade and other receivables | 21,441,444 | 7,048,454 | ||||||
| Changes in prepaid expenses | (663,169 | ) | 23,820 | |||||
| Changes in accounts payable and accrued liabilities | (31,604,393 | ) | 7,743,519 | |||||
| Changes in contract liabilities | (639,078 | ) | (561,322 | ) | ||||
| Changes in income tax receivable and payable | 207,083 | 755,959 | ||||||
| Income tax paid | (482,434 | ) | (112,887 | ) | ||||
| Net cash used in operating activities | (18,592,409 | ) | (346,917 | ) | ||||
| Cash flows from investing activities | ||||||||
| Proceeds from sale of assets held for sale | 2,693,339 | - | ||||||
| Distribution from investment in associates, net of adjustments | 1,416,830 | - | ||||||
| Proceeds from redemption of investments | - | 75,000 | ||||||
| Repayment of deferred payment liability | (85,700 | ) | (844,350 | ) | ||||
| Acquisition of intangible assets | - | (27,488 | ) | |||||
| Acquisition of property and equipment | (182,259 | ) | (20,430 | ) | ||||
| Net cash from (used in) investing activities | 3,842,210 | (817,268 | ) | |||||
| Cash flows from financing activities | ||||||||
| Proceeds from long-term debt, net of transaction costs | 20,143,122 | 539,329 | ||||||
| Repayment of long-term debt | (4,716,851 | ) | (3,264,705 | ) | ||||
| Repayment of other long-term debt | (173,858 | ) | (9,883 | ) | ||||
| Lease payments | (622,748 | ) | (722,139 | ) | ||||
| Net cash from (used in) financing activities | 14,629,665 | (3,457,398 | ) | |||||
| Foreign exchange effect on cash | 147,689 | 13,580 | ||||||
| Net change in cash | 27,155 | (4,608,003 | ) | |||||
| Cash, beginning of period | 6,851,966 | 7,415,516 | ||||||
| Cash, end of period | $ | 6,879,121 | $ | 2,807,513 | ||||
| Enthusiast Gaming Holdings Inc. | ||||||||||||||
| EBITDA and Adjusted EBITDA | ||||||||||||||
| For the three and nine months ended September 30, 2024 and 2023 | ||||||||||||||
| (Unaudited - Expressed in Canadian Dollars) | ||||||||||||||
| For the three months ended | For the nine months ended | |||||||||||||
| September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | |||||||||||
| Gross margin | $ | 11,794,885 | $ | 16,736,521 | $ | 35,601,580 | $ | 48,484,771 | ||||||
| Operating expenses | (12,703,409 | ) | (25,017,247 | ) | (39,823,157 | ) | (74,835,256 | ) | ||||||
| Share-based compensation | 80,084 | 1,364,059 | (1,540,396 | ) | 4,282,880 | |||||||||
| Amortization and depreciation | 680,107 | 2,562,229 | 2,111,568 | 8,786,327 | ||||||||||
| EBITDA | (148,333 | ) | (4,354,438 | ) | (3,650,405 | ) | (13,281,278 | ) | ||||||
| Severance | 20,928 | 375,445 | 726,556 | 1,431,993 | ||||||||||
| Listing fees & D&O insurance specific to the Company's Nasdaq listing | 201,478 | 429,797 | 821,448 | 1,841,152 | ||||||||||
| Adjusted EBITDA | $ | 74,073 | $ | (3,549,196 | ) | $ | (2,102,401 | ) | $ | (10,008,133 | ) |

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