These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
| (State or other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | ||||||||||
|
|
|||||||||||
|
|
|
|
|||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||
|
|
par value $0.0001 per share |
|
|
||||||||
| Large accelerated filer |
¨
|
Accelerated filer |
¨
|
|
x | Smaller reporting company |
|
Emerging Growth Company |
|
||||||||||||||||||||
| Part I – FINANCIAL INFORMATION | |||||
| Part II – OTHER INFORMATION | |||||
| ASSETS | September 30, 2024 (unaudited) | December 31, 2023 | |||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| Accounts receivable, net of allowance of $932 and $1,278 |
|
|
|||||||||
| Income tax receivable |
|
|
|||||||||
| Inventories, net |
|
|
|||||||||
| Prepaid expenses and other current assets |
|
|
|||||||||
| Deferred commissions |
|
|
|||||||||
| Total current assets |
|
|
|||||||||
| Property and equipment, net |
|
|
|||||||||
| Operating lease right-of-use assets |
|
|
|||||||||
| Other assets |
|
|
|||||||||
| Deferred tax assets, net |
|
|
|||||||||
| Long-term restricted cash |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
| Commissions and incentives payable | $ |
|
$ |
|
|||||||
| Accrued expenses |
|
|
|||||||||
| Deferred revenue |
|
|
|||||||||
| Accounts payable |
|
|
|||||||||
| Current portion of operating lease liabilities |
|
|
|||||||||
| Taxes payable |
|
|
|||||||||
| Current notes payable |
|
|
|||||||||
| Current portion of finance lease liabilities |
|
|
|||||||||
| Total current liabilities |
|
|
|||||||||
| Long-term notes payable |
|
|
|||||||||
| Operating lease liabilities, excluding current portion |
|
|
|||||||||
| Other long-term liabilities |
|
|
|||||||||
| Finance lease liabilities, excluding current portion |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Commitments and contingencies |
|
|
|||||||||
| Shareholders’ equity: | |||||||||||
| Preferred stock, $0.01 par value, 1,000,000 shares authorized, no shares issued or outstanding |
|
|
|||||||||
|
Common stock, $0.0001 par value, 99,000,000 shares authorized, 2,742,857 shares issu
ed and 1,884,814 s
hares outstanding as of September 30, 2024 and 2,742,857 shares issued and 1,860,154 shares outstanding as of December 31, 2023
|
|
|
|||||||||
| Additional paid-in capital |
|
|
|||||||||
| Accumulated deficit |
(
|
(
|
|||||||||
| Accumulated other comprehensive loss |
(
|
(
|
|||||||||
|
Treasury stock, at average
cost, 858,043 s
hares as of September 30, 2024 and 882,703 shares as of December 31, 2023
|
(
|
(
|
|||||||||
| Total shareholders’ equity |
|
|
|||||||||
| Total liabilities and shareholders’ equity | $ |
|
$ |
|
|||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Net sales | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Cost of sales |
|
|
|
|
||||||||||||||||||||||
| Gross profit |
|
|
|
|
||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
| Commissions and incentives |
|
|
|
|
||||||||||||||||||||||
| Selling and administrative expenses |
|
|
|
|
||||||||||||||||||||||
| Total operating expenses |
|
|
|
|
||||||||||||||||||||||
| Income (loss) from operations |
|
|
|
(
|
||||||||||||||||||||||
| Interest expense, net |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Other (expense) income, net |
(
|
|
|
|
||||||||||||||||||||||
| (Loss) income before income taxes |
(
|
|
|
|
||||||||||||||||||||||
| Income tax benefit (expense) |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Net (loss) income | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| (Loss) income per common share: | ||||||||||||||||||||||||||
| Basic | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| Diluted | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| Weighted-average common shares outstanding: | ||||||||||||||||||||||||||
| Basic |
|
|
|
|
||||||||||||||||||||||
| Diluted |
|
|
|
|
||||||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Net (loss) income | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| Foreign currency translations |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Comprehensive income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Common Stock, $0.0001 par value | ||||||||||||||||||||||||||||||||||||||
| Number of Shares | Amount |
Additional
paid-in capital |
Accumulated deficit |
Accumulated
other comprehensive loss |
Treasury
stock |
Total
shareholders’ equity |
||||||||||||||||||||||||||||||||
| Balance at January 1, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Net income | — | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||||
| Charge related to stock-based compensation | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||
| Issuance of unrestricted shares |
|
— |
(
|
— | — |
|
|
|||||||||||||||||||||||||||||||
| Foreign currency translations | — | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||
| Balance at March 31, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||
| Charge related to stock-based compensation | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||
| Foreign currency translations | — | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||
| Balance at June 30, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||
| Charge related to stock-based compensation | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||
| Foreign currency translations | — | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||||
| Balance at September 30, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Common Stock, $0.0001 par value | ||||||||||||||||||||||||||||||||||||||
| Number of Shares | Amount |
Additional
paid-in capital |
Retained earnings |
Accumulated
other comprehensive loss |
Treasury
stock |
Total
shareholders’ equity |
||||||||||||||||||||||||||||||||
| Balance at January 1, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Net income | — | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||||
| Payment of cash dividends | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||
| Charge related to stock-based compensation | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||
| Issuance of unrestricted shares |
|
— |
(
|
— | — |
|
|
|||||||||||||||||||||||||||||||
| Stock option exercises |
|
— |
(
|
— | — |
|
|
|||||||||||||||||||||||||||||||
| Foreign currency translations | — | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||
| Balance at March 31, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||
| Payment of cash dividends | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||
| Charge related to stock-based compensation | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||
| Repurchase of common stock |
(
|
— | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||
| Foreign currency translations | — | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||
| Balance at June 30, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
| Net income | — | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||||
| Charge related to stock-based compensation | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||
| Repurchase of common stock |
(
|
— | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||
| Foreign currency translations | — | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||
| Balance at September 30, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||||||||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
| Net income (loss) | $ |
|
$ |
(
|
|||||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Non-cash operating lease expense |
|
|
|||||||||
| Provision for inventory losses |
|
|
|||||||||
| Provision for (reversal of) allowance for credit losses |
(
|
|
|||||||||
| Loss on retirement of property and equipment |
|
|
|||||||||
| Gain on disposal of subsidiary entity |
(
|
— | |||||||||
| Unrealized gain from foreign exchange |
(
|
— | |||||||||
| Charge related to stock-based compensation |
|
|
|||||||||
| Deferred income taxes |
(
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable |
|
(
|
|||||||||
| Income tax receivable |
|
|
|||||||||
| Inventories |
|
(
|
|||||||||
| Prepaid expenses and other current assets |
|
|
|||||||||
| Deferred commissions |
|
|
|||||||||
| Other assets |
(
|
|
|||||||||
| Accounts payable |
(
|
(
|
|||||||||
| Accrued expenses |
(
|
(
|
|||||||||
| Other long-term liabilities |
(
|
(
|
|||||||||
| Taxes payable |
(
|
(
|
|||||||||
| Commissions and incentives payable |
|
(
|
|||||||||
| Deferred revenue |
(
|
(
|
|||||||||
| Net cash provided by (used in) operating activities |
|
(
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Acquisition of property and equipment |
(
|
(
|
|||||||||
| Cash used in investing activities |
(
|
(
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
| Proceeds from stock options exercised |
|
|
|||||||||
| Repurchase of common stock |
|
(
|
|||||||||
| Payment of cash dividends |
|
(
|
|||||||||
| Proceeds from notes payable |
|
— | |||||||||
| Repayment of finance lease obligations and other long-term liabilities |
(
|
(
|
|||||||||
| Net cash provided by (used in) financing activities |
|
(
|
|||||||||
| Effect of currency exchange rate changes on cash and cash equivalents |
(
|
(
|
|||||||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
(
|
|||||||||
| Cash, cash equivalents, and restricted cash at the beginning of the period |
|
|
|||||||||
| Cash, cash equivalents, and restricted cash at the end of the period | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||||
| Income taxes paid | $ |
|
$ |
|
|||||||
| Interest paid on finance leases and other financing arrangements | $ |
|
$ |
|
|||||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | |||||||||||
| Assets acquired through other financing arrangements | $ |
|
$ |
|
|||||||
| Operating lease right-of-use assets acquired in exchange for new operating lease liabilities | $ |
|
$ |
|
|||||||
| Finance lease right-of-use assets acquired in exchange for new finance lease liabilities | $ |
|
$ |
|
|||||||
| September 30, 2024 | December 31, 2023 | September 30, 2023 | December 31, 2022 | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| Current restricted cash |
|
|
|
|
||||||||||
| Long-term restricted cash |
|
|
|
|
||||||||||
| Cash, cash equivalents, and restricted cash | $ |
|
$ |
|
$ |
|
$ |
|
||||||
| September 30, 2024 | December 31, 2023 | December 31, 2022 | |||||||||
|
Accounts receivable, net
|
$ |
|
$ |
|
$ |
|
|||||
| September 30, 2024 | September 30, 2023 | |||||||||||||
| Allowance for credit losses at beginning of period | $ |
|
$ |
|
||||||||||
| Provision in current period |
(
|
|
||||||||||||
| Accounts charged off against the allowance |
(
|
(
|
||||||||||||
| Allowance for credit losses at end of period | $ |
|
$ |
|
||||||||||
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Investment in Korea Mutual Aid Cooperative & Consumer | $ |
|
$ |
|
||||||||||
| Deposits for building leases |
|
|
||||||||||||
| Manapol Trademark |
|
|
||||||||||||
| $ |
|
$ |
|
|||||||||||
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Accrued compensation | $ |
|
$ |
|
||||||||||
| Accrued legal and accounting fees |
|
|
||||||||||||
| Customer deposits and sales returns |
|
|
||||||||||||
| Other accrued operating expenses |
|
|
||||||||||||
| Accrued shipping and handling costs |
|
|
||||||||||||
| Accrued sales and other taxes |
|
|
||||||||||||
| Accrued travel expenses related to corporate events |
|
|
||||||||||||
| Accrued inventory purchases |
|
|
||||||||||||
| Accrued royalties |
|
|
||||||||||||
| Accrued rent expense |
|
|
||||||||||||
| $ |
|
$ |
|
|||||||||||
|
|
September 30, 2024 | December 31, 2023 | ||||||||||||
| Government required severance | $ |
|
$ |
|
||||||||||
| Accrued lease restoration costs |
|
|
||||||||||||
| Defined benefit plan obligation |
|
|
||||||||||||
| $ |
|
$ |
|
|||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Total deferred revenue at beginning of the period | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Amount recognized as revenue during the period | $ |
(
|
(
|
(
|
(
|
||||||||||||
| New deferrals at the end of the period | $ |
|
|
|
|
||||||||||||
| Total deferred revenue at end of the period | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||
|
Loyalty program
(in thousands)
|
2024 | 2023 | 2024 | 2023 | |||||||||||||
| Loyalty deferred revenue at beginning of the period | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
| Loyalty points forfeited or expired |
(
|
(
|
(
|
(
|
|||||||||||||
| Loyalty points used |
(
|
(
|
(
|
(
|
|||||||||||||
| Loyalty points vested |
|
|
|
|
|||||||||||||
| Loyalty points unvested |
|
|
|
|
|||||||||||||
| Loyalty deferred revenue at end of period | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| Deferred commissions at beginning of the period | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| Amount recognized as commissions expense |
(
|
(
|
(
|
(
|
||||||||||||||||
| New commission deferrals at the end of the period |
|
|
|
|
||||||||||||||||
| Total deferred commissions at end of the period | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||
| September 30, 2024 | September 30, 2023 | |||||||||||||
| Sales reserve at beginning of period | $ |
|
$ |
|
||||||||||
| Provision in current period |
|
|
||||||||||||
| Returns charged off against the reserve |
(
|
(
|
||||||||||||
| Sales reserve at end of period | $ |
|
$ |
|
||||||||||
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Raw materials | $ |
|
$ |
|
||||||||||
| Finished goods |
|
|
||||||||||||
| Total | $ |
|
$ |
|
||||||||||
| Principal Payments | Remaining 2024 | 2025 | 2026 | Thereafter | Total | ||||||||||||
| Insurance Financing Notes | $ | 124 | $ | 84 | $ | — | $ | — | $ | 208 | |||||||
| Jade Capital Note | — | — | 2,500 | — | 2,500 | ||||||||||||
| J.S. Fredrick Note | — | — | 1,000 | — | 1,000 | ||||||||||||
| K. Robbins Note | — | — | 100 | — | 100 | ||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||
| June 2024 Grant | July 2024 Grant | ||||||||||
| Estimated fair value per share of options granted: | $ |
|
$ |
|
|||||||
| Assumptions: | |||||||||||
| Annualized dividend yield | — | % | — | % | |||||||
| Risk-free rate of return | 4.4 | % | 4.5 | % | |||||||
| Common stock price volatility | 69.6 | % | 70.2 | % | |||||||
| Expected average life of stock options (in years) | 4.5 | 4.5 | |||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Total gross compensation expense | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Total tax benefit associated with compensation expense |
|
|
|
|
||||||||||||||||||||||
| Total net compensation expense | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
|
Three months
ending December 31, 2024 |
Years ending December 31, | |||||||||||||||||||||||||
| 2025 | 2026 | |||||||||||||||||||||||||
| Total gross unrecognized compensation expense | $ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Foreign
Currency Translation |
Pension
Postretirement Benefit Obligation |
Accumulated
Other Comprehensive Loss, Net |
|||||||||||||||
| Balance as of December 31, 2023 | $ |
(
|
$ |
|
$ |
(
|
|||||||||||
|
Current-period change
(1)
|
(
|
|
(
|
||||||||||||||
| Balance as of September 30, 2024 | $ |
(
|
$ |
|
$ |
(
|
|||||||||||
| Leases | Classification | September 30, 2024 | December 31, 2023 | |||||||||||||||||
| Right-of-use assets | ||||||||||||||||||||
| Operating leases | Operating lease right-of-use assets | $ |
|
$ |
|
|||||||||||||||
| Finance leases | Property and equipment, net |
|
|
|||||||||||||||||
| Total right-of-use assets | $ |
|
$ |
|
||||||||||||||||
| Current portion of lease liabilities | ||||||||||||||||||||
| Operating leases | Current portion of operating leases | $ |
|
$ |
|
|||||||||||||||
| Finance leases | Current portion of finance leases |
|
|
|||||||||||||||||
| Long-term portion of lease liabilities | ||||||||||||||||||||
| Operating leases | Operating lease liabilities |
|
|
|||||||||||||||||
| Finance leases | Finance leases, excluding current portion |
|
|
|||||||||||||||||
| Total lease liabilities | $ |
|
$ |
|
||||||||||||||||
| Future Maturities of Leases | Operating Leases | Finance Leases | Sublease Income | ||||||||||||||||||||||||||
| Remaining 2024 | $ |
|
$ |
|
$ |
(
|
|||||||||||||||||||||||
| 2025 |
|
|
(
|
||||||||||||||||||||||||||
| 2026 |
|
|
(
|
||||||||||||||||||||||||||
| 2027 |
|
|
(
|
||||||||||||||||||||||||||
| 2028 |
|
|
(
|
||||||||||||||||||||||||||
| Total minimum lease payments |
|
|
(
|
||||||||||||||||||||||||||
| Imputed interest |
(
|
(
|
— | ||||||||||||||||||||||||||
| Present value of minimum lease payments | $ |
|
$ |
|
$ |
(
|
|||||||||||||||||||||||
| September 30, 2024 | |||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
| Assets | |||||||||||||||||||||||
| Money Market Funds – JPMorgan Chase, US | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Interest bearing deposits – various banks |
|
|
|
|
|||||||||||||||||||
| Total assets | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Amounts included in Assets: | |||||||||||||||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Restricted cash |
|
|
|
|
|||||||||||||||||||
| Long-term restricted cash |
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Liabilities | |||||||||||||||||||||||
| Unsecured notes payable | $ |
|
$ | — | $ | — | $ |
|
|||||||||||||||
| Total Liabilities | $ |
|
$ | — | $ | — | $ |
|
|||||||||||||||
| December 31, 2023 | |||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
| Assets | |||||||||||||||||||||||
| Money Market Funds – JPMorgan Chase, US | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Interest bearing deposits – various banks |
|
|
|
|
|||||||||||||||||||
| Total assets | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Amounts included in Assets: | |||||||||||||||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Restricted cash |
|
|
|
|
|||||||||||||||||||
| Long-term restricted cash |
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||||||||||||||||||||||||||
| Region | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||
| Americas | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | |||||||||||||||||||||||||||||||
| Asia/Pacific |
|
|
% |
|
|
% |
|
|
% |
|
|
% | |||||||||||||||||||||||||||||||||||
| EMEA |
|
|
% |
|
|
% |
|
|
% |
|
|
% | |||||||||||||||||||||||||||||||||||
| Total sales | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | $ |
|
|
% | |||||||||||||||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Product sales | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Pack sales |
|
|
|
|
|||||||||||||||||||
| Other |
|
|
|
|
|||||||||||||||||||
| Total sales | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Region | September 30, 2024 | December 31, 2023 | ||||||||||||
| Americas | $ |
|
$ |
|
||||||||||
| Asia/Pacific |
|
|
||||||||||||
| EMEA |
|
|
||||||||||||
| Total long-lived assets | $ |
|
$ |
|
||||||||||
| Region | September 30, 2024 | December 31, 2023 | ||||||||||||
| Americas | $ |
|
$ |
|
||||||||||
| Asia/Pacific |
|
|
||||||||||||
| EMEA |
|
|
||||||||||||
| Total inventory | $ |
|
$ |
|
||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Net earnings attributable to common stockholders | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| Weighted average common shares outstanding (for basic calculation) |
|
|
|
|
||||||||||||||||||||||
| Dilutive effect of outstanding common stock options and RSU’s | — |
|
|
|
||||||||||||||||||||||
| Weighted average common and common equivalent shares outstanding |
|
|
|
|
||||||||||||||||||||||
| EPS - Basic | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| EPS - Diluted | $ |
(
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||
| 2024 | 2023 |
Change from
2023 to 2024 |
|||||||||||||||||||||||||||||||||
|
Total
dollars |
% of
net sales |
Total
dollars |
% of
net sales |
Dollar | Percentage | ||||||||||||||||||||||||||||||
| Net sales | $ | 31,725 | 100.0 | % | $ | 32,553 | 100.0 | % | $ | (828) | (2.5) | % | |||||||||||||||||||||||
| Cost of sales | 8,105 | 25.5 | % | 6,625 | 20.4 | % | 1,480 | 22.3 | % | ||||||||||||||||||||||||||
| Gross profit | 23,620 | 74.5 | % | 25,928 | 79.6 | % | (2,308) | (8.9) | % | ||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Commissions and incentives | 12,893 | 40.6 | % | 13,178 | 40.5 | % | (285) | (2.2) | % | ||||||||||||||||||||||||||
| Selling and administrative expenses | 9,840 | 31.0 | % | 12,578 | 38.6 | % | (2,738) | (21.8) | % | ||||||||||||||||||||||||||
| Total operating expenses | 22,733 | 71.7 | % | 25,756 | 79.1 | % | (3,023) | (11.7) | % | ||||||||||||||||||||||||||
| Income from operations | 887 | 2.8 | % | 172 | 0.5 | % | 715 | 415.7 | % | ||||||||||||||||||||||||||
| Interest expense, net | (109) | (0.3) | % | (17) | (0.1) | % | (92) | 541.2 | % | ||||||||||||||||||||||||||
| Other (expense) income, net | (1,495) | (4.7) | % | 320 | 1.0 | % | (1,815) | (567.2) | % | ||||||||||||||||||||||||||
| (Loss) income before income taxes | (717) | (2.3) | % | 475 | 1.5 | % | (1,192) | (250.9) | % | ||||||||||||||||||||||||||
| Income tax benefit (expense) | 389 | 1.2 | % | (457) | (1.4) | % | 846 | (185.1) | % | ||||||||||||||||||||||||||
| Net (loss) income | $ | (328) | (1.0) | % | $ | 18 | 0.1 | % | $ | (346) | (1,922.2) | % | |||||||||||||||||||||||
| 2024 | 2023 |
Change from
2022 to 2023 |
||||||||||||||||||||||||||||||||||||
|
Total
dollars |
% of
net sales |
Total
dollars |
% of
net sales |
Dollar | Percentage | |||||||||||||||||||||||||||||||||
| Net sales | $ | 88,858 | 100.0 | % | $ | 99,261 | 100.0 | % | $ | (10,403) | (10.5) | % | ||||||||||||||||||||||||||
| Cost of sales | 20,763 | 23.4 | % | 21,042 | 21.2 | % | (279) | (1.3) | % | |||||||||||||||||||||||||||||
| Gross profit | 68,095 | 76.6 | % | 78,219 | 78.8 | % | (10,124) | (12.9) | % | |||||||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||||
| Commissions and incentives | 36,237 | 40.8 | % | 40,200 | 40.5 | % | (3,963) | (9.9) | % | |||||||||||||||||||||||||||||
| Selling and administrative expenses | 31,293 | 35.2 | % | 38,088 | 38.4 | % | (6,795) | (17.8) | % | |||||||||||||||||||||||||||||
| Total operating expenses | 67,530 | 76.0 | % | 78,288 | 78.9 | % | (10,758) | (13.7) | % | |||||||||||||||||||||||||||||
| Income (loss) from operations | 565 | 0.6 | % | (69) | (0.1) | % | 634 | (918.8) | % | |||||||||||||||||||||||||||||
| Interest expense, net | (196) | (0.2) | % | (3) | — | % | (193) | 6,433.3 | % | |||||||||||||||||||||||||||||
| Other income, net | 495 | 0.6 | % | 803 | 0.8 | % | (308) | (38.4) | % | |||||||||||||||||||||||||||||
| Income before income taxes | 864 | 1.0 | % | 731 | 0.7 | % | 133 | 18.2 | % | |||||||||||||||||||||||||||||
| Income tax provision | (636) | (0.7) | % | (1,214) | (1.2) | % | 578 | (47.6) | % | |||||||||||||||||||||||||||||
| Net income (loss) | $ | 228 | 0.3 | % | $ | (483) | (0.5) | % | $ | 711 | (147.2) | % | ||||||||||||||||||||||||||
| Three-month period ended | September 30, 2024 | September 30, 2023 | Constant $ Change | |||||||||||||||||||||||
|
|
GAAP
Measure: Total $ |
Translation Adjustment |
Non-GAAP
Measure: Constant $ |
GAAP
Measure: Total $ |
Dollar | Percent | ||||||||||||||||||||
| Net sales | $ | 31.7 | $ | 0.5 | $ | 32.2 | $ | 32.6 | $ | (0.4) | (1.2) | % | ||||||||||||||
| Gross profit | 23.6 | 0.4 | 24.0 | 25.9 | (1.9) | (7.3) | % | |||||||||||||||||||
| Income from operations | 0.9 | 0.1 | 1.0 | 0.2 | 0.8 | 400.0 | % | |||||||||||||||||||
| Nine-month period ended | September 30, 2024 | September 30, 2023 | Constant $ Change | |||||||||||||||||||||||
|
GAAP
Measure: Total $ |
Translation Adjustment |
Non-GAAP
Measure: Constant $ |
GAAP
Measure: Total $ |
Dollar | Percent | |||||||||||||||||||||
| Net sales | $ | 88.9 | $ | 1.9 | $ | 90.8 | $ | 99.3 | $ | (8.5) | (8.6) | % | ||||||||||||||
| Gross profit | 68.1 | 1.5 | 69.6 | 78.2 | (8.6) | (11.0) | % | |||||||||||||||||||
| Income (loss) from operations | 0.6 | $ | 0.5 | 1.1 | (0.1) | 1.2 | (1,200.0) | % | ||||||||||||||||||
| Region |
Three Months Ended
September 30, 2024 |
Three Months Ended
September 30, 2023 |
|||||||||||||||||||||
| Americas | $ | 10.6 | 33.4 | % | $ | 10.7 | 32.8 | % | |||||||||||||||
| Asia/Pacific | 18.6 | 58.7 | % | 19.6 | 60.1 | % | |||||||||||||||||
| EMEA | 2.5 | 7.9 | % | 2.3 | 7.1 | % | |||||||||||||||||
| Total | $ | 31.7 | 100.0 | % | $ | 32.6 | 100.0 | % | |||||||||||||||
| Region |
Nine Months Ended
September 30, 2024 |
Nine Months Ended
September 30, 2023 |
|||||||||||||||||||||
| Americas | $ | 30.4 | 34.2 | % | $ | 31.8 | 32.0 | % | |||||||||||||||
| Asia/Pacific | 51.6 | 58.0 | % | 60.0 | 60.4 | % | |||||||||||||||||
| EMEA | 6.9 | 7.8 | % | 7.5 | 7.6 | % | |||||||||||||||||
| Total | $ | 88.9 | 100.0 | % | $ | 99.3 | 100.0 | % | |||||||||||||||
| Three-month period ended | September 30, 2024 | September 30, 2023 | Constant $ Change | |||||||||||||||||||||||
|
GAAP
Measure: Total $ |
Translation Adjustment |
Non-GAAP
Measure: Constant $ |
GAAP
Measure: Total $ |
Dollar | Percent | |||||||||||||||||||||
| Product | $ | 30.1 | $ | 0.4 | $ | 30.5 | $ | 31.0 | $ | (0.5) | (1.6) | % | ||||||||||||||
| Pack sales and associate fees | 1.3 | — | 1.3 | 1.2 | 0.1 | 8.3 | % | |||||||||||||||||||
| Other | 0.3 | 0.1 | 0.4 | 0.4 | — | — | % | |||||||||||||||||||
| Total | $ | 31.7 | $ | 0.5 | $ | 32.2 | $ | 32.6 | $ | (0.4) | (1.2) | % | ||||||||||||||
| Nine-month period ended | September 30, 2024 | September 30, 2023 | Constant $ Change | |||||||||||||||||
|
GAAP
Measure: Total $ |
Translation Adjustment |
Non-GAAP
Measure: Constant $ |
GAAP
Measure: Total $ |
Dollar | Percent | |||||||||||||||
| Product | $ | 84.3 | $ | 1.8 | $ | 86.1 | $ | 93.9 | $ | (7.8) | (8.3) | % | ||||||||
| Pack sales and associate fees | 3.4 | 0.1 | 3.5 | 4.7 | (1.2) | (25.5) | % | |||||||||||||
| Other | 1.2 | — | 1.2 | 0.7 | 0.5 | 71.4 | % | |||||||||||||
| Total | $ | 88.9 | $ | 1.9 | $ | 90.8 | $ | 99.3 | $ | (8.5) | (8.6) | % | ||||||||
| 2024 | 2023 | ||||||||||||||||||||||
| New | 68,000 | 50.0 | % | 78,000 | 53.4 | % | |||||||||||||||||
| Continuing | 68,000 | 50.0 | % | 68,000 | 46.6 | % | |||||||||||||||||
| Total | 136,000 | 100.0 | % | 146,000 | 100.0 | % | |||||||||||||||||
| Country | 2024 | 2023 | |||||||||
|
China
(1)
|
25.0 | % | 25.0 | % | |||||||
| Hong Kong | 16.5 | % | 16.5 | % | |||||||
| Japan | 34.6 | % | 34.6 | % | |||||||
| Republic of Korea | 20.9 | % | 20.9 | % | |||||||
|
United States
(2)
|
22.2 | % | 22.2 | % | |||||||
| Provided by (Used in): | 2024 | 2023 | |||||||||
| Operating activities | $ | 2.5 | $ | (1.0) | |||||||
| Investing activities | $ | (0.4) | $ | (0.5) | |||||||
| Financing activities | $ | 2.9 | $ | (1.6) | |||||||
| Incorporated by Reference | ||||||||||||||||||||||||||||||||
|
Exhibit
Number |
Exhibit Description | Form | File No. | Exhibit (s) | Filing Date | |||||||||||||||||||||||||||
|
Amended and Restated Articles of Incorporation of Mannatech, Incorporated, dated May 19, 1998.
|
S-1 | 333-63133 | 3.1 | September 10, 1998 | ||||||||||||||||||||||||||||
| Amendment to the Amended and Restated Articles of Incorporation of Mannatech, dated January 13, 2012. | 8-K | 000-24657 | 3.1 | January 17, 2012 | ||||||||||||||||||||||||||||
| Fifth Amended and Restated Bylaws of Mannatech, dated August 25, 2014. | 8-K | 000-24657 | 3.1 | August 27, 2014 | ||||||||||||||||||||||||||||
| Specimen Certificate representing Mannatech’s common stock, par value $0.0001 per share. | S-1 | 333-63133 | 4.1 | October 28, 1998 | ||||||||||||||||||||||||||||
| Loan Agreement and Promissory Note with Jade Capital, signed April 23, 2024. | 8-K | 000-24657 | 10.2 | April 23, 2024 | ||||||||||||||||||||||||||||
| Loan Agreement and Promissory Note with J. Stanley Fredrick, signed April 23, 2024. | 8-K | 000-24657 | 10.2 | April 23, 2024 | ||||||||||||||||||||||||||||
|
Loan Agreement and Promissory Note with Kevin Robbins, signed April 23, 2024. |
8-K | 000-24657 | 10.2 | April 23, 2024 | ||||||||||||||||||||||||||||
|
31.1
**
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer of Mannatech. | * | * | * | * | |||||||||||||||||||||||||||
|
31.2
**
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer of Mannatech. | * | * | * | * | |||||||||||||||||||||||||||
|
32.1
**
|
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer of Mannatech. | ** | ** | ** | ** | |||||||||||||||||||||||||||
|
32.2
**
|
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer of Mannatech. | ** | ** | ** | ** | |||||||||||||||||||||||||||
| 101.INS* | XBRL Instance Document | * | * | * | * | |||||||||||||||||||||||||||
| 101.SCH* | XBRL Taxonomy Extension Schema Document | * | * | * | * | |||||||||||||||||||||||||||
| 101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document | * | * | * | * | |||||||||||||||||||||||||||
| 101.LAB* | XBRL Taxonomy Extension Label Linkbase Document | * | * | * | * | |||||||||||||||||||||||||||
| 101.PRE* | XBRL Taxonomy Extension Presentation Linkbase Document | * | * | * | * | |||||||||||||||||||||||||||
| 101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document | * | * | * | * | |||||||||||||||||||||||||||
| * | Filed herewith. | ||||
| ** | Furnished herewith. | ||||
| MANNATECH, INCORPORATED | ||||||||
| Dated: November 12, 2024 | By: | /s/ Landen Fredrick | ||||||
| Landen Fredrick | ||||||||
| Chief Executive Officer | ||||||||
| (principal executive officer) | ||||||||
| Dated: November 12, 2024 | By: | /s/ James Clavijo | ||||||
| James Clavijo | ||||||||
| Chief Financial Officer | ||||||||
| (principal financial officer) | ||||||||
| /s/ Landen Fredrick | ||
| Landen Fredrick | ||
| Chief Executive Officer | ||
| (principal executive officer) | ||
| /s/ James Clavijo | ||
| James Clavijo | ||
| Chief Financial Officer | ||
| (principal financial officer) | ||
| /s/ Landen Fredrick | ||
| Landen Fredrick | ||
| Chief Executive Officer | ||
| (principal executive officer) | ||
| /s/ James Clavijo | ||
| James Clavijo | ||
| Chief Financial Officer | ||
| (principal financial officer) | ||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|