XML 39 R14.htm IDEA: XBRL DOCUMENT v3.25.1
RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS
12 Months Ended
Mar. 31, 2024
Prior Period Adjustment [Abstract]  
RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 – RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS

In September 2024, a Special Committee of the Board of Directors initiated the Special Committee Investigation through independent legal counsel and independent forensic accountants. During the course of the Special Committee Investigation, the Special Committee discovered accounting and financial reporting errors that required restatement resulting primarily from (i) inaccurate valuation of, and accounting for share-based compensation awards to employees, non-employee directors, and other service providers, and shares issued in exchange for goods and services, (ii) inappropriate capitalization of certain share issuance costs, and (iii) inappropriate accounting for certain convertible notes and warrants issued by the Company. During the course of the Special Committee Investigation, the Special Committee also found that the Company had not properly disclosed certain executive officers, executive compensation and related party transactions. In conjunction with the restatement of the items above, we also made corresponding income tax adjustments to our consolidated financial statements as these balances were impacted by the aforementioned adjustments.

The accounting and financial reporting errors identified as part of the Special Committee Investigation and subsequent restatement preparation are described and summarized as follows:

Stock-based payments

The valuation and amortization of expense related to stock-based payments to employees and non-employee directors and shares issued to service providers in exchange for goods and services were historically calculated incorrectly. The Company previously accounted for stock-based payments using a grant date fair value that was discounted from the fair value under the incorrect interpretation that the shares were restricted. In addition, the determination of the grant date was incorrectly determined with respect to historically issued stock-based payments. The Company re-evaluated the grant date fair value of stock-based payments under ASC 718. Under ASC 718, the grant date is the date at which the grantor and grantee have a mutual understanding of the key terms and conditions of the stock-based compensation agreement. The Company reviewed all stock-based payment awards to ensure the correct grant date was identified going back to the year ending December 31, 2017. The Company then evaluated the grant date fair value of all stock-based payment awards. The Company used the publicly available closing price of its stock on the date nearest the grant date as this is considered the best indicator of value. Additional expense of $2,422,490 for the years ended March 31, 2017 through 2021 has been recognized in opening retained earnings on the consolidated balance sheet as it occurred in a period prior to the restated period presented.

The following table summarizes the impact to the consolidated statement of operations of the change in stock-based compensation expense by fiscal year:

Year ended March 31, 2021 (unaudited)

 

$

 

4,192,414

 

 

Year ended March 31, 2022

 

 

 

1,422,138

 

 

Year ended March 31, 2023

 

 

 

4,141,364

 

 

Year Ended March 31, 2024

 

 

 

996,181

 

 

Equity issuance costs

In the fiscal years ending March 31, 2021 and 2022, the Company incorrectly capitalized costs associated with equity financings. The equity issuance costs did not meet the definition to be capitalized against proceeds. The Company determined that certain capitalized costs should have been expensed as incurred in general and administrative expenses in the consolidated statement of operations. After re-evaluation, the Company determined that the services provided by certain legal and investor relations service providers during financing events did not meet the definition of issuance costs as they were not specific incremental costs that were

directly attributable to the issuance of a debt or equity instrument. The Company recorded an adjustment to reclassify the issuance costs. The adjustment in the year ended March 31, 2021 has been recognized in opening retained earnings on the consolidated balance sheet as it occurred in a period prior to the restated period presented. The adjustment for the year ended March 31, 2022 is reflected as a reclassification from additional paid in capital on the consolidated balance sheet to corporate general and administrative expenses on the consolidated statement of operations.

The following table summarizes the impact to the consolidated statement of operations for the change in accounting for equity issuance costs:

Year ended March 31, 2021 (unaudited)

 

$

 

981,620

 

 

Year ended March 31, 2022

 

 

 

6,438,872

 

 

Warrants

In the year ended March 31, 2018, the Company issued warrants and the resulting value and recognition of expense for those warrants was accounted for incorrectly. The warrant values were recalculated using a Black-Scholes option pricing model using the relevant inputs based on the terms of the respective warrant. The resulting expense of $606,237 has been reflected in opening retained earnings on the consolidated balance sheet as it occurred in a period prior to the restated period presented.

With respect to warrants issued in December 2021, the Company recorded expense in the periods the warrant vested; however, upon further review, the total warrants were earned upon signing the services agreement. The full value of the warrants issued should have been recorded upon signing of the agreement in December 2021. In conjunction with the restatement, the warrant was re-valued based on the contract date fair value. The impact to the consolidated statement of operations for the year ended March 31, 2022 was $692,099.

Convertible Notes

Accounting for convertible notes was historically incorrect. Management reviewed all previously issued convertible notes and determined that, historically, conversion options within the convertible note agreements were not accounted for correctly.

As a result of analyzing the convertible notes issued in the year ended March 31, 2019, management determined that a beneficial conversion feature should have been recognized and amortized to interest expense over the term of the convertible notes. The expense would have been fully recognized in periods prior to the restatement and has been recognized in retained earnings on the consolidated balance sheet. In addition, an inducement offer was made to the note holders. After review of the accounting treatment initially recorded, management determined that the fair value of the inducement offer was not calculated correctly. The inducement offer was recalculated by determining the difference between the fair value of all securities and consideration transferred and the fair value of the consideration issuable under the original conversion terms. The resulting expense from the recalculation of the inducement offer has been recognized in retained earnings on the consolidated balance sheet as it occurred in a period prior to the restated periods presented.

Convertible notes and warrants issued in the year ended March 31, 2020 were also evaluated for proper accounting treatment. These convertible notes were not accounted for correctly as the Company did not account for the beneficial conversion feature within the convertible notes and did not allocate the consideration received upon issuance of the notes between the convertible notes and the stock purchase warrants. Under the terms on the convertible note, because the number of shares that would potentially be issued upon conversion were inversely indexed to the price of the Company's Common Stock, the conversion option should have been accounted for separately from the debt host agreement and recorded as a conversion option liability. In addition, the warrants should have been recorded as a liability until the exercise price was set due to the exercise price being indexed to a price upon a future event. In connection with the restatement, the warrants were calculated as a standard forward-start option with unit strike and initial price using a Black-Scholes model assuming constant volatility and rates. The proceeds from the issuance of the convertible notes was then allocated to the conversion option and the warrants at their fair values. The fair values exceeded the total proceeds, therefore no value would have been recorded for the notes and the Company would have recorded a loss on a derivative liability in the year ended March 31, 2020. In the year ended March 31, 2021, when the convertible note matured, the conversion price of the convertible notes as well as the exercise price of the warrants were set. The convertible notes and warrant fair values were calculated as of the date of conversion. The fair value resulted in an additional loss on a derivative liability then the liabilities were reclassified into equity upon conversion. The result of the transactions is accounted for as an adjustment to the opening retained earnings on the consolidated balance sheet.

During the year ended March 31, 2021, the Company entered into a promissory note that was subsequently partially paid by converting a portion of the principal balance into shares of the Company's Common Stock. The extinguishment of debt was recorded incorrectly. Under ASC 470, Debt, an early extinguishment of debt is accounted for by recognizing a gain or loss on the difference between the reacquisition price of the debt and the net carrying amount of the debt. The fair value of the Common Stock issued to extinguish the debt was greater than the principal balance being repaid resulting in a loss on extinguishment. This loss is reflected in the opening retained earnings on the consolidated balance sheet.

The total expense reflected in opening retained earnings on the consolidated balance sheet for all convertible note transactions is $6,024,240.

Related party transactions

Historically, the disclosure of related party transactions was omitted or not fully or accurately disclosed in the Company's financial statements. The Company performed an in-depth review and assessment of its related party transactions and the disclosure of such transactions in the affected periods. The Company determined that there were missing related party transaction disclosures which have been included in the related party footnotes (see Note 12, "Notes Payable - Related Party" and Note 18, "Related Party Transactions").

Summary of the Cumulative Effect of Restatement Adjustments to Previously Reported Beginning Retained Earnings

 

 

April 1,2021

 

Retained earnings, as previously reported

 

$

 

(41,819,539

)

Restatement adjustments:

 

 

 

 

Share-based compensation

 

 

 

(6,614,904

)

Warrants

 

 

 

(606,237

)

Convertible notes

 

 

 

(6,024,240

)

Other(1)

 

 

 

(6,478,136

)

Income taxes

 

 

 

 

Cumulative impact of restatement adjustments

 

 

 

(19,723,517

)

Retained earnings at March 31, 2021, as restated

 

$

 

(61,543,056

)

(1) Includes adjustments for licenses, patents, business acquisitions and equity issuance costs

 

Summary of the Effect of the Restatement of the Company’s Financial Statements

The following tables set forth the restatement of the Company’s consolidated balance sheets as of March 31, 2024, 2023, and 2022, and its consolidated statements of operations for the fiscal years ended March 31, 2024, 2023, and 2022:

Consolidated Balance Sheets

 

 

As of March 31, 2024

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

 

 

Stock Based
Payments

 

 

Equity Issuance
Costs

 

 

Convertible Notes

 

 

Warrants

 

 

Acquisition

 

 

Other

 

 

As Restated

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

55,586,441

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

55,586,441

 

 

Accounts receivable, net

 

 

 

28,221,321

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

28,221,321

 

 

Inventories

 

 

 

45,563,334

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

45,563,334

 

 

Prepaid expenses

 

 

 

2,154,170

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,154,170

 

 

Current portion of restricted cash

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

Total current assets

 

 

 

131,525,266

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

131,525,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment, net

 

 

 

58,082,040

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

58,082,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

349,278

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

349,278

 

 

Patents, net

 

 

 

4,539,290

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

216,716

 

 

 

 

4,756,006

 

 

Other intangible assets, net

 

 

 

111,049,067

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

111,049,067

 

 

Goodwill

 

 

 

90,870,094

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

90,870,094

 

 

Right of use assets - operating leases

 

 

 

2,000,093

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,000,093

 

 

Deferred income tax asset

 

 

 

1,487,088

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

2,920,403

 

 

 

 

4,407,491

 

 

TOTAL ASSETS

 

$

 

399,902,216

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

3137119

 

 

$

 

403,039,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

23,156,495

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

23,156,495

 

 

Accrued liabilities

 

 

 

7,030,667

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

34,777

 

 

 

 

7,065,444

 

 

Current portion of operating lease liability

 

 

 

479,651

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

479,651

 

 

Note payable related party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

Current portion of construction note payable

 

 

 

273,459

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

273,459

 

 

Insurance premium note payable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

Total current liabilities

 

 

 

30,940,272

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

34,777.00

 

 

 

 

30,975,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

 

 

59,838

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

59,838

 

 

Income tax payable

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,609,520

 

 

 

 

1,609,520

 

 

Construction note payable, net of unamortized issuance costs

 

 

 

10,735,241

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

10,735,241

 

 

Operating lease liability, net of current portion

 

 

 

1,609,836

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,609,836

 

 

Deferred income tax liability

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

Total liabilities

 

 

 

43,345,187

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

1,644,297

 

 

 

 

44,989,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A cumulative perpetual preferred Stock

 

 

 

1,400

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,400

 

 

Common stock

 

 

 

119,181

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

119,181

 

 

Additional paid-in capital

 

 

 

396,730,170

 

 

 

 

13,174,586

 

 

 

 

7,420,492

 

 

 

 

6,024,240

 

 

 

 

1,298,336

 

 

 

 

5,225,000

 

 

 

 

653,000

 

 

 

 

430,525,824

 

 

Accumulated deficit

 

 

 

(37,620,566

)

 

 

 

(13,174,586

)

 

 

 

(7,420,492

)

 

 

 

(6,024,240

)

 

 

 

(1,298,336

)

 

 

 

(5,225,000

)

 

 

 

839,822

 

 

 

 

(69,923,398

)

 

Treasury stock

 

 

 

(2,673,156

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(2,673,156

)

 

Total shareholders’ equity

 

 

 

356,557,029

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

1,492,822

 

 

 

 

358,049,851

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

 

399,902,216

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

3,137,119

 

 

$

 

403,039,335

 

 

 

 

 

 

As of March 31, 2023

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

 

 

Stock Based Payments

 

 

Equity
Issuance
Costs

 

 

Convertible Notes

 

 

Warrants

 

 

Acquisitions

 

 

Other

 

 

As Restated

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

39,134,027

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

39,134,027

 

 

Accounts receivable, net

 

 

 

29,346,380

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

29,346,380

 

 

Inventories

 

 

 

54,344,819

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

54,344,819

 

 

Prepaid expenses

 

 

 

5,126,667

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

5,126,667

 

 

Current portion of restricted cash

 

 

 

500,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

500,000

 

 

Total current assets

 

 

 

128,451,893

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

128,451,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment, net

 

 

 

55,963,255

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

55,963,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

7,028,947

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

7,028,947

 

 

Patents, net

 

 

 

5,032,754

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

264,000

 

 

 

 

5,296,754

 

 

Other intangible assets, net

 

 

 

123,726,810

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

123,726,810

 

 

Goodwill

 

 

 

90,870,094

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

90,870,094

 

 

Right of use assets - operating leases

 

 

 

1,261,634

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,261,634

 

 

Deferred income tax asset

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

595,756

 

 

 

 

595,756

 

 

TOTAL ASSETS

 

$

 

412,335,387

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

859,756

 

 

$

 

413,195,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

18,079,397

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

18,079,397

 

 

Accrued liabilities

 

 

 

4,353,354

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

34,778

 

 

 

 

4,388,132

 

 

Current portion of operating lease liability

 

 

 

470,734

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

470,734

 

 

Note payable related party

 

 

 

180,850

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

180,850

 

 

Current portion of construction note payable

 

 

 

260,429

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

260,429

 

 

Insurance premium note payable

 

 

 

2,118,635

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,118,635

 

 

Total current liabilities

 

 

 

25,463,399

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

34,778

 

 

 

 

25,498,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

 

 

140,378

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

140,378

 

 

Income tax payable

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,609,520

 

 

 

 

1,609,520

 

 

Construction note payable, net of unamortized issuance costs

 

 

 

10,922,443

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

10,922,443

 

 

Operating lease liability, net of current portion

 

 

 

903,490

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

903,490

 

 

Deferred income tax liability

 

 

 

2,309,592

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(2,309,592

)

 

 

 

-

 

 

Total liabilities

 

 

 

39,739,302

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

(665,294

)

 

 

 

39,074,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A cumulative perpetual preferred Stock

 

 

 

1,400

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,400

 

 

Common stock

 

 

 

118,294

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

118,294

 

 

Additional paid-in capital

 

 

 

391,940,374

 

 

 

 

12,178,405

 

 

 

 

7,420,492

 

 

 

 

6,024,240

 

 

 

 

1,298,336

 

 

 

 

5,225,000

 

 

 

 

653,000

 

 

 

 

424,739,847

 

 

Accumulated deficit

 

 

 

(18,941,825

)

 

 

 

(12,178,405

)

 

 

 

(7,420,492

)

 

 

 

(6,024,240

)

 

 

 

(1,298,336

)

 

 

 

(5,225,000

)

 

 

 

872,050

 

 

 

 

(50,216,248

)

 

Treasury stock

 

 

 

(522,158

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(522,158

)

 

Total shareholders’ equity

 

 

 

372,596,085

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

1,525,050

 

 

 

 

374,121,135

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

 

412,335,387

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

859,756

 

 

$

 

413,195,143

 

 

 

 

 

 

As of March 31, 2022

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

 

 

Stock Based
Payments

 

 

Equity Issuance
Costs

 

 

Convertible Notes

 

 

Warrants

 

 

Acquisition

 

 

Other

 

 

As Restated

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

23,281,475

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

23,281,475

 

 

Accounts receivable, net

 

 

 

43,955,084

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

43,955,084

 

 

Due from related parties

 

 

 

15,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,000

 

 

Inventories

 

 

 

59,016,152

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

59,016,152

 

 

Prepaid expenses

 

 

 

3,423,925

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

3,423,925

 

 

Current portion of restricted cash

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

Total current assets

 

 

 

129,691,636

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

129,691,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment, net

 

 

 

37,637,806

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

37,637,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

Deposits

 

 

 

11,360,322

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

11,360,322

 

 

Patents, net

 

 

 

5,526,218

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

311,284

 

 

 

 

5,837,502

 

 

Other intangible assets, net

 

 

 

136,300,387

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

136,300,387

 

 

Goodwill

 

 

 

90,870,094

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

90,870,094

 

 

Right of use assets - operating leases

 

 

 

2,791,850

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,791,850

 

 

Deferred income tax asset

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,350,868

 

 

 

 

1,350,868

 

 

TOTAL ASSETS

 

$

 

414,178,313

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

1,662,152

 

 

$

 

415,840,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

26,817,083

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

 

26,817,083

 

 

Factoring liability

 

 

 

485,671

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

485,671

 

 

Accrued liabilities

 

 

 

6,178,814

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

34,778

 

 

 

 

6,213,592

 

 

Inventory credit facility

 

 

 

825,675

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

825,675

 

 

Current portion of operating lease liability

 

 

 

831,429

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

831,429

 

 

Current portion of note payable related party

 

 

 

684,639

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

684,639

 

 

Total current liabilities

 

 

 

35,823,311

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

34,778

 

 

 

 

35,858,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

 

 

204,142

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

204,142

 

 

Income tax payable

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,609,520

 

 

 

 

1,609,520

 

 

Notes payable related party, net of current portion

 

 

 

181,132

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

181,132

 

 

Construction note payable, net of unamortized issuance costs

 

 

 

38,330

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

38,330

 

 

Operating lease liability, net of current portion

 

 

 

2,091,351

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,091,351

 

 

Deferred income tax liability

 

 

 

1,536,481

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(1,536,481

)

 

 

 

-

 

 

Total liabilities

 

 

 

39,874,747

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

107,817

 

 

 

 

39,982,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A cumulative perpetual preferred Stock

 

 

 

1,400

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,400

 

 

Common stock

 

 

 

116,487

 

 

 

0

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

116,487

 

 

Additional paid-in capital

 

 

 

385,426,431

 

 

 

 

8,037,042

 

 

 

 

7,420,492

 

 

 

 

6,024,240

 

 

 

 

1,298,336

 

 

 

 

5,225,000

 

 

 

 

653,000

 

 

 

 

414,084,541

 

 

Accumulated deficit

 

 

 

(11,240,752

)

 

 

 

(8,037,042

)

 

 

 

(7,420,492

)

 

 

 

(6,024,240

)

 

 

 

(1,298,336

)

 

 

 

(5,225,000

)

 

 

 

901,335

 

 

 

 

(38,344,527

)

 

Treasury stock

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

Total shareholders’ equity

 

 

 

374,303,566

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

1,554,335

 

 

 

 

375,857,901

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

 

414,178,313

 

 

$

 

-

 

 

 $

 

-

 

 

 $

 

-

 

 

 $

 

-

 

 

 $

 

-

 

 

$

 

1,662,152

 

 

$

 

415,840,465

 

 

 

Consolidated Statements of Operations

 

 

Fiscal Year Ended March 31, 2024

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

 

 

Stock Based
Payments

 

 

Other

 

 

As Restated

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ammunition sales

 

$

 

69,390,801

 

 

 $

 

-

 

 

$

 

-

 

 

$

 

69,390,801

 

 

Marketplace revenue

 

 

 

53,942,076

 

 

 

 

-

 

 

 

 

-

 

 

 

 

53,942,076

 

 

Casing sales

 

 

 

21,721,695

 

 

 

 

-

 

 

 

 

-

 

 

 

 

21,721,695

 

 

Total revenues

 

 

 

145,054,572

 

 

 

 

-

 

 

 

 

-

 

 

 

 

145,054,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

102,431,803

 

 

 

 

-

 

 

 

 

47,284

 

 

 

 

102,479,087

 

 

Gross profit

 

 

 

42,622,769

 

 

 

 

-

 

 

 

 

(47,284

)

 

 

 

42,575,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

 

1,370,079

 

 

 

 

-

 

 

 

 

-

 

 

 

 

1,370,079

 

 

Corporate general and administrative

 

 

 

29,583,274

 

 

 

 

-

 

 

 

 

-

 

 

 

 

29,583,274

 

 

Employee salaries and related expenses

 

 

 

16,703,822

 

 

 

 

996,180

 

 

 

 

-

 

 

 

 

17,700,002

 

 

Depreciation and amortization expense

 

 

 

13,542,791

 

 

 

 

-

 

 

 

 

-

 

 

 

 

13,542,791

 

 

Total operating expenses

 

 

 

61,199,966

 

 

 

 

996,180

 

 

 

 

-

 

 

 

 

62,196,146

 

 

Loss from operations

 

 

 

(18,577,197

)

 

 

 

(996,180

)

 

 

 

(47,284

)

 

 

 

(19,620,661

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

 

(332,593

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(332,593

)

 

Interest expense

 

 

 

(446,473

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(446,473

)

 

Total other expense

 

 

 

(779,066

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(779,066

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

 

(19,356,263

)

 

 

 

(996,180

)

 

 

 

(47,284

)

 

 

 

(20,399,727

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 

(3,791,063

)

 

 

 

-

 

 

 

 

(15,055

)

 

 

 

(3,806,118

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

(15,565,200

)

 

 

 

(996,180

)

 

 

 

(32,229

)

 

 

 

(16,593,609

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

 

 

(3,122,049

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(3,122,049

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common stock shareholders

 

$

 

(18,687,249

)

 

$

 

(996,180

)

 

$

 

(32,229

)

 

$

 

(19,715,658

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

(0.16

)

 

 

 

 

 

 

 

 

 

 $

 

(0.17

)

 

Diluted

 

$

 

(0.16

)

 

 

 

 

 

 

 

 

 

 $

 

(0.17

)

 

 

 

 

 

Fiscal Year Ended March 31, 2023

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

 

 

Stock Based
Payments

 

 

Other

 

 

As Restated

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ammunition sales

 

$

 

114,116,044

 

 

$

 

-

 

 

$

 

-

 

 

$

 

114,116,044

 

 

Marketplace revenue

 

 

 

63,149,673

 

 

 

 

-

 

 

 

 

-

 

 

 

 

63,149,673

 

 

Casing sales

 

 

 

14,174,084

 

 

 

 

-

 

 

 

 

-

 

 

 

 

14,174,084

 

 

Total revenues

 

 

 

191,439,801

 

 

 

 

-

 

 

 

 

-

 

 

 

 

191,439,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

136,031,204

 

 

 

 

-

 

 

 

 

47,284

 

 

 

 

136,078,488

 

 

Gross profit

 

 

 

55,408,597

 

 

 

 

-

 

 

 

 

(47,284

)

 

 

 

55,361,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

 

4,729,540

 

 

 

 

-

 

 

 

 

-

 

 

 

 

4,729,540

 

 

Corporate general and administrative

 

 

 

24,980,079

 

 

 

 

-

 

 

 

 

-

 

 

 

 

24,980,079

 

 

Employee salaries and related expenses

 

 

 

15,679,135

 

 

 

 

4,141,363

 

 

 

 

-

 

 

 

 

19,820,498

 

 

Depreciation and amortization expense

 

 

 

13,278,762

 

 

 

 

-

 

 

 

 

-

 

 

 

 

13,278,762

 

 

Total operating expenses

 

 

 

58,667,516

 

 

 

 

4,141,363

 

 

 

 

-

 

 

 

 

62,808,879

 

 

Loss from operations

 

 

 

(3,258,919

)

 

 

 

(4,141,363

)

 

 

 

(47,284

)

 

 

 

(7,447,566

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

 

25,181

 

 

 

 

-

 

 

 

 

-

 

 

 

 

25,181

 

 

Interest expense

 

 

 

(632,062

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(632,062

)

 

Total other expense

 

 

 

(606,881

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(606,881

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

 

(3,865,800

)

 

 

 

(4,141,363

)

 

 

 

(47,284

)

 

 

 

(8,054,447

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 

730,238

 

 

 

 

-

 

 

 

 

(17,999

)

 

 

 

712,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

(4,596,038

)

 

 

 

(4,141,363

)

 

 

 

(29,285

)

 

 

 

(8,766,686

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

 

 

(3,105,034

)

 

 

 

-

 

 

 

 

-

 

 

 

 

(3,105,034

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common stock shareholders

 

$

 

(7,701,072

)

 

$

 

(4,141,363

)

 

$

 

(29,285

)

 

$

 

(11,871,720

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

(0.07

)

 

 

 

 

 

 

 

 

 

$

 

(0.10

)

 

Diluted

 

$

 

(0.07

)

 

 

 

 

 

 

 

 

 

$

 

(0.10

)

 

 

 

 

Fiscal Year Ended March 31, 2022

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

 

 

Stock Based
Payments

 

 

Equity Issuance
Costs

 

 

Warrants

 

 

Other

 

 

As Restated

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ammunition sales

 

$

 

161,459,025

 

 

 $

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

-

 

 

$

 

161,459,025

 

 

Marketplace revenue

 

 

 

64,608,516

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

64,608,516

 

 

Casing sales

 

 

 

14,201,625

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

14,201,625

 

 

Total revenues

 

 

 

240,269,166

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

240,269,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

151,505,657

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

47,284

 

 

 

 

151,552,941

 

 

Gross profit

 

 

 

88,763,509

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

(47,284

)

 

 

 

88,716,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

 

7,310,216

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

7,310,216

 

 

Corporate general and administrative

 

 

 

16,986,344

 

 

 

 

3,168

 

 

 

 

6,438,872

 

 

 

 

692,099

 

 

 

 

-

 

 

 

 

24,120,483

 

 

Employee salaries and related expenses

 

 

 

13,615,439

 

 

 

 

1,418,969

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

15,034,408

 

 

Depreciation and amortization expense

 

 

 

13,702,148

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

22,917

 

 

 

 

13,725,065

 

 

Total operating expenses

 

 

 

51,614,147

 

 

 

 

1,422,137

 

 

 

 

6,438,872

 

 

 

 

692,099

 

 

 

 

22,917

 

 

 

 

60,190,172

 

 

Income/(loss) from operations

 

 

 

37,149,362

 

 

 

 

(1,422,137

)

 

 

 

(6,438,872

)

 

 

 

(692,099

)

 

 

 

(70,201

)

 

 

 

28,526,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

 

21,840

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

21,840

 

 

Interest expense

 

 

 

(637,797

)

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

(637,797

)

 

Total other expense

 

 

 

(615,957

)

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

(615,957

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) before income taxes

 

 

 

36,533,405

 

 

 

 

(1,422,137

)

 

 

 

(6,438,872

)

 

 

 

(692,099

)

 

 

 

(70,201

)

 

 

 

27,910,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

 

3,285,969

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

(1,243,051

)

 

 

 

2,042,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

 

 

33,247,436

 

 

 

 

(1,422,137

)

 

 

 

(6,438,872

)

 

 

 

(692,099

)

 

 

 

1,172,850

 

 

 

 

25,867,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

 

 

(2,668,649

)

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

(2,668,649

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) attributable to common stock shareholders

 

$

 

30,578,787

 

 

$

 

(1,422,137

)

 

$

 

(6,438,872

)

 

$

 

(692,099

)

 

$

 

1,172,850

 

 

$

 

23,198,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 $

 

0.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 $

 

0.21

 

 

Diluted

 

 $

 

0.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 $

 

0.20

 

 

 

Consolidated Statements of Stockholders' Equity

The following tables present the Additional Paid-In Capital ("APIC") as previously reported, restatement adjustments and the APIC as restated for the years ended March 31, 2024, 2023 and 2022.

 

 

 

 

 

 

As Previously
Reported

 

 

Reclassification

 

 

Current Period Adjustment

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock awards

 

$

4,080,170

 

 

$

203,000

 

 

$

996,181

 

 

$

5,279,351

 

Stock grants

 

 

203,000

 

 

 

(203,000

)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

As Previously
Reported

 

 

Reclassification

 

 

Current Period Adjustment

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock awards

 

$

5,806,003

 

 

$

179,094

 

 

$

4,141,363

 

 

$

10,126,460

 

Stock grants

 

 

179,094

 

 

 

(179,094

)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

As Previously
Reported

 

 

Reclassification

 

 

Current Period Adjustment

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition stock issuances

 

$

142,691,282

 

 

$

-

 

 

$

666,372

 

 

$

143,357,654

 

Common stock issued for services and equipment

 

 

1,631,701

 

 

 

-

 

 

 

3,854,895

 

 

 

5,486,596

 

Employee stock awards

 

 

5,759,000

 

 

 

252,488

 

 

 

1,417,162

 

 

 

7,428,650

 

Stock grants

 

 

252,488

 

 

 

(252,488

)

 

 

-

 

 

 

-

 

Issuance of Series A Preferred Stock, net of issuance costs

 

 

31,008,796

 

 

 

-

 

 

 

1,898,600

 

 

 

32,907,396

 

Warrants issued for services

 

 

1,090,076

 

 

 

-

 

 

 

692,099

 

 

 

1,782,175

 

 

Consolidated Statements of Cash Flow

 

 

For the Year Ended March 31, 2024

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

Stock Based
Payments

Other

 

 

As Restated

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

(15,565,200

)

 

$

(996,180

)

 

$

(32,229

)

 

$

(16,593,609

)

 

Adjustments to reconcile net loss to cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

18,813,897

 

 

 

-

 

 

 

47,284

 

 

 

18,861,181

 

 

Debt discount amortization

 

 

83,253

 

 

 

-

 

 

 

-

 

 

 

83,253

 

 

Employee stock awards

 

 

4,285,108

 

 

 

996,180

 

 

 

-

 

 

 

5,281,288

 

 

Common stock purchase options

 

 

430,457

 

 

 

-

 

 

 

-

 

 

 

430,457

 

 

Contingent consideration payable fair value

 

 

(80,540

)

 

 

-

 

 

 

-

 

 

 

(80,540

)

 

Allowance for doubtful accounts

 

 

419,527

 

 

 

-

 

 

 

-

 

 

 

419,527

 

 

(Gain)/loss on disposal of assets

 

 

259,540

 

 

 

-

 

 

 

-

 

 

 

259,540

 

 

Reduction in right of use asset

 

 

476,252

 

 

 

-

 

 

 

-

 

 

 

476,252

 

 

Deferred income taxes

 

 

(3,796,680

)

 

 

-

 

 

 

(15,055

)

 

 

(3,811,735

)

 

Changes in current assets and liabilities

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Accounts receivable

 

 

705,532

 

 

 

-

 

 

 

-

 

 

 

705,532

 

 

Inventories

 

 

8,781,485

 

 

 

-

 

 

 

-

 

 

 

8,781,485

 

 

Prepaid expenses

 

 

4,028,696

 

 

 

-

 

 

 

-

 

 

 

4,028,696

 

 

Deposits

 

 

6,679,669

 

 

 

-

 

 

 

-

 

 

 

6,679,669

 

 

Accounts payable

 

 

5,077,098

 

 

 

-

 

 

 

-

 

 

 

5,077,098

 

 

Accrued liabilities

 

 

2,532,695

 

 

 

-

 

 

 

-

 

 

 

2,532,695

 

 

Operating lease liability

 

 

(499,448

)

 

 

-

 

 

 

-

 

 

 

(499,448

)

 

Net cash provided by operating activities

 

 

32,631,341

 

 

 

-

 

 

 

-

 

 

 

32,631,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant, and equipment

 

 

(8,024,765

)

 

 

-

 

 

 

-

 

 

 

(8,024,765

)

 

Proceeds from disposal of assets

 

 

3,750

 

 

 

-

 

 

 

-

 

 

 

3,750

 

 

Net cash used in investing activities

 

 

(8,021,015

)

 

 

-

 

 

 

-

 

 

 

(8,021,015

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from factoring liability

 

 

37,252,869

 

 

 

-

 

 

 

-

 

 

 

37,252,869

 

 

Payments on factoring liability

 

 

(37,252,869

)

 

 

-

 

 

 

-

 

 

 

(37,252,869

)

 

Payments on note payable - related party

 

 

(180,850

)

 

 

-

 

 

 

-

 

 

 

(180,850

)

 

Payments on insurance premium note payment

 

 

(3,174,834

)

 

 

-

 

 

 

-

 

 

 

(3,174,834

)

 

Payments on construction note payable

 

 

(257,425

)

 

 

-

 

 

 

-

 

 

 

(257,425

)

 

Common stock issued for exercised warrants

 

 

76,200

 

 

 

-

 

 

 

-

 

 

 

76,200

 

 

Preferred stock dividends paid

 

 

(2,968,923

)

 

 

-

 

 

 

-

 

 

 

(2,968,923

)

 

Common stock repurchase plan

 

 

(2,152,080

)

 

 

-

 

 

 

-

 

 

 

(2,152,080

)

 

Net cash used in financing activities

 

 

(8,657,912

)

 

 

-

 

 

 

-

 

 

 

(8,657,912

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase/(decrease) in cash

 

 

15,952,414

 

 

 

-

 

 

 

-

 

 

 

15,952,414

 

 

Cash, beginning of period

 

 

39,134,027

 

 

 

-

 

 

 

-

 

 

 

39,134,027

 

 

Restricted cash, beginning of period

 

 

500,000

 

 

 

-

 

 

 

-

 

 

 

500,000

 

 

Cash and restricted cash, end of period

 

$

55,586,441

 

 

$

-

 

 

$

-

 

 

$

55,586,441

 

 

Restricted cash, end of period

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Cash, end of period

 

$

55,586,441

 

 

$

-

 

 

$

-

 

 

$

55,586,441

 

 

 

 

 

For the Year Ended March 31, 2023

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

Stock Based
Payments

Other

 

 

As Restated

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

(4,596,038

)

 

$

(4,141,363

)

 

$

(29,285

)

 

$

(8,766,686

)

 

Adjustments to reconcile net loss to cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

17,519,949

 

 

 

-

 

 

 

47,284

 

 

 

17,567,233

 

 

Debt discount amortization

 

 

83,253

 

 

 

-

 

 

 

-

 

 

 

83,253

 

 

Employee stock awards

 

 

5,986,873

 

 

 

4,141,363

 

 

 

-

 

 

 

10,128,236

 

 

Contingent consideration payable fair value

 

 

(63,764

)

 

 

-

 

 

 

-

 

 

 

(63,764

)

 

Allowance for doubtful accounts

 

 

191,299

 

 

 

-

 

 

 

-

 

 

 

191,299

 

 

Reduction in right of use asset

 

 

629,140

 

 

 

-

 

 

 

-

 

 

 

629,140

 

 

Warrants issued for services

 

 

213,819

 

 

 

-

 

 

 

-

 

 

 

213,819

 

 

Deferred income taxes

 

 

730,238

 

 

 

-

 

 

 

(17,999

)

 

 

712,239

 

 

Changes in current assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

14,417,405

 

 

 

-

 

 

 

-

 

 

 

14,417,405

 

 

Due to related parties

 

 

15,000

 

 

 

-

 

 

 

-

 

 

 

15,000

 

 

Inventories

 

 

4,671,333

 

 

 

-

 

 

 

-

 

 

 

4,671,333

 

 

Prepaid expenses

 

 

2,763,855

 

 

 

-

 

 

 

-

 

 

 

2,763,855

 

 

Deposits

 

 

4,306,375

 

 

 

-

 

 

 

-

 

 

 

4,306,375

 

 

Accounts payable

 

 

(8,694,813

)

 

 

-

 

 

 

-

 

 

 

(8,694,813

)

 

Accrued liabilities

 

 

(1,970,078

)

 

 

-

 

 

 

-

 

 

 

(1,970,078

)

 

Operating lease liability

 

 

(647,480

)

 

 

-

 

 

 

-

 

 

 

(647,480

)

 

Net cash provided by operating activities

 

 

35,556,366

 

 

 

-

 

 

 

-

 

 

 

35,556,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant, and equipment

 

 

(12,541,325

)

 

 

-

 

 

 

-

 

 

 

(12,541,325

)

 

Net cash used in investing activities

 

 

(12,541,325

)

 

 

-

 

 

 

-

 

 

 

(12,541,325

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments on inventory facility, net

 

 

(825,675

)

 

 

-

 

 

 

-

 

 

 

(825,675

)

 

Proceeds from factoring liability

 

 

71,348,761

 

 

 

-

 

 

 

-

 

 

 

71,348,761

 

 

Payments on factoring liability

 

 

(71,834,432

)

 

 

-

 

 

 

-

 

 

 

(71,834,432

)

 

Payments on note payable - related party

 

 

(684,921

)

 

 

-

 

 

 

-

 

 

 

(684,921

)

 

Payments on insurance premium note payment

 

 

(2,134,143

)

 

 

-

 

 

 

-

 

 

 

(2,134,143

)

 

Proceeds from construction note payable

 

 

1,000,000

 

 

 

-

 

 

 

-

 

 

 

1,000,000

 

 

Payments on construction note payable

 

 

(150,743

)

 

 

-

 

 

 

-

 

 

 

(150,743

)

 

Common stock issued for exercised warrants

 

 

101,506

 

 

 

-

 

 

 

-

 

 

 

101,506

 

 

Preferred stock dividends paid

 

 

(2,960,416

)

 

 

-

 

 

 

-

 

 

 

(2,960,416

)

 

Common stock repurchase plan

 

 

(522,426

)

 

 

-

 

 

 

-

 

 

 

(522,426

)

 

Net cash used in financing activities

 

 

(6,662,489

)

 

 

-

 

 

 

-

 

 

 

(6,662,489

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase/(decrease) in cash

 

 

16,352,552

 

 

 

-

 

 

 

-

 

 

 

16,352,552

 

 

Cash, beginning of period

 

 

23,281,475

 

 

 

-

 

 

 

-

 

 

 

23,281,475

 

 

Restricted cash, beginning of period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Cash and restricted cash, end of period

 

$

39,634,027

 

 

$

-

 

 

$

-

 

 

$

39,634,027

 

 

Restricted cash, end of period

 

$

500,000

 

 

$

-

 

 

$

-

 

 

$

500,000

 

 

Cash, end of period

 

$

39,134,027

 

 

$

-

 

 

$

-

 

 

$

39,134,027

 

 

 

 

 

For the Year Ended March 31, 2022

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

As Previously
Reported

Stock Based
Payments

 

 

Equity Issuance
Costs

Warrants

Other

 

 

As Restated

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

33,247,436

 

 

$

(1,422,137

)

 

$

(6,438,872

)

 

$

(692,099

)

 

$

1,172,850

 

 

$

25,867,178

 

 

Adjustments to reconcile net loss to cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

17,339,093

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

70,201

 

 

 

17,409,294

 

 

Debt discount amortization

 

 

38,330

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

38,330

 

 

Employee stock awards

 

 

6,011,488

 

 

 

1,418,969

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,430,457

 

 

Stock for services

 

 

4,200

 

 

 

3,168

 

 

 

5,352,500

 

 

 

-

 

 

 

-

 

 

 

5,359,868

 

 

Contingent consideration payable fair value

 

 

(385,750

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(385,750

)

 

Allowance for doubtful accounts

 

 

2,748,250

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,748,250

 

 

(Gain)/loss on disposal of assets

 

 

(12,044

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(12,044

)

 

Reduction in right of use asset

 

 

720,491

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

720,491

 

 

Warrants issued for services

 

 

718,045

 

 

 

-

 

 

 

-

 

 

 

692,099

 

 

 

-

 

 

 

1,410,144

 

 

Deferred income taxes

 

 

1,536,481

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,243,051

)

 

 

293,430

 

 

Changes in current assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(20,707,052

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(20,707,052

)

 

Due to related parties

 

 

657

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

657

 

 

Inventories

 

 

(43,149,234

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(43,149,234

)

 

Prepaid expenses

 

 

1,996,287

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,996,287

 

 

Deposits

 

 

(8,826,504

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8,826,504

)

 

Accounts payable

 

 

9,930,191

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,930,191

 

 

Accrued liabilities

 

 

2,374,686

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,374,686

 

 

Operating lease liability

 

 

(732,468

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(732,468

)

 

Net cash provided by operating activities

 

 

2,852,583

 

 

 

-

 

 

 

(1,086,372

)

 

 

-

 

 

 

-

 

 

 

1,766,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gemini acquisition

 

 

(50,517,840

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(50,517,840

)

 

Purchase of property, plant, and equipment

 

 

(19,218,982

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19,218,982

)

 

Proceeds from disposal of assets

 

 

59,800

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

59,800

 

 

Net cash used in investing activities

 

 

(69,677,022

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(69,677,022

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments on inventory facility, net

 

 

(265,422

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(265,422

)

 

Proceeds from factoring liability

 

 

121,488,045

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

121,488,045

 

 

Payments on factoring liability

 

 

(122,844,562

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(122,844,562

)

 

Payments on assumed debt from Gemini

 

 

(50,000,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(50,000,000

)

 

Payments on note payable - related party

 

 

(625,147

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(625,147

)

 

Payments on insurance premium note payment

 

 

(2,208,369

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,208,369

)

 

Payments on note payable

 

 

(4,000,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,000,000

)

 

Sale of preferred stock

 

 

35,000,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

35,000,000

 

 

Common stock issued for exercised warrants

 

 

943,907

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

943,907

 

 

Common stock issuance costs

 

 

(3,199,922

)

 

 

-

 

 

 

3,199,922

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Preferred stock issuance costs

 

 

-

 

 

 

-

 

 

 

(2,113,550

)

 

 

-

 

 

 

-

 

 

 

(2,113,550

)

 

Preferred stock dividends paid

 

 

(2,524,087

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,524,087

)

 

Net cash used in financing activities

 

 

(28,235,557

)

 

 

-

 

 

 

1,086,372

 

 

 

-

 

 

 

-

 

 

 

(27,149,185

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase/(decrease) in cash

 

 

(95,059,996

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(95,059,996

)

 

Cash, beginning of period

 

 

118,341,471

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

118,341,471

 

 

Restricted cash, beginning of period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Cash and restricted cash, end of period

 

$

23,281,475

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

23,281,475

 

 

Restricted cash, end of period

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Cash, end of period

 

$

23,281,475

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

23,281,475