UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the quarterly period ended June 30, 2023

 

 

OR

 

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the Transition Period From _____________ to _____________

 

Commission File Number 001-11048

 

ela_10qimg1.jpg

ENVELA CORPORATION

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

 

Nevada

 

88-0097334

(STATE OF INCORPORATION)

 

(I.R.S. EMPLOYER IDENTIFICATION NO.)

 

1901 GATEWAY DRIVE, STE 100, IRVING, TX 75038

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(972) 587-4049

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

www.envela.com

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol

 

Name of exchange on which registered

COMMON STOCK, par value $0.01 per share

 

ELA

 

NYSE American

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer 

Accelerated filer 

Non-accelerated filer

Smaller reporting company 

 

 

Emerging growth company 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ☒

 

As of August 2, 2023, the registrant had 26,897,210 shares of common stock outstanding.

 

 

 

TABLE OF CONTENTS

 

PART I. FINANCIAL INFORMATION

 

Page No.

 

 

 

 

 

 

Item 1.

Financial Statements

 

3

 

 

 

 

 

 

Condensed Consolidated Statements of Income for the three months and six months ended June 30, 2023 and 2022 (unaudited)

 

3

 

 

 

 

 

 

Condensed Consolidated Balance Sheets as of June 30, 2023 (unaudited) and December 31, 2022

 

4

 

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022 (unaudited)

 

5

 

 

 

 

 

 

 

Condensed Consolidated Statements of Stockholders’ Equity for the three months ended June 30, 2022 and 2023 (unaudited)

 

6

 

 

 

 

 

 

 

Condensed Consolidated Statements of Stockholders’ Equity for the six months ended June 30, 2022 and 2023 (unaudited)

 

7

 

 

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements (unaudited)

 

8

 

 

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

26

 

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

42

 

 

 

 

 

 

Item 4.

Controls and Procedures

 

43

 

 

 

 

 

 

PART II. OTHER INFORMATION

 

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

44

 

 

 

 

 

 

Item 1A.

Risk Factors

 

44

 

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

44

 

 

 

 

 

 

Item 3.

Defaults Upon Senior Securities

 

44

 

 

 

 

 

 

Item 4.

Mine Safety Disclosures

 

44

 

 

 

 

 

 

Item 5.

Other Information

 

44

 

 

 

 

 

 

Item 6.

Exhibits

 

45

 

 

 

 

 

 

SIGNATURES

 

46

 

 

 
2

Table of Contents

 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

ENVELA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

 

Three Months Ended June 30,

 

 

Six  Months Ended June 30,

 

(Unaudited)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$50,303,527

 

 

$42,639,718

 

 

$98,692,567

 

 

$90,054,816

 

Cost of goods sold

 

 

39,541,480

 

 

 

31,161,718

 

 

 

76,520,618

 

 

 

68,865,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

10,762,047

 

 

 

11,478,000

 

 

 

22,171,949

 

 

 

21,189,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, General & Administrative Expenses

 

 

8,362,554

 

 

 

7,200,733

 

 

 

16,267,857

 

 

 

13,845,704

 

Depreciation and Amortization

 

 

336,174

 

 

 

279,516

 

 

 

690,525

 

 

 

571,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

8,698,728

 

 

 

7,480,249

 

 

 

16,958,382

 

 

 

14,417,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

2,063,319

 

 

 

3,997,751

 

 

 

5,213,567

 

 

 

6,771,867

 

Other income

 

 

153,652

 

 

 

21,401

 

 

 

364,431

 

 

 

48,041

 

Interest expense

 

 

114,688

 

 

 

121,042

 

 

 

231,752

 

 

 

244,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,102,283

 

 

 

3,898,110

 

 

 

5,346,246

 

 

 

6,575,627

 

Income tax expense

 

 

498,574

 

 

 

50,252

 

 

 

1,216,220

 

 

 

80,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$1,603,709

 

 

$3,847,858

 

 

$4,130,026

 

 

$6,495,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$0.06

 

 

$0.14

 

 

$0.15

 

 

$0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$0.06

 

 

$0.14

 

 

$0.15

 

 

$0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

26,916,648

 

 

 

26,924,631

 

 

 

26,920,618

 

 

 

26,924,631

 

Diluted

 

 

26,931,648

 

 

 

26,939,631

 

 

 

26,935,618

 

 

 

26,939,631

 

  

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
3

Table of Contents

 

ENVELA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Assets

 

(unaudited)

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$18,380,776

 

 

$17,169,969

 

Trade receivables, net of allowances

 

 

7,854,632

 

 

 

7,949,775

 

Notes receivable, net of allowances

 

 

-

 

 

 

578,250

 

Inventories

 

 

21,518,309

 

 

 

18,755,785

 

Prepaid expenses

 

 

1,155,980

 

 

 

1,231,817

 

Other current assets

 

 

125,217

 

 

 

35,113

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

49,034,914

 

 

 

45,720,709

 

Property and equipment, net

 

 

10,354,448

 

 

 

9,393,802

 

Right-of-use assets from operating leases

 

 

5,039,806

 

 

 

5,872,681

 

Goodwill

 

 

3,621,453

 

 

 

3,621,453

 

Intangible assets, net

 

 

4,643,246

 

 

 

4,993,545

 

Deferred tax asset

 

 

612,832

 

 

 

1,488,258

 

Other assets

 

 

299,445

 

 

 

186,761

 

 

 

 

 

 

 

 

 

 

Total assets

 

$73,606,144

 

 

$71,277,209

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable-trade

 

$3,262,092

 

 

$3,358,881

 

Notes payable

 

 

1,251,747

 

 

 

1,250,702

 

Operating lease liabilities

 

 

1,744,419

 

 

 

1,686,997

 

Accrued expenses

 

 

2,164,751

 

 

 

2,286,594

 

Customer deposits and other liabilities

 

 

348,430

 

 

 

282,482

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

8,771,439

 

 

 

8,865,656

 

Notes payable, less current portion

 

 

14,105,417

 

 

 

14,726,703

 

Operating lease liabilities, less current portion

 

 

3,477,632

 

 

 

4,368,400

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

26,354,488

 

 

 

27,960,759

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value; 5,000,000 shares authorized; no shares issued and outstanding

 

 

-

 

 

 

-

 

Common stock, $0.01 par value; 60,000,000 shares authorized; 26,924,631 shares issued and

 

 

 

 

 

 

 

 

26,897,210 shares outstanding as of June 30, 2023; 26,924,631 shares issued and outstanding as of

 

 

 

 

 

 

 

 

December 31, 2022

 

 

269,246

 

 

 

269,246

 

Treasury stock at cost, 27,421 and 0 shares, as of June 30, 2023 and December 31, 2022, respectively

 

 

(194,820)

 

 

-

 

Additional paid-in capital

 

 

40,173,000

 

 

 

40,173,000

 

Retained earnings

 

 

7,004,230

 

 

 

2,874,204

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

47,251,656

 

 

 

43,316,450

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$73,606,144

 

 

$71,277,209

 

 

 The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
4

Table of Contents

 

ENVELA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

For the Six Months Ended June 30,

 

2023

 

 

2022

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Operations

 

 

 

 

 

 

Net income

 

$4,130,026

 

 

$6,495,083

 

Adjustments to reconcile net income to net cash provided by operations:

 

 

 

 

 

 

 

 

Depreciation, amortization, and other

 

 

690,525

 

 

 

571,463

 

Bad debt expense

 

 

173,196

 

 

 

25,000

 

Deferred taxes

 

 

875,426

 

 

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Trade receivables

 

 

(78,053)

 

 

1,452,651

 

Inventories

 

 

(2,762,524)

 

 

(3,755,662)

Prepaid expenses

 

 

75,838

 

 

 

(981,616)

Other assets

 

 

(202,788)

 

 

754,759

 

Accounts payable and accrued expenses

 

 

(218,632)

 

 

767,122

 

Operating leases

 

 

(472)

 

 

14,478

 

Customer deposits and other liabilities

 

 

65,948

 

 

 

1,019,363

 

 

 

 

 

 

 

 

 

 

Net cash provided by operations

 

 

2,748,490

 

 

 

6,362,641

 

 

 

 

 

 

 

 

 

 

Investing

 

 

 

 

 

 

 

 

Investment in note receivable

 

 

578,250

 

 

 

-

 

Purchase of property and equipment

 

 

(1,300,871)

 

 

(203,929)

Adjustment to the purchase price of the Avail Transaction

 

 

-

 

 

 

(216,988)

 

 

 

 

 

 

 

 

 

Net cash used in investing

 

 

(722,621)

 

 

(420,917)

 

 

 

 

 

 

 

 

 

Financing

 

 

 

 

 

 

 

 

Payments on notes payable

 

 

(620,242)

 

 

(444,396)

Purchase of treasury stock

 

 

(194,820)

 

 

-

 

Payments on line of credit

 

 

-

 

 

 

(1,700,000)

 

 

 

 

 

 

 

 

 

Net cash used in financing

 

 

(815,062)

 

 

(2,144,396)

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

1,210,807

 

 

 

3,797,328

 

Cash and cash equivalents, beginning of period

 

 

17,169,969

 

 

 

10,138,148

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$18,380,776

 

 

$13,935,476

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosures

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$233,495

 

 

$252,431

 

Income taxes

 

$162,000

 

 

$98,000

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
5

Table of Contents

 

ENVELA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Three Months ended June 30, 2022 and 2023

(Unaudited)

 

 

 

Common Stock

 

 

Treasury Stock

 

 

Preferred Stock

 

 

Additional Paid-in

 

 

Accumulated

 

 

Total

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at April 1, 2022

 

 

26,924,631

 

 

$269,246

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$(10,167,704)

 

$30,274,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,847,858

 

 

 

3,847,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2022

 

 

26,924,631

 

 

$269,246

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$(6,319,846)

 

$34,122,400

 

 

 

 

Common Stock

 

 

Treasury Stock

 

 

Preferred Stock

 

 

Additional

Paid-in

 

 

Retained

 

 

Total

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Earnings

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at April 1, 2023

 

 

26,924,631

 

 

$269,246

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$5,400,521

 

 

$45,842,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net Income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,603,709

 

 

 

1,603,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Shares repurchased

 

 

-

 

 

 

-

 

 

 

(27,421)

 

$(194,820)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(194,820)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2023

 

 

26,924,631

 

 

$269,246

 

 

 

(27,421)

 

$(194,820)

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$7,004,230

 

 

$47,251,656

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
6

Table of Contents

 

 

ENVELA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

For the Six Months ended June 30, 2022 and 2023

(Unaudited) 

 

 

 

Common Stock

 

 

Treasury Stock

 

 

Preferred Stock

 

 

Additional

Paid-in

 

 

Accumulated

 

 

Total

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at January 1, 2022

 

 

26,924,631

 

 

$269,246

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$(12,814,929)

 

$27,627,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,495,083

 

 

 

6,495,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2022

 

 

26,924,631

 

 

$269,246

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$(6,319,846)

 

$34,122,400

 

 

 

 

Common Stock

 

 

Treasury Stock

 

 

Preferred Stock

 

 

Additional

Paid-in

 

 

Retained

 

 

Total

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Earnings

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at January 1, 2023

 

 

26,924,631

 

 

$269,246

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$2,874,204

 

 

$43,316,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,130,026

 

 

 

4,130,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares repurchased

 

 

-

 

 

 

-

 

 

 

(27,421)

 

$(194,820)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(194,820)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2023

 

 

26,924,631

 

 

$269,246

 

 

 

(27,421)

 

$(194,820)

 

 

-

 

 

$-

 

 

$40,173,000

 

 

$7,004,230

 

 

$47,251,656

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 
7

Table of Contents

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 1 — BASIS OF PRESENTATION

 

These unaudited interim condensed consolidated financial statements of Envela Corporation, a Nevada corporation, and its subsidiaries (together with its subsidiaries, the “Company” or “Envela”), included herein have been prepared in accordance with accounting principles generally accepted in the U.S. for interim financial information and with the instructions to Quarterly Reports on Form 10-Q and Article 10 of Regulation S-X prescribed by the Securities and Exchange Commission (the “SEC”). Pursuant to the SEC’s rules and regulations, they do not include all of the information and notes required by accounting principles generally accepted in the U.S. (“U.S. GAAP”) for complete financial statements. In the opinion of management, all adjustments, which are of a normal and recurring nature except those which have been disclosed elsewhere in this Quarterly Report on Form 10-Q (this “Form 10-Q”), necessary for a fair presentation of the consolidated financial statements for these interim periods, have been included. Operating results presented for these interim periods are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2023 (“fiscal 2023”). For further information, refer to the consolidated financial statements and notes thereto included in the Annual Report on Form 10-K for the fiscal year ended December 31, 2022 (“fiscal 2022”) of Envela filed with the SEC on March 16, 2023 (the “2022 Annual Report”).

 

Contemporaneously with filing our Quarterly Report Form 10-Q for the period ending March 31, 2023, we updated our two reportable segments by renaming the ECHG segment the “Commercial” segment and the DGSE segment the “Consumer” segment. The segment name changes did not result in any change to the composition of the Company’s operations and therefore did not result in any change to the historical results. Our operations conducted by each of our segments are more specifically described in the following notes to our condensed consolidated financial statements.

 

Starting January 1, 2023, expenses previously classified as other expenses related to the Company’s corporate campus overhead have been included in selling, general, and administrative expenses. Since the presentation of these expenses changed January 1, 2023, management believes the presentation of the 2022 corporate campus overhead should be reclassified to selling, general, and administrative expense for comparison purposes for the three and six months ended June 30, 2022. 

 

The preparation of interim condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

 

NOTE 2 — PRINCIPLES OF CONSOLIDATION AND NATURE OF OPERATIONS

 

Envela and its subsidiaries engage in diverse business activities within the recommerce sector. These activities include being one of the nation’s premier authenticated recommerce retailers of luxury hard assets; providing end-of-life asset recycling and resale to businesses, organization and retail consumers; offering data destruction and IT asset management; and providing products, services and solutions to industrial and commercial companies. Envela operates primarily via two operating and reportable segments. Our consumer segment, formerly known as the DGSE segment, operates DGSE, LLC (“DGSE”), Dallas Gold & Silver Exchange, Charleston Gold & Diamond Exchange, and Bullion Express brands. Our commercial segment, formerly known as the ECHG segment, operates ECHG, LLC (“ECHG”), Echo Environmental Holdings, LLC (“Echo”), ITAD USA Holdings, LLC (“ITAD USA”), Teladvance, LLC (“Teladvance”), CEX Holdings, LLC (“CEX”) and Avail Recovery Solutions, LLC (“Avail”). Envela is a Nevada corporation, headquartered in Irving, Texas.

 

Our consumer segment primarily buys and resells or recycles luxury hard assets like jewelry, diamonds, gemstones, fine watches, rare coins and related collectibles, precious-metal bullion products, gold, silver and other precious-metals. We operate seven jewelry stores at both the retail and wholesale levels throughout the United States via its facilities in Texas, South Carolina and Arizona. The Company purchased a new retail building in Arizona, but has yet to open. The consumer segment is continuing to promote and build the Bullion Express brand into a leading on-line seller of bullion. Buying and selling items for their precious-metals content is a major method by which we are marketed. The consumer segment also offers jewelry repair services, custom-made jewelry and consignment items, and maintains relationships with refiners for precious-metal items that are not retained for resale. We also maintain a presence in retail markets through websites, www.dgse.com, www.cgdeinc.com and www.bullionexpress.com.

 

 
8

Table of Contents

 

Our commercial segment primarily buys electronic components from business and other organizations, such as school districts, for end-of-life recycling and resell, or to add life to electronic devices by data destruction and refurbishment for reuse. We also recycle and resale electronics at the retail level. We focus on end-of-life electronics recycling and sustainability and ITAD USA provides IT equipment disposition, including compliance and data sanitization services. Teladvance, CEX and Avail operate as value-added resellers by providing offerings and services to companies looking either to upgrade capabilities or dispose of equipment. Like the consumer segment, the commercial segment also maintains relationships with refiners or recyclers to which it sells valuable materials it extracts from electronics and IT equipment that are not appropriate for resale or reuse. The commercial segment’s customers are companies and organizations that are based domestically and internationally.

 

For additional information on the businesses of both the consumer and commercial segments, see “Item 1. Business – Operating Segments” in the Company’s 2022 Annual Report.

 

The interim condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and include the accounts of the Company and its subsidiaries. All material intercompany transactions and balances have been eliminated.

 

NOTE 3 — ACCOUNTING POLICIES AND ESTIMATES

 

Financial Instruments

 

The carrying amounts reported in the condensed consolidated balance sheets for cash equivalents, trade receivables, prepaid expenses, other current assets, accounts payable, accrued expenses, customer deposits and other liabilities approximate fair value because of the immediate or short-term nature of these financial instruments. Notes payable approximate fair value due to the market interest rate charged.

 

Earnings Per Share

 

Basic earnings per share of our common stock, par value $0.01 per share (our “Common Stock”), is computed by dividing net earnings available to holders of the Company’s Common Stock by the weighted average number of shares of Common Stock outstanding for the reporting period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts requiring the Company to issue Common Stock were exercised or converted into Common Stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of stock options and warrants outstanding determined using the treasury stock method.

 

Goodwill

 

Goodwill is not amortized but evaluated for impairment on an annual basis during the fourth quarter of our fiscal year, or earlier if events or circumstances indicate the carrying value may be impaired. The Company’s goodwill is related to the commercial segment only and not the entire Company. The commercial segment has its own, separate financial information to perform goodwill impairment testing. As a result of the current market and economic conditions related to surging inflation and the war between Ukraine and Russia, in accordance with step 1 of the guidelines set forth in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 350-20-35-3A, management concluded there were no impairments of goodwill that resulted from those triggering events for the three and six months ended June 30, 2023. Management will continue to evaluate goodwill for the commercial segment. For tax purposes, goodwill is amortized and deductible over fifteen years.

 

Goodwill was allocated in connection with three acquisitions of the assets now held by Echo on May 20, 2019 (the “Echo Transaction”), of the assets now held by Teladvance on June 9, 2021 (the “CExchange Transaction”) and of the assets now held by Avail on October 29, 2021 (the “Avail Transaction”). The preliminary goodwill associated with the Avail Transaction was $3,491,285, which was the initial purchase price less the approximate fair value of the net assets purchased. On May 31, 2022, an additional cash payment was made of $216,988 due to certain conditions being met concerning the cash balance upon a certain date. The cash payment increased goodwill for the Avail Transaction to $3,708,273. During fiscal year 2022 management also identified $2,736,000 of intangibles that were not initially included in the fair value of Avail’s net assets. The separation of intangibles reduced the Avail Transaction goodwill to $972,272. There have been no other adjustments or impairment charges to goodwill. As of June 30, 2023 and December 31, 2022, goodwill as reported in the condensed consolidated balance sheets was $3,621,453.

 

Reclassifications

 

Prior period amounts included in current assets, for both right-of-use assets from operating leases and deferred tax asset, have been reclassified for current period presentation, to be included in non-current assets. The right-of-use assets from operating leases reclassified for December 31, 2022, amounted to 2.4% of the total assets at $1,683,060. The deferred tax asset reclassified for December 31, 2022, amounted to 2.0% of the total assets at $1,488,258.

 

 
9

Table of Contents

 

Recent Accounting Pronouncements

 

In June 2016, the FASB issued a new credit loss accounting standard ASU 2016-13. The new accounting standard introduces the current expected credit losses methodology for estimating allowances for credit losses which will be based on expected losses rather than incurred losses. We will be required to use a forward-looking expected credit loss methodology for accounts receivable, loans and other financial instruments. The ASU is effective for the fiscal years beginning after December 15, 2022. We adopted this ASU as of January 1, 2023, which includes interim periods within the reporting period. ASU 2016-13 was adopted by using a modified retrospective transition approach to align our credit loss methodology with the new standard. There were no effects of this standard on our financial position, results of operations or cash flows.

 

There were no other new accounting standards that had a material impact on the Company’s consolidated financial statements during the three and six-month period ended June 30, 2023. There were no other new accounting standards or pronouncements that were issued but not yet effective as of June 30, 2023 that the Company expects to have a material impact on its consolidated financial statements.

 

NOTE 4 — INVENTORIES

 

A summary of inventories is as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Resale

 

$20,507,017

 

 

$16,462,749

 

Recycle

 

 

38,251

 

 

 

46,697

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

20,545,268

 

 

 

16,509,446

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Resale

 

 

624,720

 

 

 

1,858,519

 

Recycle

 

 

348,321

 

 

 

387,820

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

973,041

 

 

 

2,246,339

 

 

 

 

 

 

 

 

 

 

 

 

$21,518,309

 

 

$18,755,785

 

 

 
10

Table of Contents

 

NOTE 5 — GOODWILL

 

The change in goodwill is as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Opening balance

 

$3,621,453

 

 

$6,140,465

 

Reductions (1)

 

 

-

 

 

 

(2,519,012)

 

 

 

 

 

 

 

 

 

Goodwill

 

$3,621,453

 

 

$3,621,453

 

 

(1) The reduction in goodwill of $2,519,012 for fiscal 2022, is a combination of an additional cash payment made on May 31, 2022 of $216,988, increasing goodwill for the Avail Transaction, offset by the effect of identifying $2,736,000 of intangible assets that was not initially included in the fair value of Avail’s net assets, reducing goodwill and increasing intangible assets.

 

 
11

Table of Contents

 

NOTE 6 — PROPERTY AND EQUIPMENT

 

 Property and equipment consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Land

 

$1,640,219

 

 

$1,640,219

 

Building and improvements

 

 

4,030,125

 

 

 

2,798,975

 

Leasehold improvements

 

 

1,450,695

 

 

 

1,450,695

 

Machinery and equipment

 

 

1,149,891

 

 

 

1,078,595

 

Furniture and fixtures

 

 

603,944

 

 

 

603,944

 

Vehicles

 

 

22,859

 

 

 

22,859

 

 

 

 

8,897,733

 

 

 

7,595,287

 

Less: accumulated depreciation

 

 

(2,806,625)

 

 

(2,651,832)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

6,091,108

 

 

 

4,943,455

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Building and improvements

 

 

151,647

 

 

 

151,647

 

Machinery and equipment

 

 

1,074,409

 

 

 

1,082,026

 

Vehicles

 

 

98,610

 

 

 

98,610

 

Furniture and fixtures

 

 

145,631

 

 

 

145,950

 

 

 

 

1,470,297

 

 

 

1,478,233

 

Less: accumulated depreciation

 

 

(657,093)

 

 

(515,673)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

813,204

 

 

 

962,560

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Land

 

 

1,106,664

 

 

 

1,106,664

 

Building and improvements

 

 

2,502,216

 

 

 

2,502,216

 

Machinery and equipment

 

 

28,627

 

 

 

28,627

 

 

 

 

 

 

 

 

 

 

 

 

 

3,637,507

 

 

 

3,637,507

 

Less: accumulated depreciation

 

 

(187,371)

 

 

(149,720)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

3,450,136

 

 

 

3,487,787

 

 

 

 

 

 

 

 

 

 

 

 

$10,354,448

 

 

$9,393,802

 

 

On May 4, 2023, DGSE closed the purchase of a new retail building located at 6030 North 19th Avenue in Phoenix, Arizona for $1,231,150. The purchase was paid through operating cash flow without the use of borrowed funds. The building will begin to be depreciated once it is put into use.

 

 
12

Table of Contents

 

NOTE 7 — INTANGIBLE ASSETS

 

 Intangible assets consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Domain names

 

$41,352

 

 

$41,352

 

Point of sale system

 

 

330,000

 

 

 

330,000

 

 

 

 

371,352

 

 

 

371,352

 

Less: accumulated amortization

 

 

(358,252)

 

 

(335,502)

 

 

 

 

 

 

 

 

 

Subtotal

 

 

13,100

 

 

 

35,850

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Trademarks (1)

 

 

1,483,000

 

 

 

1,483,000

 

Customer Contracts (1)

 

 

1,873,000

 

 

 

1,873,000

 

Trademarks/Tradenames (2)

 

 

114,000

 

 

 

114,000

 

Customer Relationships (2)

 

 

345,000

 

 

 

345,000

 

Trademarks/Tradenames (3)

 

 

1,272,000

 

 

 

1,272,000

 

Customer Relationships (3)

 

 

1,464,000

 

 

 

1,464,000

 

 

 

 

6,551,000

 

 

 

6,551,000

 

Less: accumulated amortization

 

 

(1,920,854)

 

 

(1,593,305)

 

 

 

 

 

 

 

 

 

Subtotal

 

 

4,630,146

 

 

 

4,957,695

 

 

 

 

 

 

 

 

 

 

 

 

$4,643,246

 

 

$4,993,545

 

 

(1) Intangibles relate to the Echo Transaction on May 20, 2019.

(2) Intangibles relate to the CExchange Transaction on June 9, 2021.

(3) Intangibles relate to the Avail Transaction on October 29, 2021.

 

The following table outlines the estimated future amortization expense related to intangible assets held as of June 30, 2023:

 

 

 

Consumer

 

 

Commercial

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

7,600

 

 

 

327,550

 

 

 

335,150

 

2024

 

 

5,500

 

 

 

655,100

 

 

 

660,600

 

2025

 

 

-

 

 

 

655,100

 

 

 

655,100

 

2026

 

 

-

 

 

 

655,100

 

 

 

655,100

 

2027

 

 

-

 

 

 

655,100

 

 

 

655,100

 

Thereafter

 

 

-

 

 

 

1,682,196

 

 

 

1,682,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$13,100

 

 

$4,630,146

 

 

$4,643,246

 

 

 
13

Table of Contents

 

 NOTE 8— ACCRUED EXPENSES

 

Accrued expenses consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Accrued interest

 

$10,942

 

 

$11,624

 

Payroll

 

 

194,745

 

 

 

146,817

 

Property taxes

 

 

132,700

 

 

 

115,222

 

Sales tax

 

 

67,960

 

 

 

153,039

 

Other administrative expenses

 

 

14,891

 

 

 

424

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

421,238

 

 

 

427,126

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Accrued interest

 

 

7,562

 

 

 

8,228

 

Payroll

 

 

354,072

 

 

 

336,226

 

Unvouchered payables - inventory/COGS

 

 

859,970

 

 

 

1,032,808

 

Other accrued expenses

 

 

22,261

 

 

 

7,392

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,243,865

 

 

 

1,384,654

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Accrued interest

 

 

7,148

 

 

 

7,543

 

Payroll

 

 

24,863

 

 

 

25,179

 

Professional fees

 

 

89,759

 

 

 

199,508

 

Property Tax

 

 

43,800

 

 

 

87,275

 

Federal & state Income tax

 

 

334,078

 

 

 

155,309

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

499,648

 

 

 

474,814

 

 

 

 

 

 

 

 

 

 

 

 

$2,164,751

 

 

$2,286,594

 

 

NOTE 9 — SEGMENT INFORMATION

 

As stated in Note 1 – Basis of Presentation, we updated our two reportable segments by renaming the ECHG segment to the “Commercial” segment and the DGSE segment to the “Consumer” segment. The segment name changes did not result in any change to the composition of the Company’s operations and therefore did not result in any changes to historical results. Our operations conducted by each of our segments are more specifically described below.

 

We determine our business segments based upon an internal reporting structure. The Company’s financial performance is based on the following segments: consumer and commercial.

 

 
14

Table of Contents

 

The consumer segment includes Dallas Gold & Silver Exchange, which has six operating retail stores in the Dallas/Fort Worth Metroplex (“DFW”), one retail location in Phoenix, Arizona, as stated in a footnote to Note 6 – Property and Equipment, that has not yet opened, and Charleston Gold & Diamond Exchange, which has one retail store in Mt. Pleasant, South Carolina. The consumer segment also operates the on-line Bullion Express brand.

 

The commercial segment includes Echo, ITAD USA, Teladvance, CEX and Avail. These five companies are involved in recycling and the reuse of electronic components.

 

A portion of certain corporate costs and expenses is allocated, including information technology as well as rental income and expenses relating to our corporate headquarters, to the business segments. These income and expenses are included in selling, general and administrative (“SG&A”) expenses, depreciation and amortization, other income, interest expense and income tax expense. The management team evaluates each segment and makes decisions about the allocation of resources according to each segment’s profit. Allocation amounts are generally agreed upon by management and may differ from arms-length allocations.

 

The following separates the consumer and the commercial financial results of operations for the three months ended June 30, 2023 and 2022:

 

 

 

For The Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$39,641,434

 

 

$10,662,093

 

 

$50,303,527

 

 

$30,339,127

 

 

$12,300,591

 

 

$42,639,718

 

Cost of goods sold

 

 

35,546,792

 

 

 

3,994,688

 

 

 

39,541,480

 

 

 

26,150,543

 

 

 

5,011,175

 

 

 

31,161,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

4,094,642

 

 

 

6,667,405

 

 

 

10,762,047

 

 

 

4,188,584

 

 

 

7,289,416

 

 

 

11,478,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses (1)

 

 

2,472,973

 

 

 

5,889,581

 

 

 

8,362,554

 

 

 

2,252,909

 

 

 

4,947,824

 

 

 

7,200,733

 

Depreciation and amortization

 

 

79,408

 

 

 

256,766

 

 

 

336,174

 

 

 

101,434

 

 

 

178,082

 

 

 

279,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,552,381

 

 

 

6,146,347

 

 

 

8,698,728

 

 

 

2,354,343

 

 

 

5,125,906

 

 

 

7,480,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

1,542,261

 

 

 

521,058

 

 

 

2,063,319

 

 

 

1,834,241

 

 

 

2,163,510

 

 

 

3,997,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (1)

 

 

23,929

 

 

 

129,723

 

 

 

153,652

 

 

 

9,397

 

 

 

12,004

 

 

 

21,401

 

Interest expense

 

 

58,209

 

 

 

56,479

 

 

 

114,688

 

 

 

61,663

 

 

 

59,379

 

 

 

121,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,507,981

 

 

 

594,302

 

 

 

2,102,283

 

 

 

1,781,975

 

 

 

2,116,135

 

 

 

3,898,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

339,672

 

 

 

158,902

 

 

 

498,574

 

 

 

15,391

 

 

 

34,861

 

 

 

50,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$1,168,309

 

 

$435,400

 

 

$1,603,709

 

 

$1,766,584

 

 

$2,081,274

 

 

$3,847,858

 

 

(1) Starting January 1, 2023, expenses previously classified as other expenses related to the Company’s corporate campus overhead have been included in selling, general, and administrative expenses. Since the presentation of these expenses changed January 1, 2023, management believes the presentation of the 2022 corporate campus overhead should be reclassified to selling, general, and administrative expense for comparison purposes for the three and six months ended June 30, 2022.

 

 
15

Table of Contents

 

The following separates the consumer and the commercial financial results of operations for the six months ended June 30, 2023 and 2022:

 

 

 

For The Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$76,345,831

 

 

$22,346,736

 

 

$98,692,567

 

 

$66,121,999

 

 

$23,932,817

 

 

$90,054,816

 

Cost of goods sold

 

 

68,266,221

 

 

 

8,254,397

 

 

 

76,520,618

 

 

 

57,709,953

 

 

 

11,155,829

 

 

 

68,865,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

8,079,610

 

 

 

14,092,339

 

 

 

22,171,949

 

 

 

8,412,046

 

 

 

12,776,988

 

 

 

21,189,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses (1)

 

 

4,868,998

 

 

 

11,398,859

 

 

 

16,267,857

 

 

 

4,433,466

 

 

 

9,412,238

 

 

 

13,845,704

 

Depreciation and amortization

 

 

177,542

 

 

 

512,983

 

 

 

690,525

 

 

 

208,397

 

 

 

363,066

 

 

 

571,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,046,540

 

 

 

11,911,842

 

 

 

16,958,382

 

 

 

4,641,863

 

 

 

9,775,304

 

 

 

14,417,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,033,070

 

 

 

2,180,497

 

 

 

5,213,567

 

 

 

3,770,183

 

 

 

3,001,684

 

 

 

6,771,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (1)

 

 

47,463

 

 

 

316,968

 

 

 

364,431

 

 

 

24,014

 

 

 

24,027

 

 

 

48,041

 

Interest expense

 

 

117,827

 

 

 

113,925

 

 

 

231,752

 

 

 

122,904

 

 

 

121,377

 

 

 

244,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,962,706

 

 

 

2,383,540

 

 

 

5,346,246

 

 

 

3,671,293

 

 

 

2,904,334

 

 

 

6,575,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

657,513

 

 

 

558,707

 

 

 

1,216,220

 

 

 

28,568

 

 

 

51,976

 

 

 

80,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$2,305,193

 

 

$1,824,833

 

 

$4,130,026

 

 

$3,642,725

 

 

$2,852,358

 

 

$6,495,083

 

 

(1) Starting January 1, 2023, expenses previously classified as other expenses related to the Company’s corporate campus overhead have been included in selling, general, and administrative expenses. Since the presentation of these expenses changed January 1, 2023, management believes the presentation of the 2022 corporate campus overhead should be reclassified to selling, general, and administrative expense for comparison purposes for the three and six months ended June 30, 2022. 

 

NOTE 10 — REVENUE RECOGNITION

 

ASC 606 provides guidance to identify performance obligations for revenue-generating transactions. The initial step is to identify the contract with a customer created with the sales invoice or a repair ticket. Secondly, to identify the performance obligations in the contract as we promise to deliver the purchased item or promised repairs in return for payment or future payment as a receivable. The third step is determining the transaction price of the contract obligation as in the full ticket price, negotiated price or a repair price. The next step is to allocate the transaction price to the performance obligations as we designate a separate price for each item. The final step in the guidance is to recognize revenue as each performance obligation is satisfied.

 

The following disaggregation of total revenue is listed by sales category and segment for the three months ended June 30, 2023 and 2022:

 

CONSOLIDATED

 

Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$36,645,641

 

 

$3,353,835

 

 

 

9.2%

 

$28,165,026

 

 

$3,719,954

 

 

 

13.2%

Recycled

 

 

2,995,793

 

 

 

740,807

 

 

 

24.7%

 

 

2,174,101

 

 

 

468,630

 

 

 

21.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

39,641,434

 

 

 

4,094,642

 

 

 

10.3%

 

 

30,339,127

 

 

 

4,188,584

 

 

 

13.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

7,566,236

 

 

 

5,051,337

 

 

 

66.8%

 

 

9,102,001

 

 

 

5,566,507

 

 

 

61.2%

Recycled

 

 

3,095,857

 

 

 

1,616,068

 

 

 

52.2%

 

 

3,198,590

 

 

 

1,722,909

 

 

 

53.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

10,662,093

 

 

 

6,667,405

 

 

 

62.5%

 

 

12,300,591

 

 

 

7,289,416

 

 

 

59.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,303,527

 

 

$10,762,047

 

 

 

21.4%

 

$42,639,718

 

 

$11,478,000

 

 

 

26.9%

 

 
16

Table of Contents

 

The following disaggregation of total revenue is listed by sales category and segment for the six months ended June 30, 2023 and 2022:

 

CONSOLIDATED

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$70,365,601

 

 

$6,658,767

 

 

 

9.5%

 

$61,842,159

 

 

$7,462,806

 

 

 

12.1%

Recycled

 

 

5,980,230

 

 

 

1,420,843

 

 

 

23.8%

 

 

4,279,840

 

 

 

949,240

 

 

 

22.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

76,345,831

 

 

 

8,079,610

 

 

 

10.6%

 

 

66,121,999

 

 

 

8,412,046

 

 

 

12.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

16,124,326

 

 

 

10,850,463

 

 

 

67.3%

 

 

18,681,858

 

 

 

10,140,775

 

 

 

54.3%

Recycled

 

 

6,222,410

 

 

 

3,241,876

 

 

 

52.1%

 

 

5,250,959

 

 

 

2,636,213

 

 

 

50.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

22,346,736

 

 

 

14,092,339

 

 

 

63.1%

 

 

23,932,817

 

 

 

12,776,988

 

 

 

53.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$98,692,567

 

 

$22,171,949

 

 

 

22.5%

 

$90,054,816

 

 

$21,189,034

 

 

 

23.5%

 

For the consumer segment, revenue for monetary transactions (i.e., cash and receivables) with wholesale dealers and the retail public are recognized when the merchandise is delivered, and payment has been made either by immediate payment or through a receivable obligation at one of our over-the-counter retail stores. Revenue is recognized upon the shipment of goods when retail and wholesale customers have fulfilled their obligation to pay, or promise to pay, through e-commerce or phone sales. Shipping and handling costs are accounted for as fulfillment costs after the customer obtains control of the goods.

 

Crafted-precious-metal items at the end of their useful lives are sold for its precious metal contained. The metal is assayed to determine the precious metal content, a price is agreed upon and payment is made usually within two days. Revenue is recognized from the sale once the performance obligation is satisfied.

 

In limited circumstances, merchandise is exchanged for similar merchandise and/or monetary consideration with both dealers and retail customers, for which revenue is recognized in accordance with ASC 845, Nonmonetary Transactions. When merchandise is exchanged for similar merchandise and there is no monetary component to the exchange, there is no revenue recognized. Instead, the basis of the merchandise relinquished becomes the basis of the merchandise received, less any indicated impairment of value of the merchandise relinquished. When merchandise is exchanged for similar merchandise and there is a monetary component to the exchange, revenue is recognized to the extent of the monetary assets received that determines the cost of sale based on the ratio of monetary assets received to monetary and non-monetary assets received multiplied by the cost of the assets surrendered.

 

The Company offers the option of third-party financing for customers wishing to borrow money for the purchase. The customer applies on-line with the third party and upon going through the credit check will be approved or denied. If accepted, the customer is allowed to purchase according to the limits set by the finance company. Revenue is recognized from the sale upon the promise of the financing company to pay.

 

Our return policy covers retail transactions. In some cases, customers may return a product purchased within 30 days of the receipt of the items for a full refund. Also, in some cases customers may cancel the sale within 30 days of making a commitment to purchase the items. Additionally, a customer may return an item for full refund if they can demonstrate that the item is not authentic, or there was an error in the description of the piece. Returns are accounted for as a reversal of the original transaction, with the effect of reducing revenues, and cost of sales, and returning the merchandise to inventory. The consumer segment has established an allowance for estimated returns based on our review of historical returns experience and reduces our reported revenues and cost of sales accordingly. For the three and six months ended June 30, 2023 and 2022, the allowance for returns remained the same at approximately $28,000.

 

 
17

Table of Contents

 

A significant amount of revenue stems from sales to two precious metal refining and bullion partners. One partner constitutes 24.5% and 28.9% of the revenues for the three and six months ended June 30, 2023, respectively. The second partner constitutes 23.7% and 10.4%, of the revenues for the three and six months ended June 30, 2023, respectively. However, the Company believes that the products it sells is marketable to numerous sources at competitive prices.

 

The commercial segment has several revenue streams and recognize revenue according to ASC 606 at an amount that reflects the consideration to which the entities expect to be entitled in exchange for transferring goods or services to the customer. The revenue streams are as follows:

 

Outright sales are recorded when product is shipped and title transferred. Once the price is established and the terms are agreed to and the product is shipped and title is transferred, the revenue is recognized. The commercial segment has fulfilled its performance obligation with an agreed upon transaction price, payment terms and shipping the product.

 

We recognize refining revenue when our inventory arrives at the destination port and the performance obligation is satisfied by transferring the control of the promised goods that are identified in the customer contract. The initial invoice is recognized in full when our performance obligation is satisfied, as stated in the first sentence. Under the guidance of ASC 606, an estimate of the variable consideration that are expected to be entitled is included in the transaction price stated at the current precious metal spot price and weight of the precious metal. An adjustment to revenue is made in the period once the underlying weight and any precious metal spot price movement is resolved, which is usually around six (6) weeks. Any adjustment from the resolution of the underlying uncertainty is netted with the settlement due from the original contract.

 

The commercial segment also provides recycling services according to a Scope of Work (“SOW”). Services are recognized based on the number of units processed by a preset price per unit. Activity reports are produced weekly with the counts and revenue is recognized based on the billing from the weekly reports. Recycling services can be conducted at our facility, or the recycling services can be performed at the client’s facility. The SOW will determine the charges and whether the service will be completed at our facility or at the client’s facility. Payment terms are also dictated in the SOW.

 

Accounts Receivable: We record trade receivables when revenue is recognized. The new accounting standard introduces a new expected credit losses methodology for estimating allowances for credit losses which is based on expected losses rather than incurred losses. We are required to use a forward-looking expected credit loss methodology for accounts receivable. This new methodology is effective for the fiscal years beginning January 1, 2023. We will record an allowance for doubtful accounts, which is primarily determined by an analysis of our trade receivables aging, using the new expected losses methodology. The allowance is determined based on historical experience of collecting past due amounts, based on the degree of their aging. In addition, specific accounts that are considered and expected to be uncollectable are included in the allowance. These provisions are reviewed to determine the adequacy of the allowance for doubtful accounts. Trade receivables are charged off when there is certainty as to their being uncollectible. Trade receivables are considered delinquent when payment has not been made within contract terms. The consumer segment had no allowance for doubtful accounts balance as of June 30, 2023 and December 31, 2022. Some of commercial segment’s customers are on payment terms, and although low risk, occasionally the need may arise to record an allowance for receivables that are deemed high risk using the new expected loss methodology. The commercial segment’s allowance for doubtful accounts, as of June 30, 2023 and December 31, 2022 was $186,288 and $51,734, respectively. The increase in allowance for doubtful accounts ending June 30, 2023, as compared to December 31, 2022 is primarily due to the commercial segment and the new forward looking methodology of estimating future expected losses.

 

Income Taxes: Income taxes are accounted for under the asset and liability method prescribed by ASC 740, Income Taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recorded to reduce the carrying amounts of deferred tax assets unless it is more likely than not such assets will be realized. During fiscal 2022, management determined that it was more likely than not the tax asset would be reduced by future taxable income, therefore, the remaining valuation allowance at December 31, 2022, was released. As of June 30, 2023, we had a deferred tax asset of $612,832 with $0 offsetting valuation allowance. As of December 31, 2022, the Company had a deferred tax asset of $1,488,258 with an offsetting valuation allowance of $0.

 

 
18

Table of Contents

 

We account for our position in tax uncertainties in accordance with ASC 740, Income Taxes. The guidance establishes standards for accounting for uncertainty in income taxes. The guidance provides several clarifications related to uncertain tax positions. Most notably, a “more likely-than-not” standard for initial recognition of tax positions, a presumption of audit detection and a measurement of recognized tax benefits based on the largest amount that has a greater than 50 percent likelihood of realization. The guidance applies a two-step process to determine the amount of tax benefit to be recognized in the financial statements. First, we must determine whether any amount of the tax benefit may be recognized.  Second, we determine how much of the tax benefit should be recognized (this would only apply to tax positions that qualify for recognition.) We have not taken a tax position that, if challenged, would have a material effect on the financial statements or the effective tax rate for the three and six months ended June 30, 2023 and 2022.

 

NOTE 11 — LEASES

 

In determining our right-of-use assets and lease liabilities, we apply a discount rate to the minimum lease payments within each lease agreement. ASC 842 requires us to use the interest rate that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. If we cannot readily determine the discount rate implicit in lease agreements, we utilize our incremental borrowing rate.

 

The Company has nine operating leases as of June 30, 2023—five in DFW, two in Mt. Pleasant, South Carolina and two in Chandler, Arizona. The leases for the consumer segment are: 1) the flagship store located at 13022 Preston Road, Dallas, Texas expiring on January 31, 2027, with an option to extend the lease for an additional five years, at the prevailing market rate for comparable space in comparable buildings in the vicinity; 2) the Grand Prairie, Texas lease expiring June 30, 2027, with an option to extend the lease for an additional five years; 3) the two leases for the Mt. Pleasant, South Carolina location expiring on April 30, 2025, with no additional renewal options; and 4) the lease for the Euless, Texas location expiring June 30, 2025, with an option to extend the lease for an additional five years. The leases for the commercial segment are: 1) the Echo location on W. Belt Line Road, in Carrollton, Texas, expiring January 31, 2026, with an option to extend the lease an additional five years: 2) the lease for the Teladvance location, which also houses ITAD USA and CEX, on Realty Road in Carrollton, Texas expiring January 31, 2027, with no additional renewal options; and 3) the two leases for the Avail location in Chandler, Arizona expiring on May 31, 2025, with no additional renewal options. All of the Company’s nine leases as of June 30, 2023 are triple net, for which it pays its proportionate share of common area maintenance, property taxes and property insurance. Leasing costs for the three months ended June 30, 2023 and 2022 were $705,365 and $659,860 respectively, comprised of a combination of minimum lease payments and variable lease costs. Leasing costs for the six months ended June 30, 2023 and 2022 were $1,361,885 and $1,282,723, respectively, comprised of a combination of minimum lease payments and variable lease costs.

 

As of June 30, 2023, the weighted average remaining lease term and weighted average discount rate for operating leases was 2.8 years and 4.4%, respectively. For the three months ended June 30, 2023 and 2022, the Company’s cash paid for operating lease liabilities was $706,372 and $650,606 respectively. For the six months ended June 30, 2023 and 2022, the Company’s cash paid for operating lease liabilities was $1,362,892 and $1,266,703, respectively.

 

 
19

Table of Contents

 

Future annual minimum lease payments as of June 30, 2023:

 

 

 

Operating

 

 

 

Leases

 

Consumer

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

271,657

 

2024

 

 

552,414

 

2025

 

 

434,274

 

2026

 

 

355,000

 

2027 and thereafter

 

 

50,114

 

 

 

 

 

 

Total minimum lease payments

 

 

1,663,459

 

Less imputed interest

 

 

(110,394)

 

 

 

 

 

Consumer Sub-Total

 

 

1,553,065

 

 

 

 

 

 

Commercial

 

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

679,530

 

2024

 

 

1,396,129

 

2025

 

 

1,321,297

 

2026

 

 

474,326

 

2027 and thereafter

 

 

33,455

 

 

 

 

 

 

Total minimum lease payments

 

 

3,904,737

 

Less imputed interest

 

 

(235,751)

 

 

 

 

 

Commercial Sub-Total

 

 

3,668,986

 

 

 

 

 

 

Total

 

 

5,222,051

 

 

 

 

 

 

Current portion

 

 

1,744,419

 

 

 

 

 

 

 

 

$3,477,632

 

 

NOTE 12 — BASIC AND DILUTED AVERAGE SHARES

 

A reconciliation of basic and diluted weighted average common shares for the three months ended June 30, 2023 and 2022 is as follows:

 

 

 

For the Three Months Ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Basic weighted average shares

 

 

26,916,648

 

 

 

26,924,631

 

Effect of potential dilutive securities

 

 

15,000

 

 

 

15,000

 

Diluted weighted average shares

 

 

26,931,648

 

 

 

26,939,631

 

 

For the three months ended June 30, 2023 and 2022, there was a total of 15,000 common stock options, warrants, and Restricted Stock Units (RSUs) unexercised. For the three months ended June 30, 2023 and 2022, there were no anti-dilutive shares.

 

 
20

Table of Contents

 

A reconciliation of basic and diluted weighted average common shares for the six months ended June 30, 2023 and 2022 is as follows:

 

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Basic weighted average shares

 

 

26,920,618

 

 

 

26,924,631

 

Effect of potential dilutive securities

 

 

15,000

 

 

 

15,000

 

Diluted weighted average shares

 

 

26,935,618

 

 

 

26,939,631

 

 

For the six months ended June 30, 2023 and 2022, there was a total of 15,000 common stock options, warrants, and Restricted Stock Units (RSUs) unexercised. For the six months ended June 30, 2023 and 2022, there were no anti-dilutive shares.

 

On March 14, 2023, a stock repurchase program was unanimously approved by the Company’s Board of Directors (the “Board”), that gave management authorization to purchase up to one million (1,000,000) shares of the Company’s stock, of a per-share price not to exceed $9, on the open market. The plan expires on March 31, 2026.

 

The following lists the repurchase of Company shares for the three and six months ended June 30, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

Shares available

 

 

 

Total Number of

 

 

Average Price 

 

 

 

 

 

to purchase under

 

Fiscal Period

 

Shares Purchased

 

 

Paid per Share

 

 

Total $ Purchase

 

 

the plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1 - 30, 2023

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000,000

 

May 1 - 31, 2023

 

 

17,029

 

 

$6.73

 

 

$114,621

 

 

 

982,971

 

June 1 - 30, 2023

 

 

10,392

 

 

$7.72

 

 

$80,199

 

 

 

972,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

27,421

 

 

$7.10

 

 

$194,820

 

 

 

972,579

 

 

 
21

Table of Contents

 

NOTE 13 — LONG-TERM DEBT

 

Long-term debt consists of the following:

 

 

 

Outstanding Balance

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

Current

 

 

 

 

 

2023

 

 

2022

 

 

Interest Rate

 

 

Maturity

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,616,114

 

 

$2,668,527

 

 

 

3.10%

 

November 15, 2026

 

Note payable, Truist Bank (2)

 

 

856,547

 

 

 

874,418

 

 

 

3.65%

 

July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

447,000

 

 

 

456,187

 

 

 

3.75%

 

September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,659,344

 

 

 

1,691,020

 

 

 

3.75%

 

July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Sub-Total

 

 

5,579,005

 

 

 

5,690,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

5,935,648

 

 

 

6,054,565

 

 

 

3.10%

 

November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

-

 

 

 

3.10%

 

November 15, 2024

 

Avail Transaction note (6)

 

 

1,166,667

 

 

 

1,500,000

 

 

 

0.00%

 

April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Sub-Total

 

 

7,102,315

 

 

 

7,554,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,675,844

 

 

 

2,732,688

 

 

 

3.25%

 

Novemeber 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

15,357,164

 

 

 

15,977,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,251,747

 

 

 

1,250,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$14,105,417

 

 

$14,726,703

 

 

 

 

 

 

 

 

 

(1) On November 23, 2021, Farmers State Bank of Oakley, Kansas (“FSB”) refinanced prior related party notes held by the consumer segment and the commercial segment. The commercial segment note was refinanced with a remaining and outstanding balance of $6,309,962, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $35,292. The consumer segment note was refinanced with a remaining and outstanding balance of $2,781,087, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $15,555.

 

(2) On July 9, 2020, the consumer segment closed the purchase of a retail building located at 610 E. Round Grove Road in Lewisville, Texas for $1.195 million. The purchase was partly financed through a $956,000, ten-year loan, bearing an annual interest rate of 3.65%, amortized over 20 years, payable to Truist Bank (f/k/a BB&T Bank). The note has monthly interest and principal payments of $5,645.

 

(3) On September 14, 2020, the consumer segment closed on the purchase of a retail building located at 1106 W. Northwest Highway in Grapevine, Texas for $620,000. The purchase was partly financed through a $496,000, five-year loan, bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $2,941.

 

(4) On July 30, 2021, the consumer segment closed the purchase of a new retail building located at 9166 Gaylord Parkway in Frisco, Texas for $2,215,500. The purchase was partly financed through a $1,772,000, five-year loan (the “TB&T Frisco Loan”), bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $10,509.

 

 
22

Table of Contents

 

(5) On November 23, 2021, the Company secured a 36-month line of credit from FSB for $3,500,000 at 3.1% annual interest rate. As of June 30, 2023 and December 31, 2022, the outstanding balance of the line of credit was $0.

 

(6) On October 29, 2021, the commercial segment entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests of Avail AZ, for $4.5 million. The purchase was facilitated by an initial payment of $2.5 million at closing, and the remaining $2.0 million to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. The Installment note payable for the Avail Transaction imputed at 3.1%

 

 (7) On November 4, 2020, 1901 Gateway Holdings, LLC, a wholly owned subsidiary of Envela Corporation, closed on the purchase of its corporate office building located at 1901 Gateway Drive, Irving, Texas for $3.521 million. The building was partially financed through a $2.96 million, five-year loan, bearing an interest rate of 3.25%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $16,792.

 

Future scheduled principal payments of our notes payable as of June 30, 2023 are as follows:

 

CONSUMER SEGMENT

 

Note payable, Farmers State Bank

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$53,010

 

2024

 

 

108,743

 

2025

 

 

112,162

 

2026

 

 

2,342,199

 

 

 

 

 

 

Subtotal

 

$2,616,114

 

 

 

 

 

 

 

Note payable, Truist Bank

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$18,116

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

2027

 

 

42,081

 

Thereafter

 

 

680,054

 

 

 

 

 

 

Subtotal

 

$856,547

 

 

 

 

 

 

 

 
23

Table of Contents

 

Note payable, Texas Bank & Trust

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$9,315

 

2024

 

 

19,209

 

2025

 

 

418,476

 

 

 

 

 

 

Subtotal

 

$447,000

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$31,934

 

2024

 

 

66,218

 

2025

 

 

75,213

 

2026

 

 

78,734

 

2027

 

 

80,711

 

Thereafter

 

 

1,326,534

 

 

 

 

 

 

Subtotal

 

$1,659,344

 

 

 

 

 

 

 

COMMERCIAL SEGMENT

 

Note payable, Farmers Bank

Year Ending December 31,

Amount

2023 (excluding the six months ended June 30, 2023)

$120,274

2024

246,725

2025

254,483

2026

5,314,166

Subtotal

$5,935,648

 

Note payable, Avail Transaction

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$333,334

 

2024

 

 

666,667

 

2025

 

 

166,666

 

 

 

 

 

 

Subtotal

 

$1,166,667

 

 

 

 

 

 

 

 
24

Table of Contents

 

CORPORATE

Note payable, Texas Bank & Trust - Envela

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$56,825

 

2024

 

 

116,509

 

2025

 

 

2,502,510

 

 

 

 

 

 

Subtotal

 

 

2,675,844

 

 

 

 

 

 

 

 

$15,357,164

 

 

Future scheduled aggregate amount of principal payments and maturities of our notes payable as of June 30, 2023 are as follows:

 

 

 

Scheduled

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2023 (excluding the six months ended June 30, 2023)

 

 

622,808

 

 

 

-

 

 

 

622,808

 

2024

 

 

1,261,413

 

 

 

-

 

 

 

1,261,413

 

2025

 

 

772,387

 

 

 

2,795,871

 

 

 

3,568,258

 

2026

 

 

464,893

 

 

 

7,310,412

 

 

 

7,775,305

 

2027

 

 

122,792

 

 

 

-

 

 

 

122,792

 

Thereafter

 

 

428,239

 

 

 

1,578,349

 

 

 

2,006,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$3,672,532

 

 

$11,684,632

 

 

$15,357,164

 

 

NOTE 14 — STOCK-BASED COMPENSATION

 

The Company accounts for share-based compensation by measuring the cost of employee services received in exchange for an award of equity instruments, including grants of stock options, based on the fair value of the award at the date of grant. In addition, to the extent that the Company receives an excess tax benefit upon exercise of an award, such benefit is reflected as cash flow from financing activities in the consolidated statement of cash flows.

 

There was no stock-based compensation expense for the three and six months ended June 30, 2023 and 2022.

 

NOTE 15 — RELATED PARTY TRANSACTIONS

 

The Company has a corporate policy governing the identification, review, consideration and approval or ratification of transactions with related persons, as that term is defined in the Instructions to Item 404(a) of Regulation S-K, promulgated under the Securities Act (“Related Party”). Under this policy, all Related Party transactions are identified and approved prior to consummation of the transaction to ensure they are consistent with the Company’s best interests and the best interests of its shareholders. Among other factors, the Company’s Board considers the size and duration of the transaction, the nature and interest of the of the Related Party in the transaction, whether the transaction may involve a conflict of interest and if the transaction is on terms that are at least as favorable to the Company as would be available in a comparable transaction with an unaffiliated third party. Envela’s Board reviews all Related Party transactions at least annually to determine if it is in the Board’s best interests and the best interests of the Company’s shareholders to continue, modify, or terminate any of the Related Party transactions. Envela’s Related Person Transaction Policy is available for review in its entirety under the “Investors” menu of the Company’s corporate relations website at www.envela.com.

 

NOTE 16 — CONTINGENCIES

 

Surging inflation and supply chain interruptions continue to adversely affect global economic business conditions. Future sales on products like ours could decline or fluctuate due to increased or fluctuating commodities prices, particularly gold. The Federal Reserve has continued raising interest rates to combat inflation and restore price stability and it is expected that rates will continue to rise at a slower and more deliberate pace through fiscal 2023. Although we are continuing to monitor and assess the economic effects of inflation levels and supply chain interruptions, the ultimate impact is highly uncertain and subject to change. In addition, the economic effects of the foregoing are subject to, among other things, the effect of government responses on our operations.

 

The global tension caused by the conflict between Russia and Ukraine has upset the stability within the region of the former Soviet era block. This could lead to further volatility in global energy and other industries that could negatively impact our operations. The U.S. government has imposed sanctions and export controls against Russia and Russian interests and threatened additional sanctions and controls, which have impacted global supply chains. The impact of these measures, as well as other measures taken, as it concerns our operations is currently unknown.

 

 
25

Table of Contents

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Unless the context indicates otherwise for one of our specific operating segments, references to “we,” “us,” “our,” the “Company” and “Envela” refer to the consolidated business operations of Envela Corporation, and all of its direct and indirect subsidiaries.

 

Forward-Looking Statements

 

This Quarterly Report on Form 10-Q for the quarter ended June 30, 2023 (this “Form 10-Q”), including but not limited to: (i) the section of this Form 10-Q entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations;” (ii) information concerning our business prospects or future financial performance, anticipated revenues, expenses, profitability or other financial items; and (iii) our strategies, plans and objectives, together with other statements that are not historical facts, includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements generally can be identified by the use of forward-looking terminology, such as “may,” “will,” “would,” “expect,” “intend,” “could,” “estimate,” “should,” “anticipate” or “believe.” We intend that all forward-looking statements be subject to the safe harbors created by these laws. All statements other than statements of historical information provided herein are forward-looking based on current expectations regarding important risk factors. Many of these risks and uncertainties are beyond our ability to control, and, in many cases, we cannot predict all of the risks and uncertainties that could cause our actual results to differ materially from those expressed in the forward-looking statements. Actual results could differ materially from those expressed in the forward-looking statements, and readers should not regard those statements as a representation by us or any other person that the results expressed in the statements will be achieved. Important risk factors that could cause results or events to differ from current expectations are described under the section entitled “Risk Factors” in the Company’s 2022 Annual Report and any material updates are described under the section of this Form 10-Q entitled “Risk Factors” and elsewhere in this Form 10-Q. These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the operations, performance, development and results of our business. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We undertake no obligation to release publicly the results of any revisions to these forward-looking statements, which may be made to reflect events or circumstances after the date thereon, including without limitation, changes in our business strategy or planned capital expenditures, or store growth plans, or to reflect the occurrence of unanticipated events.

 

 
26

Table of Contents

 

Envela Overview

 

The Company operates through two recommerce business segments represented by customer designations. The consumer segment, formerly known as the DGSE segment, focuses on the recommercialization of luxury hard assets, and the commercial segment formerly known as the ECHG segment, focuses on the recommercialization of business IT equipment and electronic devices.

 

Through the consumer segment, the Company recommercializes luxury hard assets and operates the Dallas Gold and Silver Exchange, Charleston Gold & Diamond Exchange, and Bullion Express brands. Through the commercial segment, the Company recommercializes business IT equipment and electronic devices and operates Echo, ITAD USA, Teladvance, CEX and Avail. Echo focuses on end-of-life electronics recycling and sustainability, ITAD USA provides IT equipment disposition, including compliance and data sanitization services, and Teladvance, CEX and Avail operate as value-added resellers by providing offerings and services to companies looking either to upgrade capabilities or dispose of equipment. In addition to its operations through the consumer and commercial segments, Envela also leases unused space at its Company headquarters in Irving, Texas to third-party tenants.

 

Consumer Segment Business Overview

 

The consumer segment is headquartered in Dallas, Texas and focuses on sustainable, authenticated recommerce of luxury hard assets, including diamonds. Its retail strategy is anchored in being an information resource for clients, bringing transparency to purchase and sale transactions, and offering value and liquidity to those seeking to buy, sell or trade jewelry, fine watches, diamonds, rare coins and currency as well as other valuables. The Company wholesales and retails these items through its Charleston Gold & Diamond Exchange and Dallas Gold & Silver Exchange operations. Dallas Gold & Silver Exchange and Charleston Gold & Diamond Exchange have specialized in buying and selling jewelry for almost 50 years, making our expert staff among the best in the business.

 

Dallas Gold & Silver Exchange also maintains a number of related operations, on-site jewelry and watch repair and restoration at its Dallas flagship location, and design of custom bridal and fashion jewelry. In addition, it also has a precious-metal bullion-trading operation that buys and sells all forms of gold, silver, platinum and palladium products, including United States and other government-issue coins, private-mint medallions, art bars and trade unit bars.

 

For additional information regarding the consumer segment, see “Item 1. Business - Operating Segments - DGSE Segment.” in the Company’s 2022 Annual Report.

 

Consumer Segment Recommerce Activities

 

The Company operates a sustainable marketplace for preowned luxury goods. We buy and sell coins, diamonds, jewelry, and related accessories and other merchandise. Our ability to offer quality pre-owned goods at prices significantly lower than original retail prices attracts value-conscious customers. The consumer segment depends on purchasing products and materials from secondary markets. We are reliant on our ability to obtain an adequate supply of products and material at prices or other terms acceptable to us. The gross profit on sales of inventory depends primarily on our assessment of the purchase value at the time the property is purchased and our ability to sell that merchandise in a timely manner.

 

Consumer Segment Precious Metals Pricing and Business Impact

 

We are exposed to various market risks. Market risk is the potential loss arising from the adverse changes in market prices and rates. The nature of the consumer operations results in exposure to fluctuations in commodity prices, specifically diamonds, platinum, gold and silver. We do not currently use derivatives to hedge these risks.

 

 
27

Table of Contents

 

As a significant portion of our inventory and sales involve gold and jewelry, our results can be influenced by the market price of gold and diamonds. Our retail sales and gross margin could be materially impacted if prices of diamonds, platinum, gold, or silver rise so significantly that our consumers’ behavior changes or if price increases cannot be passed onto our customers.

 

Because the consumer segment buys and resells precious metals, it is impacted by fluctuations and changes in precious-metal pricing which rises and falls based upon global supply and demand dynamics, with the greatest impact on us relating to gold as it represents a significant portion of the precious-metal in which we trade. Such fluctuations, particularly with respect to gold, which accounts for a majority of our merchandise costs, can have a significant impact on its earnings and cash availability.

 

We continue to monitor the economic impact on our operations from surging inflation and the conflict in Ukraine. Uncertainties exist that could affect our operations or cash flows in the future, such as continued inflationary environmental changes (including, but not limited to, labor, materials, and advertising costs). The Company’s ability to recruit and retain qualified team members, organized retail crime, or the consumers’ ability to spend on discretionary categories.

 

Consumer Segment Growth and Expansion

 

Our continued strategy will be to expand the number of locations we operate through opening new (“de novo”) locations in both current markets within DFW and South Carolina. On May 4, 2023, the Company closed on a building, in Phoenix, Arizona, for $1,231,150 and will begin to prepare the building to house our next retail location. We continue to search for other locations to expand. Our ability to add new stores is dependent on several variables, such as projected achievement of internal investment hurdles, the availability of acceptable sites, the regulatory environment, local zoning ordinances, access to capital and the availability of qualified personnel. We see opportunity for further expansion through de novo openings in the United States. The Company expects capital expenditures over the next twelve months including the potential purchase of additional properties.

 

Commercial Segment Business Overview

 

The commercial segment operates Echo, ITAD USA, Teladvance, CEX and Avail, through which it primarily buys and resells or recycles electronic components and IT equipment. Echo focuses on end-of-life electronics recycling and also offers disposal transportation and product tracking, ITAD USA provides IT equipment disposition including compliance and data sanitization services and Teladvance, CEX and Avail operates as value-added resellers by providing offerings and services to companies looking to either upgrade capabilities or dispose of equipment. In addition, as a result of the CExchange Transaction, Teladvance offers its customers the ability to further offer their customers the ability to upgrade their old phones through a trade-in program supported by Teladvance. Like the consumer segment, the commercial segment also maintains relationships with refiners for which it sells extracted valuable materials from electronics and IT equipment deemed unsuitable for retail or wholesale customers.

 

Commercial Segment Recommerce Activities

 

A portion of the commercial business depends on obtaining products and material from secondary markets and is reliant on its ability to obtain an adequate supply of products and material at prices and other items acceptable to it. Although we believe that the long-term prospects for the industry remain bright, but because we do not have unlimited backlogs, our business can be promptly affected by short-term market fluctuations and supply limitations.

 

Commercial Segment Metals Pricing and Business Impact

 

The commercial recycling business is affected by precious and other non-ferrous metal prices, which fluctuate based upon global supply-and-demand dynamics, among other things, with the greatest impact relating to gold. As discussed below, we have seen a recent decrease of recycled items, which we believe is primarily due to the supply chain problems downstream with our customers.

 

 
28

Table of Contents

 

Commercial Segment Growth and Expansion

 

The commercial strategy is to expand both organically and through acquisitions. As an organization, we strive to deliver value through organic growth, high customer loyalty and retention as well as strategic acquisitions. We are committed to continuous innovation. Many of our clients have made commitments to going carbon neutral over the next few years and we see the potential to further expand key relationships as we partner with them in more ways to help them achieve their goal. With an emphasis on increasing recurring revenues and expanding our margins, commercially we believe our organic strategy will ultimately drive strong financial performance, including cash flow to support our acquisition strategy. Commercial’s business strategy has always included pursuing synergistic acquisitions, and we plan to continue to expand the business by making strategic acquisitions and regularly seeking suitable acquisition targets to enhance its growth.

 

For additional information regarding the commercial segment, see “Item 1. Business—Operating Segments—ECHG Segment.” in the Company’s 2022 Annual Report.

 

Economic Conditions

 

Surging inflation, supply chain disruptions and the war in Ukraine have affected the recommerce business in unpredictable ways. There have been fewer customers raising money by selling items. For more information, see Note 16 to these interim condensed consolidated financial statements.

 

Critical Accounting Policies and Estimates

 

Our management’s discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with U.S. GAAP principles. The preparation of these financial statements requires our management to make judgments and estimates that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported revenue generated, and expenses incurred during the reporting periods. Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these judgments and estimates under different assumptions or conditions and any such differences may be material.

 

While our significant accounting policies are more fully described in “Note 1 — Accounting Policies and Nature of Operations” in the Company’s 2022 Annual Report, we believe that the accounting estimates discussed below relate to the more significant areas involving management’s judgments and estimates.

 

Inventories

 

The consumer Segment inventory is valued at the lower of cost or net realizable value (“NRV”). We acquire a majority of our inventory from individual customers, including pre-owned jewelry, watches, bullion, rare coins and monetary collectibles. We acquire these items based on our own internal estimate of the fair value of the items at the time of purchase. We consider factors such as the current spot market price of precious metals and current market demand for the items being purchased. The consumer Segment supplements these purchases from individual customers with inventory purchased from wholesale vendors. These wholesale purchases can take the form of full asset purchases, or consigned inventory. Consigned inventory is accounted for on our balance sheet with a fully offsetting contra account so that consigned inventory has a net zero balance. The majority of our inventory has some component of its value that is based on the spot market price of precious metals. Because the overall market value for precious metals regularly fluctuates, these fluctuations could have either a positive or negative impact on the value of our inventory and could positively or negatively impact our profitability. We monitor these fluctuations to evaluate any necessary impairment to inventory.

 

 
29

Table of Contents

 

The Echo inventory principally includes processed and unprocessed electronic scrap materials. The value of the material is derived from recycling the precious and other scrap metals included in the scrap. The processed and unprocessed materials are carried at the lower of the average cost of the material during the month of purchase or NRV. The in-transit material is carried at lower of cost or NRV using the retail method. Under the retail method the valuation of the inventory at cost and the resulting gross margins are calculated by applying a cost to retail ratio to the retail value of the inventory.

 

For the three and six months ended June 30, 2023, we have not identified critical accounting estimates that involve a significant level of estimation uncertainty and would have a material impact on our results. Refer to our significant accounting policies are more fully described in Note 3 to these interim condensed consolidated financial statements.

 

Recent Accounting Pronouncements

 

See Note 3- Accounting Policies and Estimates, to these interim condensed consolidated financial statements for recently adopted accounting pronouncements.

 

Use of Non-U.S. GAAP Financial Measures

 

In this management’s discussion and analysis, we use supplemental measures of our performance, which are derived from our interim consolidated financial information, but which are not presented in our interim consolidated financial statements prepared in accordance with U.S. GAAP. We believe that providing these non-U.S. GAAP financial measures adds a meaningful presentation of our operating and financial performance. See the reconciliation of net income to EBITDA (defined below), in Non-U.S. GAAP Financial Measures below.

 

Non-U.S. GAAP Financial Measures

 

EBITDA is a key performance measure that our management uses to assess our operating performance. Because EBITDA facilitates internal comparisons of our historical operating performance on a more consistent basis, we use this measure as an overall assessment of our performance, to evaluate the effectiveness of our business strategies and for business planning purposes. EBITDA may not be comparable to similarly titled metrics of other companies. EBITDA means earnings before interest expense, other (income) expense, net, income tax expense, and depreciation and amortization. EBITDA is a non-U.S. GAAP measure and should not be considered as an alternative to the presentation of net income or any other measure of financial performance calculated and presented in accordance with U.S. GAAP.

 

The following table provide a reconciliation of net income to EBITDA for the three months ending June 30, 2023 and 2022:

 

 

 

For the three months ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$1,168,309

 

 

$435,400

 

 

$1,603,709

 

 

$1,766,584

 

 

$2,081,274

 

 

$3,847,858

 

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

79,408

 

 

 

256,766

 

 

 

336,174

 

 

 

101,434

 

 

 

178,082

 

 

 

279,516

 

Other income

 

 

(23,929)

 

 

(129,723)

 

 

(153,652)

 

 

(9,397)

 

 

(12,004)

 

 

(21,401)

Interest expense

 

 

58,209

 

 

 

56,479

 

 

 

114,688

 

 

 

61,663

 

 

 

59,379

 

 

 

121,042

 

Income tax expense

 

 

339,672

 

 

 

158,902

 

 

 

498,574

 

 

 

15,391

 

 

 

34,861

 

 

 

50,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$1,621,669

 

 

$777,824

 

 

$2,399,493

 

 

$1,935,675

 

 

$2,341,592

 

 

$4,277,267

 

  

 
30

Table of Contents

 

The following table provide a reconciliation of net income to EBITDA for the six months ending June 30, 2023 and 2022:

 

 

 

For the six months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$2,305,193

 

 

$1,824,833

 

 

$4,130,026

 

 

$3,642,725

 

 

$2,852,358

 

 

$6,495,083

 

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

177,542

 

 

 

512,983

 

 

 

690,525

 

 

 

208,397

 

 

 

363,066

 

 

 

571,463

 

Other income

 

 

(47,463)

 

 

(316,968)

 

 

(364,431)

 

 

(24,014)

 

 

(24,027)

 

 

(48,041)

Interest expense

 

 

117,827

 

 

 

113,925

 

 

 

231,752

 

 

 

122,904

 

 

 

121,377

 

 

 

244,281

 

Income tax expense

 

 

657,513

 

 

 

558,707

 

 

 

1,216,220

 

 

 

28,568

 

 

 

51,976

 

 

 

80,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$3,210,612

 

 

$2,693,480

 

 

$5,904,092

 

 

$3,978,580

 

 

$3,364,750

 

 

$7,343,330

 

  

Results of Operations

 

The following disaggregation of total revenue is listed by sales category and segment for the three months ended June 30, 2023 and 2022:

 

CONSOLIDATED

 

Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$36,645,641

 

 

$3,353,835

 

 

 

9.2%

 

$28,165,026

 

 

$3,719,954

 

 

 

13.2%

Recycled

 

 

2,995,793

 

 

 

740,807

 

 

 

24.7%

 

 

2,174,101

 

 

 

468,630

 

 

 

21.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

39,641,434

 

 

 

4,094,642

 

 

 

10.3%

 

 

30,339,127

 

 

 

4,188,584

 

 

 

13.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

7,566,236

 

 

 

5,051,337

 

 

 

66.8%

 

 

9,102,001

 

 

 

5,566,507

 

 

 

61.2%

Recycled

 

 

3,095,857

 

 

 

1,616,068

 

 

 

52.2%

 

 

3,198,590

 

 

 

1,722,909

 

 

 

53.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

10,662,093

 

 

 

6,667,405

 

 

 

62.5%

 

 

12,300,591

 

 

 

7,289,416

 

 

 

59.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,303,527

 

 

$10,762,047

 

 

 

21.4%

 

$42,639,718

 

 

$11,478,000

 

 

 

26.9%

 

Comparison of three months ended June 30, 2023 and 2022

 

Resale Revenue

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Resale Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$36,645,641

 

 

$28,165,026

 

 

$8,480,615

 

 

 

30%

Commercial

 

$7,566,236

 

 

 

9,102,001

 

 

$(1,535,765)

 

 

-17%

 

 
31

Table of Contents

 

Resale revenue related to the consumer segment increased by $8,480,615, or 30%, during the three months ended June 30, 2023, to $36,645,641, as compared to $28,165,026 during the same period in 2022. Resale revenue, such as bullion, jewelry, watches, and rare coins, increased due to heavy on-line advertising.

 

Resale revenue related to the commercial segment decreased by $1,535,765, or 17%, during the three months ended June 30, 2023, to $7,566,236, as compared to $9,102,001 during the same period in 2022. Resale revenue decreased primarily due to a lower than expected volume of inventory purchased for resale during the three months ending June 30, 2023.

 

Recycled Revenue

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Recycled Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$2,995,793

 

 

 

2,174,101

 

 

$821,692

 

 

 

38%

Commercial

 

$3,095,857

 

 

 

3,198,590

 

 

$(102,733)

 

 

-3%

 

Recycled revenue related to the consumer segment increased by $821,692, or 38%, during the three months ended June 30, 2023, to $2,995,793, as compared to $2,174,101 during the same period in 2022. Recycled revenue increased primarily during the period ending June 30, 2023 due to increased purchases of non-retail precious metals to be recycled instead of being sold to retail consumers.

 

Recycled revenue related to the commercial segment decreased by $102,733, or 3%, during the three months ended June 30, 2023, to $3,095,857, as compared to $3,198,590 during the same period in 2022. Recycled revenue slightly decreased primarily due to a decrease of electronic material purchased to be recycled from material not suitable to resale to commercial customers during the three months ending June 30, 2023.

 

Gross Profit - Resale

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Gross Profit - Resale

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$3,353,835

 

 

$3,719,954

 

 

$(366,119)

 

 

-10%

Commercial

 

$5,051,337

 

 

 

5,566,507

 

 

$(515,170)

 

 

-9%

 

Resale gross profit related to the consumer operations for the three months ended June 30, 2023, decreased by $366,119, or 10%, to $3,353,835, as compared to resale gross profit of $3,719,954 during the same period in 2022. The decrease in resale gross profit was due primarily to increased competition in the jewelry sector.

 

Resale gross profit related to the commercial operations for the three months ended June 30, 2023, decreased by $515,170, or 9%, to $5,051,337, as compared to resale gross profit of $5,566,507 during the same period in 2022. The decrease in resale gross profit was primarily due to the decrease in sales volume in the three months ended June 30, 2023 as compared to the same period in 2022.

 

 
32

Table of Contents

 

Gross Profit - Recycled

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Gross Profit - Recycled

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$740,807

 

 

 

468,630

 

 

$272,177

 

 

 

58%

Commercial

 

$1,616,068

 

 

 

1,722,909

 

 

$(106,841)

 

 

-6%

 

Recycled gross profit related to the consumer operations for the three months ended June 30, 2023, increased by $272,177, or 58%, to $740,807, as compared to gross profit of $468,630 during the same period in 2022. The increase in recycled gross profit was primarily due to the increase of approximately 38% in recycled sales during the three months ended June 30, 2023 as compared to the three months ended June 30, 2022.

 

Recycled gross profit related to the commercial operations for the three months ended June 30, 2023, decreased by $106,841, or 6%, to $1,616,068, as compared to gross profit of $1,722,909 during the same period in 2022. The decrease in recycled gross profit was due primarily to a 3% decrease in recycled sales during the three months ended June 30, 2023, as compared to the same period in 2022.

 

 

 

For The Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$39,641,434

 

 

$10,662,093

 

 

$50,303,527

 

 

$30,339,127

 

 

$12,300,591

 

 

$42,639,718

 

Cost of goods sold

 

 

35,546,792

 

 

 

3,994,688

 

 

 

39,541,480

 

 

 

26,150,543

 

 

 

5,011,175

 

 

 

31,161,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

4,094,642

 

 

 

6,667,405

 

 

 

10,762,047

 

 

 

4,188,584

 

 

 

7,289,416

 

 

 

11,478,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

2,472,973

 

 

 

5,889,581

 

 

 

8,362,554

 

 

 

2,252,909

 

 

 

4,947,824

 

 

 

7,200,733

 

Depreciation and amortization

 

 

79,408

 

 

 

256,766

 

 

 

336,174

 

 

 

101,434

 

 

 

178,082

 

 

 

279,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,552,381

 

 

 

6,146,347

 

 

 

8,698,728

 

 

 

2,354,343

 

 

 

5,125,906

 

 

 

7,480,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

1,542,261

 

 

 

521,058

 

 

 

2,063,319

 

 

 

1,834,241

 

 

 

2,163,510

 

 

 

3,997,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

23,929

 

 

 

129,723

 

 

 

153,652

 

 

 

9,397

 

 

 

12,004

 

 

 

21,401

 

Interest expense

 

 

58,209

 

 

 

56,479

 

 

 

114,688

 

 

 

61,663

 

 

 

59,379

 

 

 

121,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,507,981

 

 

 

594,302

 

 

 

2,102,283

 

 

 

1,781,975

 

 

 

2,116,135

 

 

 

3,898,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

339,672

 

 

 

158,902

 

 

 

498,574

 

 

 

15,391

 

 

 

34,861

 

 

 

50,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$1,168,309

 

 

$435,400

 

 

$1,603,709

 

 

$1,766,584

 

 

$2,081,274

 

 

$3,847,858

 

  

Selling, General and Administrative

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Selling, General and Administrative

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$2,472,973

 

 

$2,252,909

 

 

$220,064

 

 

 

10%

Commercial

 

$5,889,581

 

 

$4,947,824

 

 

$941,757

 

 

 

19%

  

 
33

Table of Contents

 

Selling, General and Administrative Expenses, for the consumer segment, for the three months ended June 30, 2023, increased by $220,064, or 10%, to $2,472,973, as compared to $2,252,009 during the same period in 2022. The increase was primarily due to increased expenses related to expanding our footprint into Arizona and other markets. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated here to be included in selling, general, and administrative expenses for comparison purposes.

 

During the three-month period ending on June 30, 2023, there was a significant increase in selling, general, and administrative expenses amounting to $941,757 compared to the same period in 2022. This increase can primarily be attributed to factors such as an increase in staff, higher salaries and related costs, as well as the Company's ongoing expansion in the consumer segment, which includes increased spending on marketing and professional services. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated here to be included in selling, general, and administrative expenses for comparison purposes.

 

Depreciation and Amortization

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$79,408

 

 

$101,434

 

 

$(22,026)

 

 

-22%

Commercial

 

$256,766

 

 

$178,082

 

 

$78,684

 

 

 

44%

 

Depreciation and amortization, for the consumer segment, for the three months ended June 30, 2023, decreased by $22,026, or 22%, to $79,408, as compared to $101,434 during the same period in 2022. The decrease was primarily due to some of the fixed assets being fully depreciated.

 

Depreciation and amortization, for the commercial segment, for the three months ended June 30, 2023, increased by $78,684, or 44%, to $256,766, as compared to $178,082 during the same period in 2022. The increase was primarily due to the amortization of increased intangible assets added from the Avail Transaction during the latter half of fiscal 2022.

 

Other Income

  

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$23,929

 

 

$9,397

 

 

$14,532

 

 

 

155%

Commercial

 

$129,723

 

 

$12,004

 

 

$117,719

 

 

 

981%

 

Other income, for the consumer segment, for the three months ended June 30, 2023, increased by $14,532, or 155%, to $23,929, as compared to $9,397 during the same period in 2022. The increase in other income was primarily due to interest earned from bank accounts for the three months ended June 30, 2023. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated to be included in selling, general, and administrative expenses for comparison purposes.

 

Other income, for the commercial segment, for the three months ended June 30, 2023, increased by $117,719, or 981%, to $129,723, as compared to $12,004 during the same period in 2022. The increase in other income was primarily due to interest earned from bank accounts of $94,874. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated to be included in selling, general, and administrative expenses for comparison purposes.

 

 
34

Table of Contents

 

Interest Expense

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$58,209

 

 

$61,663

 

 

$(3,454)

 

 

-6%

Commercial

 

$56,479

 

 

$59,379

 

 

$(2,900)

 

 

-5%

 

Interest expense, for the consumer segment, for the three months ended June 30, 2023, decreased by $3,454, or 6%, to $58,209, as compared to $61,663 during the same period in 2022. The decrease was primarily due to reduced loan balances during the three months ended June 30, 2023 as compared to the three months ended June 30, 2022.

 

Interest expense, for the commercial segment, for the three months ended June 30, 2023, decreased by $2,900, or 5%, to $56,479, as compared to $59,379 during the same period in 2022. The decrease was primarily due to reduced loan balances during the three months ended June 30, 2023 as compared to the three months ended June 30, 2022.

 

Income Tax Expense

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$339,672

 

 

$15,391

 

 

$324,281

 

 

2107

%

Commercial

 

$158,902

 

 

$34,861

 

 

$124,041

 

 

 

356%

 

Income tax expense, for both segments, for the three months ended June 30, 2023, was $498,574, an increase of $448,322, as compared to income tax expense of $50,252 for the three months ended June 30, 2022. Currently, the Company has a deferred tax asset reflecting net operating losses brought over from prior years. Through fiscal 2022, there was an off-setting valuation allowance associated with the deferred tax asset. The valuation allowance was written off as of December 31, 2022. Starting January 1, 2023, the Company has a federal tax rate of approximately 21%, in addition to other state and local taxes, on net income. The effective income tax rate was 23.7% and 1.3% for the three months ended June 30, 2023 and 2022, respectively. Differences between our effective income tax rate and the U.S. federal statutory rate are the result of state taxes, non-deductible expenses and changes in the valuation allowance in relation to the deferred tax asset for net operating loss carryforwards, as was the Company’s case for the increase for the three months ended June 30, 2023, compared to the three months ended June 30, 2022.

 

 Net Income

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$1,168,309

 

 

$1,766,584

 

 

$(598,275)

 

 

-34%

Commercial

 

$435,400

 

 

$2,081,274

 

 

$(1,645,874)

 

 

-79%

 

Net income related to the consumer operations for the three months ended June 30, 2023, decreased by $598,272, or 34%, to $1,168,309, as compared to $1,766,584 during the same period in 2022. The decrease in net income was due primarily to increased income tax expense of $324,281 and an increase in selling, general and administrative expenses of $220,064 due to our increasing footprint in Arizona and other markets during the three months ended June 30, 2023, as compared to the three months ended June 30, 2022.  

 

 
35

Table of Contents

 

Net income related to the commercial operations for the three months ended June 30, 2023, decreased by $1,645,874, or 79%, to $435,400, as compared to $2,081,274 during the same period in 2022. The decrease in net income was due primarily to an increase in income tax expense of $124,041, a decrease in gross profit of $622,011, added to an increase in selling, general and administrative expenses of $941,757. The increase in selling, general and administrative expenses of $941,757 can primarily be attributed to factors such as an increase in staff, higher salaries and related costs, as well as the Company's ongoing expansion in the consumer segment, which includes increased spending on marketing and professional services.

 

 

Earnings Per Share

 

 

 

 Three Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

$0.06

 

 

$0.14

 

 

$(0.08)

 

 

-57%

 

Earnings per share, for the three months ended June 30, 2023, for net income per basic and diluted shares attributable to holders of our Common Stock was $0.06, compared to $0.14 per basic and diluted shares attributable to holders of our Common Stock for the three months ended June 30, 2022.

 

The following disaggregation of total revenue is listed by sales category and segment for the six months ended June 30, 2023 and 2022:

 

CONSOLIDATED

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$70,365,601

 

 

$6,658,767

 

 

 

9.5%

 

$61,842,159

 

 

$7,462,806

 

 

 

12.1%

Recycled

 

 

5,980,230

 

 

 

1,420,843

 

 

 

23.8%

 

 

4,279,840

 

 

 

949,240

 

 

 

22.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

76,345,831

 

 

 

8,079,610

 

 

 

10.6%

 

 

66,121,999

 

 

 

8,412,046

 

 

 

12.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

16,124,326

 

 

 

10,850,463

 

 

 

67.3%

 

 

18,681,858

 

 

 

10,140,775

 

 

 

54.3%

Recycled

 

 

6,222,410

 

 

 

3,241,876

 

 

 

52.1%

 

 

5,250,959

 

 

 

2,636,213

 

 

 

50.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

22,346,736

 

 

 

14,092,339

 

 

 

63.1%

 

 

23,932,817

 

 

 

12,776,988

 

 

 

53.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$98,692,567

 

 

$22,171,949

 

 

 

22.5%

 

$90,054,816

 

 

$21,189,034

 

 

 

23.5%

 

Comparison of six months ended June 30, 2023 and 2022

 

Resale Revenue

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Resale Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$70,365,601

 

 

$61,842,159

 

 

$8,523,442

 

 

 

14%

Commercial

 

$16,124,326

 

 

$18,681,858

 

 

$(2,557,532)

 

 

-14%

 

 
36

Table of Contents

 

Resale revenue related to the consumer segment increased by $8,523,442, or 14%, during the six months ended June 30, 2023, to $70,365,601, as compared to $61,842,159 during the same period in 2022. Resale revenue, such as bullion, jewelry, watches, and rare coins, increased $8,523,442 during the six months ending June 30, 2023 due to heavy on-line advertising, as compared to the same period in 2022.

 

Resale revenue related to the commercial segment decreased by $2,557,532, or 14%, during the three months ended June 30, 2023, to $16,124,326, as compared to $18,681,858 during the same period in 2022. Resale revenue decreased primarily due to supply chain issues of purchasing inventory during the six months ending June 30, 2023.

 

Recycled Revenue

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Recycled Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$5,980,230

 

 

$4,279,840

 

 

$1,700,390

 

 

 

40%

Commercial

 

$6,222,410

 

 

$5,250,959

 

 

$971,451

 

 

 

19%

 

Recycled revenue related to the consumer segment increased by $1,700,390, or 40%, during the six months ended June 30, 2023, to $5,980,230, as compared to $4,279,840 during the same period in 2022. Recycled revenue increased $1,700,390 during the six months ending June 30, 2023, compared to the six months ended June 30, 2022 primarily due to increased inventory purchased that was not selected to be exhibited in our retail showcases. Inventory was scrapped for its precious metal content.

 

Recycled revenue related to the commercial segment increased by $971,451, or 19%, during the six months ended June 30, 2023, to $6,222,410, as compared to $5,250,959 during the same period in 2022. Recycled revenue increased primarily due to an increase of electronic material to be recycled from material not suitable to resale to commercial customers during the six months ending June 30, 2023, compared to the six months ending June 30, 2022.

 

Gross Profit - Resale

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Gross Profit - Resale

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$6,658,767

 

 

$7,462,806

 

 

$(804,039)

 

 

-11%

Commercial

 

$10,850,463

 

 

$10,140,775

 

 

$709,688

 

 

 

7%

 

Resale gross profit related to the consumer operations for the six months ended June 30, 2023, decreased by $804,039, or 11%, to $6,658,767, as compared to resale gross profit of $7,462,806 during the same period in 2022 due to increased competition in the jewelry sector.

 

Resale gross profit related to the commercial operations for the six months ended June 30, 2023, increased by $709,688, or 7%, to $10,850,463, as compared to resale gross profit of $10,140,775 during the same period in 2022. The increase in resale gross profit was primarily due to increased sales prices on material sold.

 

 
37

Table of Contents

 

Gross Profit - Recycled

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Gross Profit - Recycled

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$1,420,843

 

 

$949,240

 

 

$471,603

 

 

 

50%

Commercial

 

$3,241,876

 

 

$2,636,213

 

 

$605,663

 

 

 

23%

 

Recycled gross profit related to the consumer operations for the six months ended June 30, 2023, increased by $471,603, or 50%, to $1,420,843, as compared to gross profit of $949,240 during the same period in 2022. The increase in recycled gross profit was primarily due to the increase of approximately 40% in recycled sales during the six months ended June 30, 2023 as compared to the six months ended June 30, 2022.

 

Recycled gross profit related to the commercial operations for the six months ended June 30, 2023, increased by $605,663, or 23%, to $3,241,876, as compared to gross profit of $2,636,213 during the same period in 2022. The increase in recycled gross profit was due primarily to 19% increase in recycled sales during the six months ended June 30, 2023, as compared to the six months ended June 30, 2022.

 

 

 

For The Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$76,345,831

 

 

$22,346,736

 

 

$98,692,567

 

 

$66,121,999

 

 

$23,932,817

 

 

$90,054,816

 

Cost of goods sold

 

 

68,266,221

 

 

 

8,254,397

 

 

 

76,520,618

 

 

 

57,709,953

 

 

 

11,155,829

 

 

 

68,865,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

8,079,610

 

 

 

14,092,339

 

 

 

22,171,949

 

 

 

8,412,046

 

 

 

12,776,988

 

 

 

21,189,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

4,868,998

 

 

 

11,398,859

 

 

 

16,267,857

 

 

 

4,433,466

 

 

 

9,412,238

 

 

 

13,845,704

 

Depreciation and amortization

 

 

177,542

 

 

 

512,983

 

 

 

690,525

 

 

 

208,397

 

 

 

363,066

 

 

 

571,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,046,540

 

 

 

11,911,842

 

 

 

16,958,382

 

 

 

4,641,863

 

 

 

9,775,304

 

 

 

14,417,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,033,070

 

 

 

2,180,497

 

 

 

5,213,567

 

 

 

3,770,183

 

 

 

3,001,684

 

 

 

6,771,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

47,463

 

 

 

316,968

 

 

 

364,431

 

 

 

24,014

 

 

 

24,027

 

 

 

48,041

 

Interest expense

 

 

117,827

 

 

 

113,925

 

 

 

231,752

 

 

 

122,904

 

 

 

121,377

 

 

 

244,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,962,706

 

 

 

2,383,540

 

 

 

5,346,246

 

 

 

3,671,293

 

 

 

2,904,334

 

 

 

6,575,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

657,513

 

 

 

558,707

 

 

 

1,216,220

 

 

 

28,568

 

 

 

51,976

 

 

 

80,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$2,305,193

 

 

$1,824,833

 

 

$4,130,026

 

 

$3,642,725

 

 

$2,852,358

 

 

$6,495,083

 

 

Selling, General and Administrative

  

 

 

Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Selling, General and Administrative

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$4,868,998

 

 

$4,433,466

 

 

$435,532

 

 

 

10%
Commercial

 

$11,398,859

 

 

$9,412,238

 

 

$1,986,621

 

 

 

21%

 

Selling, General and Administrative Expenses, for the consumer segment, for the six months ended June 30, 2023, increased by $435,532, or 10%, to $4,868,998, as compared to $4,433,466 during the same period in 2022. The increase was primarily due to increased expenses related to expanding our footprint into Arizona and other markets. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated to be included in selling, general, and administrative expenses for comparison purposes.

 

 
38

Table of Contents

 

Selling, General and Administrative Expenses, for the commercial segment, for the six months ended June 30, 2023, increased by $1,986,621, or 21%, to $11,398,859, as compared to $9,412,238 during the same period in 2022. The increase was primarily due to increased expenses related to expanding the commercial business by increasing the corporate infrastructure. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated to be included in selling, general, and administrative expenses for comparison purposes.

 

Depreciation and Amortization

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$177,542

 

 

$208,397

 

 

$(30,855)

 

 

-15%

Commercial

 

$512,983

 

 

$363,066

 

 

$149,917

 

 

 

41%

 

Depreciation and amortization, for the consumer segment, for the six months ended June 30, 2023, decreased by $30,855, or 15%, to $177,542, as compared to $208,397 during the same period in 2022. The decrease was primarily due to some of the fixed assets being fully depreciated.

 

Depreciation and amortization, for the commercial segment, for the six months ended June 30, 2023, increased by $149,917, or 41%, to $512,983, as compared to $363,066 during the same period in 2022. The increase was primarily due to the amortization of increased intangible assets added from the Avail Transaction during the latter half of fiscal 2022.

 

Other Income (Expense)

  

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$47,463

 

 

$24,014

 

 

$23,449

 

 

 

98%

Commercial

 

$316,968

 

 

$24,027

 

 

$292,941

 

 

1219

 

Other income, for the consumer segment, for the six months ended June 30, 2023, was $47,463, as compared to $24,014 during the same period in 2022, an increase of $23,449, or 98%. The increase in other income was primarily due to increase interest earned from bank accounts for the six months ended June 30, 2023 as compared to the six months ended June 30, 2022. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated to be included in selling, general, and administrative expenses for comparison purposes.

 

Other income, for the commercial segment, for the six months ended June 30, 2023, was $316,968, as compared to $24,027 during the same period in 2022, an increase of $292,941, or 1219%. The increase in other income for the six months ended June 30, 2023 was primarily due to interest earned from bank accounts of $156,252, notes receivable interest received of $94,115 from notes receivable formerly written off during fiscal year 2021, and rental income, of $48,000, from third party tenants of the corporate headquarters allocated to the commercial segment, as compared to $24,000 of rental income from third party tenants for the six months ended June 30, 2022. Additionally, starting January 1, 2023, expenses previously classified as other expenses related to corporate campus overhead have been classified as operating expenses within the selling, general, and administrative expenses category. The corporate campus overhead for 2022 initially recorded as other expense has been restated to be included in selling, general, and administrative expenses for comparison purposes.

 

 
39

Table of Contents

 

Interest Expense

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$117,827

 

 

$122,904

 

 

$(5,077)

 

 

-4%

Commercial

 

$113,925

 

 

$121,377

 

 

$(7,452)

 

 

-6%

 

Interest expense, for the consumer segment, for the six months ended June 30, 2023, decreased by $5,077, or 4%, to $117,827, as compared to $122,904 during the same period in 2022. The decrease was primarily due to reduced loan balances during the six months ended June 30, 2023 as compared to the six months ended June 30, 2022.

 

Interest expense, for the commercial segment, for the six months ended June 30, 2023, decreased by $7,452, or 6%, to $113,925, as compared to $121,377 during the same period in 2022. The decrease was primarily due to reduced loan balances during the six months ended June 30, 2023 as compared to the six months ended June 30, 2022.

 

Income Tax Expense

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$657,513

 

 

$28,568

 

 

$628,945

 

 

2202

%

Commercial

 

$558,707

 

 

$51,976

 

 

$506,731

 

 

 

975%

 

Income tax expense, for both segments, for the six months ended June 30, 2023, was $1,216,220, an increase of $1,135,676, as compared to income tax expense of $80,544 for the six months ended June 30, 2022. Currently, the Company has a deferred tax asset reflecting net operating losses brought over from prior years. Through fiscal 2022, there was an off-setting valuation allowance associated with the deferred tax asset. The valuation allowance was written off as of December 31, 2022. Starting January 1, 2023, the Company has a federal tax rate of approximately 21%, in addition to other state and local taxes, on net income before taxes. The effective income tax rate was 22.7% and 1.2% for the six months ended June 30, 2023 and 2022, respectively. Differences between our effective income tax rate and the U.S. federal statutory rate are the result of state taxes, non-deductible expenses and changes in the valuation allowance in relation to the deferred tax asset for net operating loss carryforwards, as was the Company’s case for the increase for the six months ended June 30, 2023, compared to the six months ended June 30, 2022.

 

 Net Income

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$2,305,193

 

 

$3,642,725

 

 

$(1,337,532)

 

 

-37%

Commercial

 

$1,824,833

 

 

$2,852,358

 

 

$(1,027,525)

 

 

-36%

 

Net income related to the consumer operations for the six months ended June 30, 2023, decreased by $1,337,532, or 37%, to $2,305,193, as compared to $3,642,725 during the same period in 2022. The decrease in net income was due primarily to the increased tax expense of $628,945, the decrease in gross profit of $332,436 and the increase in selling, general and administrative expenses of $435,532 for the six months ended June 30, 2023, compared to the six months ended June 30, 2022.  

 

 
40

Table of Contents

 

Net income related to the commercial operations for the six months ended June 30, 2023, decreased by $1,027,525, or 36%, to $1,824,833, as compared to $2,852,358 during the same period in 2022. The decrease in net income for the six months ended June 30, 2023 was due primarily to an increase in gross profit of $1,315,351 and an increase in other income of $292,941, offset by an increase in income tax expense of $506,731 and an increase in selling, general and administrative expenses of $1,986,621, compared to the six months ended June 30, 2022.  

 

Earnings Per Share

 

 

 

 Six Months Ended June 30,

 

 

Change

 

 

 

2023

 

 

2022

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

$0.15

 

 

$0.24

 

 

$(0.09)

 

 

-38%

 

Earnings per share, for the six months ended June 30, 2023, for net income per basic and diluted shares attributable to holders of our Common Stock was $0.15, compared to $0.24 per basic and diluted shares attributable to holders of our Common Stock for the six months ended June 30, 2022.

 

Liquidity and Capital Resources

 

The following table summarizes our cash flows for the periods indicated.

 

 

 

 Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

Net cash provided by (used in):

 

 

 

 

 

 

Operating activities

 

$2,748,490

 

 

$6,362,641

 

Investing activities

 

 

(722,621)

 

 

(420,917)

Financing activities

 

 

(815,062)

 

 

(2,144,396)

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

$1,210,807

 

 

$3,797,328

 

 

During the six months ended June 30, 2023, cash flows provided by operations totaled $2,748,490, and during the six months ended June 30, 2021, cash flows provided by operations totaled $6,362,641, a decrease of $3,614,151. Cash provided by operations for the six months ended June 30, 2023 was driven primarily by net income added to non-cash items of depreciation and amortization, bad debt and deferred taxes of $5,869,173, a reduction of prepaid expenses of $75,838 and an increase in customer deposits and other liabilities of $65,948, offset by an increase in inventories of $2,762,524, a decrease in accounts payable and accrued expenses of $218,632, an increase in other assets of $202,788 and an increase in trade receivables of $78,053. Cash provided by operations for the six months ended June 30, 2022 was driven largely by net income added to non-cash items of depreciation, amortization and bad debt of $7,091,546, a decrease in trade receivables of $1,452,651, an increase in customer deposits and other liabilities of $1,019,363, a decrease in other assets of $754,759 and an increase in accounts payable and accrued expenses of $767,122, offset by an increase in inventories of $3,755,662 and the increase in prepaid expenses of $981,616.

 

During the six months ended June 30, 2023 and 2022, cash flows used in investing activities totaled $722,621 and $420,917, respectively, a period-over-period increase of $301,704. Cash used in investing activities during the six months ended June 30, 2023 was primarily due to the purchase of property and equipment of $1,300,871, offset by the reduction in note receivable of $578,250. Cash used in investing activities during the six months ended June 30, 2022 was primarily due to the purchase of additional property and equipment of $203,929 and the addition to the acquisition of Avail assets and liabilities of $216,988.

 

During the six months ended June 30, 2023 and 2022, cash flows used in financing totaled $815,062 and $2,144,396, respectively, a period-over-period decrease of $1,329,334. Cash used in financing during the six months ended June 30, 2023 was primarily due from payments made against notes payable of $620,242 and the repurchase of Company stock on the open market. Cash used in financing during the six months ended June 30, 2022 was primarily due from payments made against notes payable of $444,396 and payments made against the line of credit of $1,700,000.

 

 
41

Table of Contents

 

We expect our capital expenditures to total approximately $2,500,000 during the next 12 months. These expenditures will be driven by the purchase of additional equipment and potential property purchases by both segments seeking to expand the Company into other markets. The Company has an outstanding capital commitment of $100,000 to build-out the consumer building purchased in Phoenix, Arizona on May 4, 2023.

 

Our primary source of liquidity and capital resources currently consist of cash generated from our operating results and current borrowings, including the Truist Lewisville Loan, the TB&T Grapevine Loan, the TB&T Irving Loan, the TB&T Frisco Loan and two FSB loans. For more information, see Note 13 to our interim condensed financial statements, which is incorporated into this item by reference. In addition, on November 23, 2021, the Company secured a thirty-six month line of credit from Farmers State Bank of Oakley Kansas (the “FSB Facility”) for up to $3,500,000. The FSB Facility has an annual interest rate of 3.1%. We maintain the FSB Facility to help fund cash shortfalls that we may have from time to time. We do not currently anticipate the need of those funds for operations and do not currently have any amounts drawn against the FSB Facility as of June 30, 2023.

 

From time to time, we have adjusted and may further adjust our inventory levels to meet seasonal demand or in order to meet working capital requirements. Management believes we have sufficient capital resources to meet working capital requirements. In the event of significant growth in retail and wholesale jewelry sales and recycling demand, whether purchases or services, our demand for additional working capital will increase due to a related need to stock additional jewelry inventory, increases in wholesale accounts receivable and the purchasing of recycled material. Historically we have funded these activities through operations. If additional working capital is required, we will seek additional loans from individuals or other commercial banks. If necessary, inventory levels may be adjusted in order to meet unforeseen working-capital requirements.

 

We have historically renewed, extended or replaced short-term debt as it matures, and management believes that we will be able to continue to do so in the near future.

 

The Company leases certain of its facilities under operating leases. The minimum rental commitments, under non-cancellable operating leases, excluding imputed interest, as of June 30, 2023 are as follows:

 

Operating Leases

 

 Total

 

 

 2023

 

 

 2024

 

 

 2025

 

 

 2026

 

 

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer (excluding the six months ending June 30, 2023)

 

$1,663,459

 

 

$271,657

 

 

$552,414

 

 

$434,274

 

 

$355,000

 

 

$50,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (excluding the six months ending June 30, 2023)

 

 

3,904,737

 

 

 

679,530

 

 

 

1,396,129

 

 

 

1,321,297

 

 

 

474,326

 

 

 

33,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$5,568,196

 

 

$951,187

 

 

$1,948,543

 

 

$1,755,571

 

 

$829,326

 

 

$83,569

 

 

Off-Balance Sheet Arrangements

 

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to our stockholders.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Because we are a “smaller reporting company,” we are not required to disclose the information required by this item.

 

 
42

Table of Contents

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of our principal executive officer and our principal financial officer, evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of June 30, 2023. We maintain disclosure controls and procedures that are designed to provide reasonable assurance that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow for timely decisions regarding required disclosure. Based on the evaluation of our disclosure controls and procedures as of June 30, 2023, our principal executive officer and principal financial officer concluded that, as of such date, our disclosure controls and procedures were effective to provide reasonable assurance of the foregoing.

 

We believe, however, that a controls system, no matter how well designed and operated, cannot provide absolute assurance of achieving their objectives, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud or error, if any, within a company have been detected.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting during the period covered by this Quarterly Report on Form 10-Q that materially affected, or were reasonably likely to materially affect, our internal control over financial reporting.

 
43

Table of Contents

 

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

There are various claims, lawsuits and pending actions against the Company arising in the normal course of the Company’s business. It is the opinion of management that the ultimate resolution of these matters will not have a material adverse effect on the Company’s financial condition, results of operations or cash flow. Management is also not aware of any legal proceedings contemplated by government agencies of which the outcome is reasonable likely to have a material adverse effect on the Company’s financial condition, results of operations or cash flow.

 

ITEM 1A. RISK FACTORS

 

There have been no material changes to the risk factors previously disclosed under Part I, Item 1A, “Risk Factors” in the Company’s 2022 Annual Report.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Repurchases

 

The following lists the repurchase of Company shares for the three months ended June 30, 2023:

 

 

 

 

 

 

 

 

 

Total number of

 

 

Maximum number

 

 

 

 

 

 

 

 

 

shares purchased

 

 

of shares that may

 

 

 

Total number of 

 

 

 

 

 

as part of publicly

 

 

yet be purchased

 

 

 

shares purchased

 

 

Average price 

 

 

announced plan

 

 

under the plans

 

Fiscal Period

 

(1)

 

 

paid per share

 

 

or program (2)

 

 

or program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1 - 30, 2023

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000,000

 

May 1 - 31, 2023

 

 

17,029

 

 

$6.73

 

 

 

17,029

 

 

 

982,971

 

June 1 - 30, 2023

 

 

10,392

 

 

$7.72

 

 

 

10,392

 

 

 

972,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

27,421

 

 

$7.10

 

 

$27,421

 

 

 

972,579

 

  

(1) All shares were purchased in open-market transactions through the stock repurchase program approved by the Board on March 14, 2023 for the repurchase of up to one million shares of the Company’s common stock.

 

(2) The stock repurchase program was publicly announced on May 3, 2023 and expires March 31, 2026. Repurchases under the stock repurchase program began on May 10, 2023.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

Not applicable

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable

 

ITEM 5. OTHER INFORMATION

 

None

 

 
44

Table of Contents

 

ITEM 6. EXHIBITS

 

Exhibit

Number

 

Description

 

Filed

Herein

 

Incorporated by Reference

 

Form

 

Date Filed with SEC

 

Exhibit Number

31.1

 

Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 implementing Section 302 of the Sarbanes-Oxley Act of 2002 by John R. Loftus

 

X

 

 

 

 

 

 

 

 

31.2

 

Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 implementing Section 302 of the Sarbanes-Oxley Act of 2002 by Bret A. Pedersen

 

X

 

 

 

 

 

 

 

 

32.1

 

Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by John R. Loftus

 

X

 

 

 

 

 

 

 

 

32.2

 

Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Bret A. Pedersen

 

X

 

 

 

 

 

 

 

 

101.INS

 

XBRL Instance Document

 

X

 

 

 

 

 

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

X

 

 

 

 

 

 

 

 

101.CAL

 

XBRL Taxonomy Calculation Linkbase Document

 

X

 

 

 

 

 

 

 

 

101.DEF

 

XBRL Taxonomy Definition Linkbase Document

 

X

 

 

 

 

 

 

 

 

101.LAB

 

XBRL Taxonomy Label Linkbase Document

 

X

 

 

 

 

 

 

 

 

101.PRE

 

XBRL Taxonomy Presentation Linkbase Document

 

X

 

 

 

 

 

 

 

 

104*

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in exhibit 101)

 

X

 

 

 

 

 

 

 

 

 

 
45

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

ENVELA CORPORATION

(Registrant)

 

Date: August 2, 2023

By:

/s/ JOHN R. LOFTUS

 

 

 

John R. Loftus

 

 

 

Chief Executive Officer

(Principal Executive Officer) 

 

 

 

 

Date: August 2, 2023

 

/s/ BRET A. PEDERSEN

 

 

 

Bret A. Pedersen

 

 

 

Chief Financial Officer

(Principal Accounting Officer) 

 

 

 
46

 

nullnullnullnullv3.23.2
Cover - shares
6 Months Ended
Jun. 30, 2023
Aug. 02, 2023
Cover [Abstract]    
Entity Registrant Name ENVELA CORPORATION  
Entity Central Index Key 0000701719  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status Yes  
Document Period End Date Jun. 30, 2023  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2023  
Entity Common Stock Shares Outstanding   26,897,210
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 001-11048  
Entity Incorporation State Country Code NV  
Entity Tax Identification Number 88-0097334  
Entity Address Address Line 1 1901 GATEWAY DRIVE  
Entity Address Address Line 2 STE 100  
Entity Address City Or Town IRVING  
Entity Address State Or Province TX  
Entity Address Postal Zip Code 75038  
City Area Code 972  
Local Phone Number 587-4049  
Security 12b Title COMMON STOCK, par value $0.01 per share  
Trading Symbol ELA  
Security Exchange Name NYSEAMER  
Entity Interactive Data Current Yes  
v3.23.2
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Revenue:        
Sales $ 50,303,527 $ 42,639,718 $ 98,692,567 $ 90,054,816
Cost of goods sold 39,541,480 31,161,718 76,520,618 68,865,782
Gross margin 10,762,047 11,478,000 22,171,949 21,189,034
Expenses:        
Selling, General & Administrative Expenses 8,362,554 7,200,733 16,267,857 13,845,704
Depreciation and Amortization 336,174 279,516 690,525 571,463
Total operating expenses 8,698,728 7,480,249 16,958,382 14,417,167
Operating income 2,063,319 3,997,751 5,213,567 6,771,867
Other income (expense), net 153,652 21,401 364,431 48,041
Interest expense 114,688 121,042 231,752 244,281
Income before income taxes 2,102,283 3,898,110 5,346,246 6,575,627
Income tax expense 498,574 50,252 1,216,220 80,544
Net income $ 1,603,709 $ 3,847,858 $ 4,130,026 $ 6,495,083
Basic earnings per share:        
Net income $ 0.06 $ 0.14 $ 0.15 $ 0.24
Diluted earnings per share:        
Net income $ 0.06 $ 0.14 $ 0.15 $ 0.24
Weighted average shares outstanding:        
Basic 26,916,648 26,924,631 26,920,618 26,924,631
Diluted 26,931,648 26,939,631 26,935,618 26,939,631
v3.23.2
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Current assets:    
Cash and cash equivalents $ 18,380,776 $ 17,169,969
Trade receivables, net of allowances 7,854,632 7,949,775
Notes receivable, net of allowances 0 578,250
Inventories 21,518,309 18,755,785
Prepaid expenses 1,155,980 1,231,817
Other current assets 125,217 35,113
Total current assets 49,034,914 45,720,709
Property and equipment, net 10,354,448 9,393,802
Right-of-use assets from operating leases 5,039,806 5,872,681
Goodwill 3,621,453 3,621,453
Intangible assets, net 4,643,246 4,993,545
Deferred tax asset 612,832 1,488,258
Other assets 299,445 186,761
Total assets 73,606,144 71,277,209
Current liabilities:    
Accounts payable-trade 3,262,092 3,358,881
Notes payable 1,251,747 1,250,702
Operating lease liabilities 1,744,419 1,686,997
Accrued expenses 2,164,751 2,286,594
Customer deposits and other liabilities 348,430 282,482
Total current liabilities 8,771,439 8,865,656
Notes payable, less current portion 14,105,417 14,726,703
Operating lease liabilities, less current portion 3,477,632 4,368,400
Total liabilities 26,354,488 27,960,759
Stockholders' equity:    
Preferred stock, $0.01 par value; 5,000,000 shares authorized; no shares issued and outstanding 0 0
Common stock, $0.01 par value; 60,000,000 shares authorized; 26,924,631 shares issued and 26,897,210 shares outstanding as of June 30, 2023; 26,924,631 shares issued and outstanding as of December 31, 2022 269,246 269,246
Treasury stock at cost, 27,421 and 0 shares, as of June 30, 2023 and December 31, 2022, respectively (194,820) 0
Additional paid-in capital 40,173,000 40,173,000
Retained earnings 7,004,230 2,874,204
Total stockholders' equity 47,251,656 43,316,450
Total liabilities and stockholders' equity $ 73,606,144 $ 71,277,209
v3.23.2
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares
Jun. 30, 2023
Dec. 31, 2022
CONDENSED CONSOLIDATED BALANCE SHEETS    
Preferred Stock, Par Value $ 0.01 $ 0.01
Preferred Stock, Shares Authorized 5,000,000 5,000,000
Treasury Stock, Shares 27,421 0
Preferred Stock, Shares Issued 0 0
Preferred Stock, Shares Outstanding 0 0
Common Stock, Par Value $ 0.01 $ 0.01
Common Stock, Shares Authorized 60,000,000 60,000,000
Common Stock, Shares Issued 26,924,631 26,924,631
Common Stock, Shares Outstanding 26,897,210 26,924,631
v3.23.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Operations    
Net income $ (4,130,026) $ (6,495,083)
Adjustments to reconcile net income to net cash provided by operations:    
Depreciation, amortization, and other 690,525 571,463
Bad debt expense 173,196 25,000
Deferred taxes 875,426 0
Changes in operating assets and liabilities:    
Trade receivables (78,053) 1,452,651
Inventories (2,762,524) (3,755,662)
Prepaid expenses 75,838 (981,616)
Other assets (202,788) 754,759
Accounts payable and accrued expenses (218,632) 767,122
Operating leases (472) 14,478
Customer deposits and other liabilities 65,948 1,019,363
Net cash provided by operations 2,748,490 6,362,641
Investing    
Investment in note receivable 578,250 0
Purchase of property and equipment (1,300,871) (203,929)
Adjustment to the purchase price of the Avail Transaction 0 (216,988)
Net cash used in investing (722,621) (420,917)
Financing    
Payments on notes payable (620,242) (444,396)
Purchase of treasury stock (194,820) 0
Payments on line of credit 0 (1,700,000)
Net cash used in financing (815,062) (2,144,396)
Net change in cash and cash equivalents 1,210,807 3,797,328
Cash and cash equivalents, beginning of period 17,169,969 10,138,148
Cash and cash equivalents, end of period 18,380,776 13,935,476
Cash paid during the period for:    
Interest 233,495 252,431
Income taxes $ 162,000 $ 98,000
v3.23.2
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (Unaudited) - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Treasury Stock
Balance, shares at Dec. 31, 2021     26,924,631      
Balance, amount at Dec. 31, 2021 $ 27,627,317 $ 0 $ 269,246 $ 40,173,000 $ (12,814,929) $ 0
Net Income 6,495,083 0 $ 0 0 6,495,083 0
Balance, shares at Jun. 30, 2022     26,924,631      
Balance, amount at Jun. 30, 2022 34,122,400 0 $ 269,246 40,173,000 (6,319,846) 0
Balance, shares at Mar. 31, 2022     26,924,631      
Balance, amount at Mar. 31, 2022 30,274,542 0 $ 269,246 40,173,000 (10,167,704) 0
Net Income 3,847,858 0 $ 0 0 3,847,858 0
Balance, shares at Jun. 30, 2022     26,924,631      
Balance, amount at Jun. 30, 2022 34,122,400 0 $ 269,246 40,173,000 (6,319,846) 0
Balance, shares at Dec. 31, 2022     26,924,631      
Balance, amount at Dec. 31, 2022 43,316,450 0 $ 269,246 40,173,000 2,874,204 0
Net Income 4,130,026 0 0 0 4,130,026 $ 0
Shares repurchased, shares           (27,421)
Shares repurchased, amount (194,820) 0 $ 0 0 0 $ (194,820)
Balance, shares at Jun. 30, 2023     26,924,631     27,421
Balance, amount at Jun. 30, 2023 47,251,656 0 $ 269,246 40,173,000 7,004,230 $ (194,820)
Balance, shares at Mar. 31, 2023     26,924,631      
Balance, amount at Mar. 31, 2023 45,842,767 0 $ 269,246 40,173,000 5,400,521 0
Net Income 1,603,709 0 0 0 1,603,709 $ 0
Shares repurchased, shares           (27,421)
Shares repurchased, amount (194,820) 0 $ 0 0 0 $ (194,820)
Balance, shares at Jun. 30, 2023     26,924,631     27,421
Balance, amount at Jun. 30, 2023 $ 47,251,656 $ 0 $ 269,246 $ 40,173,000 $ 7,004,230 $ (194,820)
v3.23.2
BASIS OF PRESENTATION
6 Months Ended
Jun. 30, 2023
BASIS OF PRESENTATION  
BASIS OF PRESENTATION

NOTE 1 — BASIS OF PRESENTATION

 

These unaudited interim condensed consolidated financial statements of Envela Corporation, a Nevada corporation, and its subsidiaries (together with its subsidiaries, the “Company” or “Envela”), included herein have been prepared in accordance with accounting principles generally accepted in the U.S. for interim financial information and with the instructions to Quarterly Reports on Form 10-Q and Article 10 of Regulation S-X prescribed by the Securities and Exchange Commission (the “SEC”). Pursuant to the SEC’s rules and regulations, they do not include all of the information and notes required by accounting principles generally accepted in the U.S. (“U.S. GAAP”) for complete financial statements. In the opinion of management, all adjustments, which are of a normal and recurring nature except those which have been disclosed elsewhere in this Quarterly Report on Form 10-Q (this “Form 10-Q”), necessary for a fair presentation of the consolidated financial statements for these interim periods, have been included. Operating results presented for these interim periods are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2023 (“fiscal 2023”). For further information, refer to the consolidated financial statements and notes thereto included in the Annual Report on Form 10-K for the fiscal year ended December 31, 2022 (“fiscal 2022”) of Envela filed with the SEC on March 16, 2023 (the “2022 Annual Report”).

 

Contemporaneously with filing our Quarterly Report Form 10-Q for the period ending March 31, 2023, we updated our two reportable segments by renaming the ECHG segment the “Commercial” segment and the DGSE segment the “Consumer” segment. The segment name changes did not result in any change to the composition of the Company’s operations and therefore did not result in any change to the historical results. Our operations conducted by each of our segments are more specifically described in the following notes to our condensed consolidated financial statements.

 

Starting January 1, 2023, expenses previously classified as other expenses related to the Company’s corporate campus overhead have been included in selling, general, and administrative expenses. Since the presentation of these expenses changed January 1, 2023, management believes the presentation of the 2022 corporate campus overhead should be reclassified to selling, general, and administrative expense for comparison purposes for the three and six months ended June 30, 2022. 

 

The preparation of interim condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

v3.23.2
PRINCIPLES OF CONSOLIDATION AND NATURE OF OPERATIONS
6 Months Ended
Jun. 30, 2023
PRINCIPLES OF CONSOLIDATION AND NATURE OF OPERATIONS  
PRINCIPLES OF CONSOLIDATION AND NATURE OF OPERATIONS

NOTE 2 — PRINCIPLES OF CONSOLIDATION AND NATURE OF OPERATIONS

 

Envela and its subsidiaries engage in diverse business activities within the recommerce sector. These activities include being one of the nation’s premier authenticated recommerce retailers of luxury hard assets; providing end-of-life asset recycling and resale to businesses, organization and retail consumers; offering data destruction and IT asset management; and providing products, services and solutions to industrial and commercial companies. Envela operates primarily via two operating and reportable segments. Our consumer segment, formerly known as the DGSE segment, operates DGSE, LLC (“DGSE”), Dallas Gold & Silver Exchange, Charleston Gold & Diamond Exchange, and Bullion Express brands. Our commercial segment, formerly known as the ECHG segment, operates ECHG, LLC (“ECHG”), Echo Environmental Holdings, LLC (“Echo”), ITAD USA Holdings, LLC (“ITAD USA”), Teladvance, LLC (“Teladvance”), CEX Holdings, LLC (“CEX”) and Avail Recovery Solutions, LLC (“Avail”). Envela is a Nevada corporation, headquartered in Irving, Texas.

 

Our consumer segment primarily buys and resells or recycles luxury hard assets like jewelry, diamonds, gemstones, fine watches, rare coins and related collectibles, precious-metal bullion products, gold, silver and other precious-metals. We operate seven jewelry stores at both the retail and wholesale levels throughout the United States via its facilities in Texas, South Carolina and Arizona. The Company purchased a new retail building in Arizona, but has yet to open. The consumer segment is continuing to promote and build the Bullion Express brand into a leading on-line seller of bullion. Buying and selling items for their precious-metals content is a major method by which we are marketed. The consumer segment also offers jewelry repair services, custom-made jewelry and consignment items, and maintains relationships with refiners for precious-metal items that are not retained for resale. We also maintain a presence in retail markets through websites, www.dgse.com, www.cgdeinc.com and www.bullionexpress.com.

Our commercial segment primarily buys electronic components from business and other organizations, such as school districts, for end-of-life recycling and resell, or to add life to electronic devices by data destruction and refurbishment for reuse. We also recycle and resale electronics at the retail level. We focus on end-of-life electronics recycling and sustainability and ITAD USA provides IT equipment disposition, including compliance and data sanitization services. Teladvance, CEX and Avail operate as value-added resellers by providing offerings and services to companies looking either to upgrade capabilities or dispose of equipment. Like the consumer segment, the commercial segment also maintains relationships with refiners or recyclers to which it sells valuable materials it extracts from electronics and IT equipment that are not appropriate for resale or reuse. The commercial segment’s customers are companies and organizations that are based domestically and internationally.

 

For additional information on the businesses of both the consumer and commercial segments, see “Item 1. Business – Operating Segments” in the Company’s 2022 Annual Report.

 

The interim condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and include the accounts of the Company and its subsidiaries. All material intercompany transactions and balances have been eliminated.

v3.23.2
ACCOUNTING POLICIES AND ESTIMATES
6 Months Ended
Jun. 30, 2023
ACCOUNTING POLICIES AND ESTIMATES  
ACCOUNTING POLICIES AND ESTIMATES

NOTE 3 — ACCOUNTING POLICIES AND ESTIMATES

 

Financial Instruments

 

The carrying amounts reported in the condensed consolidated balance sheets for cash equivalents, trade receivables, prepaid expenses, other current assets, accounts payable, accrued expenses, customer deposits and other liabilities approximate fair value because of the immediate or short-term nature of these financial instruments. Notes payable approximate fair value due to the market interest rate charged.

 

Earnings Per Share

 

Basic earnings per share of our common stock, par value $0.01 per share (our “Common Stock”), is computed by dividing net earnings available to holders of the Company’s Common Stock by the weighted average number of shares of Common Stock outstanding for the reporting period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts requiring the Company to issue Common Stock were exercised or converted into Common Stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of stock options and warrants outstanding determined using the treasury stock method.

 

Goodwill

 

Goodwill is not amortized but evaluated for impairment on an annual basis during the fourth quarter of our fiscal year, or earlier if events or circumstances indicate the carrying value may be impaired. The Company’s goodwill is related to the commercial segment only and not the entire Company. The commercial segment has its own, separate financial information to perform goodwill impairment testing. As a result of the current market and economic conditions related to surging inflation and the war between Ukraine and Russia, in accordance with step 1 of the guidelines set forth in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 350-20-35-3A, management concluded there were no impairments of goodwill that resulted from those triggering events for the three and six months ended June 30, 2023. Management will continue to evaluate goodwill for the commercial segment. For tax purposes, goodwill is amortized and deductible over fifteen years.

 

Goodwill was allocated in connection with three acquisitions of the assets now held by Echo on May 20, 2019 (the “Echo Transaction”), of the assets now held by Teladvance on June 9, 2021 (the “CExchange Transaction”) and of the assets now held by Avail on October 29, 2021 (the “Avail Transaction”). The preliminary goodwill associated with the Avail Transaction was $3,491,285, which was the initial purchase price less the approximate fair value of the net assets purchased. On May 31, 2022, an additional cash payment was made of $216,988 due to certain conditions being met concerning the cash balance upon a certain date. The cash payment increased goodwill for the Avail Transaction to $3,708,273. During fiscal year 2022 management also identified $2,736,000 of intangibles that were not initially included in the fair value of Avail’s net assets. The separation of intangibles reduced the Avail Transaction goodwill to $972,272. There have been no other adjustments or impairment charges to goodwill. As of June 30, 2023 and December 31, 2022, goodwill as reported in the condensed consolidated balance sheets was $3,621,453.

 

Reclassifications

 

Prior period amounts included in current assets, for both right-of-use assets from operating leases and deferred tax asset, have been reclassified for current period presentation, to be included in non-current assets. The right-of-use assets from operating leases reclassified for December 31, 2022, amounted to 2.4% of the total assets at $1,683,060. The deferred tax asset reclassified for December 31, 2022, amounted to 2.0% of the total assets at $1,488,258.

Recent Accounting Pronouncements

 

In June 2016, the FASB issued a new credit loss accounting standard ASU 2016-13. The new accounting standard introduces the current expected credit losses methodology for estimating allowances for credit losses which will be based on expected losses rather than incurred losses. We will be required to use a forward-looking expected credit loss methodology for accounts receivable, loans and other financial instruments. The ASU is effective for the fiscal years beginning after December 15, 2022. We adopted this ASU as of January 1, 2023, which includes interim periods within the reporting period. ASU 2016-13 was adopted by using a modified retrospective transition approach to align our credit loss methodology with the new standard. There were no effects of this standard on our financial position, results of operations or cash flows.

 

There were no other new accounting standards that had a material impact on the Company’s consolidated financial statements during the three and six-month period ended June 30, 2023. There were no other new accounting standards or pronouncements that were issued but not yet effective as of June 30, 2023 that the Company expects to have a material impact on its consolidated financial statements.

v3.23.2
INVENTORIES
6 Months Ended
Jun. 30, 2023
INVENTORIES  
INVENTORIES

NOTE 4 — INVENTORIES

 

A summary of inventories is as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Resale

 

$20,507,017

 

 

$16,462,749

 

Recycle

 

 

38,251

 

 

 

46,697

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

20,545,268

 

 

 

16,509,446

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Resale

 

 

624,720

 

 

 

1,858,519

 

Recycle

 

 

348,321

 

 

 

387,820

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

973,041

 

 

 

2,246,339

 

 

 

 

 

 

 

 

 

 

 

 

$21,518,309

 

 

$18,755,785

 

v3.23.2
GOODWILL
6 Months Ended
Jun. 30, 2023
GOODWILL  
GOODWILL

NOTE 5 — GOODWILL

 

The change in goodwill is as follows:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Opening balance

 

$3,621,453

 

 

$6,140,465

 

Reductions (1)

 

 

-

 

 

 

(2,519,012)

 

 

 

 

 

 

 

 

 

Goodwill

 

$3,621,453

 

 

$3,621,453

 

 

(1) The reduction in goodwill of $2,519,012 for fiscal 2022, is a combination of an additional cash payment made on May 31, 2022 of $216,988, increasing goodwill for the Avail Transaction, offset by the effect of identifying $2,736,000 of intangible assets that was not initially included in the fair value of Avail’s net assets, reducing goodwill and increasing intangible assets.

v3.23.2
PROPERTY AND EQUIPMENT
6 Months Ended
Jun. 30, 2023
PROPERTY AND EQUIPMENT  
PROPERTY AND EQUIPMENT

NOTE 6 — PROPERTY AND EQUIPMENT

 

 Property and equipment consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Land

 

$1,640,219

 

 

$1,640,219

 

Building and improvements

 

 

4,030,125

 

 

 

2,798,975

 

Leasehold improvements

 

 

1,450,695

 

 

 

1,450,695

 

Machinery and equipment

 

 

1,149,891

 

 

 

1,078,595

 

Furniture and fixtures

 

 

603,944

 

 

 

603,944

 

Vehicles

 

 

22,859

 

 

 

22,859

 

 

 

 

8,897,733

 

 

 

7,595,287

 

Less: accumulated depreciation

 

 

(2,806,625)

 

 

(2,651,832)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

6,091,108

 

 

 

4,943,455

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Building and improvements

 

 

151,647

 

 

 

151,647

 

Machinery and equipment

 

 

1,074,409

 

 

 

1,082,026

 

Vehicles

 

 

98,610

 

 

 

98,610

 

Furniture and fixtures

 

 

145,631

 

 

 

145,950

 

 

 

 

1,470,297

 

 

 

1,478,233

 

Less: accumulated depreciation

 

 

(657,093)

 

 

(515,673)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

813,204

 

 

 

962,560

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Land

 

 

1,106,664

 

 

 

1,106,664

 

Building and improvements

 

 

2,502,216

 

 

 

2,502,216

 

Machinery and equipment

 

 

28,627

 

 

 

28,627

 

 

 

 

 

 

 

 

 

 

 

 

 

3,637,507

 

 

 

3,637,507

 

Less: accumulated depreciation

 

 

(187,371)

 

 

(149,720)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

3,450,136

 

 

 

3,487,787

 

 

 

 

 

 

 

 

 

 

 

 

$10,354,448

 

 

$9,393,802

 

 

On May 4, 2023, DGSE closed the purchase of a new retail building located at 6030 North 19th Avenue in Phoenix, Arizona for $1,231,150. The purchase was paid through operating cash flow without the use of borrowed funds. The building will begin to be depreciated once it is put into use.

v3.23.2
INTANGIBLE ASSETS
6 Months Ended
Jun. 30, 2023
INTANGIBLE ASSETS  
INTANGIBLE ASSETS

NOTE 7 — INTANGIBLE ASSETS

 

 Intangible assets consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Domain names

 

$41,352

 

 

$41,352

 

Point of sale system

 

 

330,000

 

 

 

330,000

 

 

 

 

371,352

 

 

 

371,352

 

Less: accumulated amortization

 

 

(358,252)

 

 

(335,502)

 

 

 

 

 

 

 

 

 

Subtotal

 

 

13,100

 

 

 

35,850

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Trademarks (1)

 

 

1,483,000

 

 

 

1,483,000

 

Customer Contracts (1)

 

 

1,873,000

 

 

 

1,873,000

 

Trademarks/Tradenames (2)

 

 

114,000

 

 

 

114,000

 

Customer Relationships (2)

 

 

345,000

 

 

 

345,000

 

Trademarks/Tradenames (3)

 

 

1,272,000

 

 

 

1,272,000

 

Customer Relationships (3)

 

 

1,464,000

 

 

 

1,464,000

 

 

 

 

6,551,000

 

 

 

6,551,000

 

Less: accumulated amortization

 

 

(1,920,854)

 

 

(1,593,305)

 

 

 

 

 

 

 

 

 

Subtotal

 

 

4,630,146

 

 

 

4,957,695

 

 

 

 

 

 

 

 

 

 

 

 

$4,643,246

 

 

$4,993,545

 

 

(1) Intangibles relate to the Echo Transaction on May 20, 2019.

(2) Intangibles relate to the CExchange Transaction on June 9, 2021.

(3) Intangibles relate to the Avail Transaction on October 29, 2021.

 

The following table outlines the estimated future amortization expense related to intangible assets held as of June 30, 2023:

 

 

 

Consumer

 

 

Commercial

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

7,600

 

 

 

327,550

 

 

 

335,150

 

2024

 

 

5,500

 

 

 

655,100

 

 

 

660,600

 

2025

 

 

-

 

 

 

655,100

 

 

 

655,100

 

2026

 

 

-

 

 

 

655,100

 

 

 

655,100

 

2027

 

 

-

 

 

 

655,100

 

 

 

655,100

 

Thereafter

 

 

-

 

 

 

1,682,196

 

 

 

1,682,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$13,100

 

 

$4,630,146

 

 

$4,643,246

 

v3.23.2
ACCRUED EXPENSES
6 Months Ended
Jun. 30, 2023
ACCRUED EXPENSES  
ACCRUED EXPENSES

 NOTE 8— ACCRUED EXPENSES

 

Accrued expenses consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Accrued interest

 

$10,942

 

 

$11,624

 

Payroll

 

 

194,745

 

 

 

146,817

 

Property taxes

 

 

132,700

 

 

 

115,222

 

Sales tax

 

 

67,960

 

 

 

153,039

 

Other administrative expenses

 

 

14,891

 

 

 

424

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

421,238

 

 

 

427,126

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Accrued interest

 

 

7,562

 

 

 

8,228

 

Payroll

 

 

354,072

 

 

 

336,226

 

Unvouchered payables - inventory/COGS

 

 

859,970

 

 

 

1,032,808

 

Other accrued expenses

 

 

22,261

 

 

 

7,392

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,243,865

 

 

 

1,384,654

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Accrued interest

 

 

7,148

 

 

 

7,543

 

Payroll

 

 

24,863

 

 

 

25,179

 

Professional fees

 

 

89,759

 

 

 

199,508

 

Property Tax

 

 

43,800

 

 

 

87,275

 

Federal & state Income tax

 

 

334,078

 

 

 

155,309

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

499,648

 

 

 

474,814

 

 

 

 

 

 

 

 

 

 

 

 

$2,164,751

 

 

$2,286,594

 

v3.23.2
SEGMENT INFORMATION
6 Months Ended
Jun. 30, 2023
SEGMENT INFORMATION  
SEGMENT INFORMATION

NOTE 9 — SEGMENT INFORMATION

 

As stated in Note 1 – Basis of Presentation, we updated our two reportable segments by renaming the ECHG segment to the “Commercial” segment and the DGSE segment to the “Consumer” segment. The segment name changes did not result in any change to the composition of the Company’s operations and therefore did not result in any changes to historical results. Our operations conducted by each of our segments are more specifically described below.

 

We determine our business segments based upon an internal reporting structure. The Company’s financial performance is based on the following segments: consumer and commercial.

The consumer segment includes Dallas Gold & Silver Exchange, which has six operating retail stores in the Dallas/Fort Worth Metroplex (“DFW”), one retail location in Phoenix, Arizona, as stated in a footnote to Note 6 – Property and Equipment, that has not yet opened, and Charleston Gold & Diamond Exchange, which has one retail store in Mt. Pleasant, South Carolina. The consumer segment also operates the on-line Bullion Express brand.

 

The commercial segment includes Echo, ITAD USA, Teladvance, CEX and Avail. These five companies are involved in recycling and the reuse of electronic components.

 

A portion of certain corporate costs and expenses is allocated, including information technology as well as rental income and expenses relating to our corporate headquarters, to the business segments. These income and expenses are included in selling, general and administrative (“SG&A”) expenses, depreciation and amortization, other income, interest expense and income tax expense. The management team evaluates each segment and makes decisions about the allocation of resources according to each segment’s profit. Allocation amounts are generally agreed upon by management and may differ from arms-length allocations.

 

The following separates the consumer and the commercial financial results of operations for the three months ended June 30, 2023 and 2022:

 

 

 

For The Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$39,641,434

 

 

$10,662,093

 

 

$50,303,527

 

 

$30,339,127

 

 

$12,300,591

 

 

$42,639,718

 

Cost of goods sold

 

 

35,546,792

 

 

 

3,994,688

 

 

 

39,541,480

 

 

 

26,150,543

 

 

 

5,011,175

 

 

 

31,161,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

4,094,642

 

 

 

6,667,405

 

 

 

10,762,047

 

 

 

4,188,584

 

 

 

7,289,416

 

 

 

11,478,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses (1)

 

 

2,472,973

 

 

 

5,889,581

 

 

 

8,362,554

 

 

 

2,252,909

 

 

 

4,947,824

 

 

 

7,200,733

 

Depreciation and amortization

 

 

79,408

 

 

 

256,766

 

 

 

336,174

 

 

 

101,434

 

 

 

178,082

 

 

 

279,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,552,381

 

 

 

6,146,347

 

 

 

8,698,728

 

 

 

2,354,343

 

 

 

5,125,906

 

 

 

7,480,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

1,542,261

 

 

 

521,058

 

 

 

2,063,319

 

 

 

1,834,241

 

 

 

2,163,510

 

 

 

3,997,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (1)

 

 

23,929

 

 

 

129,723

 

 

 

153,652

 

 

 

9,397

 

 

 

12,004

 

 

 

21,401

 

Interest expense

 

 

58,209

 

 

 

56,479

 

 

 

114,688

 

 

 

61,663

 

 

 

59,379

 

 

 

121,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,507,981

 

 

 

594,302

 

 

 

2,102,283

 

 

 

1,781,975

 

 

 

2,116,135

 

 

 

3,898,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

339,672

 

 

 

158,902

 

 

 

498,574

 

 

 

15,391

 

 

 

34,861

 

 

 

50,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$1,168,309

 

 

$435,400

 

 

$1,603,709

 

 

$1,766,584

 

 

$2,081,274

 

 

$3,847,858

 

 

(1) Starting January 1, 2023, expenses previously classified as other expenses related to the Company’s corporate campus overhead have been included in selling, general, and administrative expenses. Since the presentation of these expenses changed January 1, 2023, management believes the presentation of the 2022 corporate campus overhead should be reclassified to selling, general, and administrative expense for comparison purposes for the three and six months ended June 30, 2022.

The following separates the consumer and the commercial financial results of operations for the six months ended June 30, 2023 and 2022:

 

 

 

For The Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$76,345,831

 

 

$22,346,736

 

 

$98,692,567

 

 

$66,121,999

 

 

$23,932,817

 

 

$90,054,816

 

Cost of goods sold

 

 

68,266,221

 

 

 

8,254,397

 

 

 

76,520,618

 

 

 

57,709,953

 

 

 

11,155,829

 

 

 

68,865,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

8,079,610

 

 

 

14,092,339

 

 

 

22,171,949

 

 

 

8,412,046

 

 

 

12,776,988

 

 

 

21,189,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses (1)

 

 

4,868,998

 

 

 

11,398,859

 

 

 

16,267,857

 

 

 

4,433,466

 

 

 

9,412,238

 

 

 

13,845,704

 

Depreciation and amortization

 

 

177,542

 

 

 

512,983

 

 

 

690,525

 

 

 

208,397

 

 

 

363,066

 

 

 

571,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,046,540

 

 

 

11,911,842

 

 

 

16,958,382

 

 

 

4,641,863

 

 

 

9,775,304

 

 

 

14,417,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,033,070

 

 

 

2,180,497

 

 

 

5,213,567

 

 

 

3,770,183

 

 

 

3,001,684

 

 

 

6,771,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (1)

 

 

47,463

 

 

 

316,968

 

 

 

364,431

 

 

 

24,014

 

 

 

24,027

 

 

 

48,041

 

Interest expense

 

 

117,827

 

 

 

113,925

 

 

 

231,752

 

 

 

122,904

 

 

 

121,377

 

 

 

244,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,962,706

 

 

 

2,383,540

 

 

 

5,346,246

 

 

 

3,671,293

 

 

 

2,904,334

 

 

 

6,575,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

657,513

 

 

 

558,707

 

 

 

1,216,220

 

 

 

28,568

 

 

 

51,976

 

 

 

80,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$2,305,193

 

 

$1,824,833

 

 

$4,130,026

 

 

$3,642,725

 

 

$2,852,358

 

 

$6,495,083

 

 

(1) Starting January 1, 2023, expenses previously classified as other expenses related to the Company’s corporate campus overhead have been included in selling, general, and administrative expenses. Since the presentation of these expenses changed January 1, 2023, management believes the presentation of the 2022 corporate campus overhead should be reclassified to selling, general, and administrative expense for comparison purposes for the three and six months ended June 30, 2022. 

v3.23.2
REVENUE RECOGNITION
6 Months Ended
Jun. 30, 2023
REVENUE RECOGNITION  
REVENUE RECOGNITION

NOTE 10 — REVENUE RECOGNITION

 

ASC 606 provides guidance to identify performance obligations for revenue-generating transactions. The initial step is to identify the contract with a customer created with the sales invoice or a repair ticket. Secondly, to identify the performance obligations in the contract as we promise to deliver the purchased item or promised repairs in return for payment or future payment as a receivable. The third step is determining the transaction price of the contract obligation as in the full ticket price, negotiated price or a repair price. The next step is to allocate the transaction price to the performance obligations as we designate a separate price for each item. The final step in the guidance is to recognize revenue as each performance obligation is satisfied.

 

The following disaggregation of total revenue is listed by sales category and segment for the three months ended June 30, 2023 and 2022:

 

CONSOLIDATED

 

Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$36,645,641

 

 

$3,353,835

 

 

 

9.2%

 

$28,165,026

 

 

$3,719,954

 

 

 

13.2%

Recycled

 

 

2,995,793

 

 

 

740,807

 

 

 

24.7%

 

 

2,174,101

 

 

 

468,630

 

 

 

21.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

39,641,434

 

 

 

4,094,642

 

 

 

10.3%

 

 

30,339,127

 

 

 

4,188,584

 

 

 

13.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

7,566,236

 

 

 

5,051,337

 

 

 

66.8%

 

 

9,102,001

 

 

 

5,566,507

 

 

 

61.2%

Recycled

 

 

3,095,857

 

 

 

1,616,068

 

 

 

52.2%

 

 

3,198,590

 

 

 

1,722,909

 

 

 

53.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

10,662,093

 

 

 

6,667,405

 

 

 

62.5%

 

 

12,300,591

 

 

 

7,289,416

 

 

 

59.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,303,527

 

 

$10,762,047

 

 

 

21.4%

 

$42,639,718

 

 

$11,478,000

 

 

 

26.9%

The following disaggregation of total revenue is listed by sales category and segment for the six months ended June 30, 2023 and 2022:

 

CONSOLIDATED

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$70,365,601

 

 

$6,658,767

 

 

 

9.5%

 

$61,842,159

 

 

$7,462,806

 

 

 

12.1%

Recycled

 

 

5,980,230

 

 

 

1,420,843

 

 

 

23.8%

 

 

4,279,840

 

 

 

949,240

 

 

 

22.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

76,345,831

 

 

 

8,079,610

 

 

 

10.6%

 

 

66,121,999

 

 

 

8,412,046

 

 

 

12.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

16,124,326

 

 

 

10,850,463

 

 

 

67.3%

 

 

18,681,858

 

 

 

10,140,775

 

 

 

54.3%

Recycled

 

 

6,222,410

 

 

 

3,241,876

 

 

 

52.1%

 

 

5,250,959

 

 

 

2,636,213

 

 

 

50.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

22,346,736

 

 

 

14,092,339

 

 

 

63.1%

 

 

23,932,817

 

 

 

12,776,988

 

 

 

53.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$98,692,567

 

 

$22,171,949

 

 

 

22.5%

 

$90,054,816

 

 

$21,189,034

 

 

 

23.5%

 

For the consumer segment, revenue for monetary transactions (i.e., cash and receivables) with wholesale dealers and the retail public are recognized when the merchandise is delivered, and payment has been made either by immediate payment or through a receivable obligation at one of our over-the-counter retail stores. Revenue is recognized upon the shipment of goods when retail and wholesale customers have fulfilled their obligation to pay, or promise to pay, through e-commerce or phone sales. Shipping and handling costs are accounted for as fulfillment costs after the customer obtains control of the goods.

 

Crafted-precious-metal items at the end of their useful lives are sold for its precious metal contained. The metal is assayed to determine the precious metal content, a price is agreed upon and payment is made usually within two days. Revenue is recognized from the sale once the performance obligation is satisfied.

 

In limited circumstances, merchandise is exchanged for similar merchandise and/or monetary consideration with both dealers and retail customers, for which revenue is recognized in accordance with ASC 845, Nonmonetary Transactions. When merchandise is exchanged for similar merchandise and there is no monetary component to the exchange, there is no revenue recognized. Instead, the basis of the merchandise relinquished becomes the basis of the merchandise received, less any indicated impairment of value of the merchandise relinquished. When merchandise is exchanged for similar merchandise and there is a monetary component to the exchange, revenue is recognized to the extent of the monetary assets received that determines the cost of sale based on the ratio of monetary assets received to monetary and non-monetary assets received multiplied by the cost of the assets surrendered.

 

The Company offers the option of third-party financing for customers wishing to borrow money for the purchase. The customer applies on-line with the third party and upon going through the credit check will be approved or denied. If accepted, the customer is allowed to purchase according to the limits set by the finance company. Revenue is recognized from the sale upon the promise of the financing company to pay.

 

Our return policy covers retail transactions. In some cases, customers may return a product purchased within 30 days of the receipt of the items for a full refund. Also, in some cases customers may cancel the sale within 30 days of making a commitment to purchase the items. Additionally, a customer may return an item for full refund if they can demonstrate that the item is not authentic, or there was an error in the description of the piece. Returns are accounted for as a reversal of the original transaction, with the effect of reducing revenues, and cost of sales, and returning the merchandise to inventory. The consumer segment has established an allowance for estimated returns based on our review of historical returns experience and reduces our reported revenues and cost of sales accordingly. For the three and six months ended June 30, 2023 and 2022, the allowance for returns remained the same at approximately $28,000.

A significant amount of revenue stems from sales to two precious metal refining and bullion partners. One partner constitutes 24.5% and 28.9% of the revenues for the three and six months ended June 30, 2023, respectively. The second partner constitutes 23.7% and 10.4%, of the revenues for the three and six months ended June 30, 2023, respectively. However, the Company believes that the products it sells is marketable to numerous sources at competitive prices.

 

The commercial segment has several revenue streams and recognize revenue according to ASC 606 at an amount that reflects the consideration to which the entities expect to be entitled in exchange for transferring goods or services to the customer. The revenue streams are as follows:

 

Outright sales are recorded when product is shipped and title transferred. Once the price is established and the terms are agreed to and the product is shipped and title is transferred, the revenue is recognized. The commercial segment has fulfilled its performance obligation with an agreed upon transaction price, payment terms and shipping the product.

 

We recognize refining revenue when our inventory arrives at the destination port and the performance obligation is satisfied by transferring the control of the promised goods that are identified in the customer contract. The initial invoice is recognized in full when our performance obligation is satisfied, as stated in the first sentence. Under the guidance of ASC 606, an estimate of the variable consideration that are expected to be entitled is included in the transaction price stated at the current precious metal spot price and weight of the precious metal. An adjustment to revenue is made in the period once the underlying weight and any precious metal spot price movement is resolved, which is usually around six (6) weeks. Any adjustment from the resolution of the underlying uncertainty is netted with the settlement due from the original contract.

 

The commercial segment also provides recycling services according to a Scope of Work (“SOW”). Services are recognized based on the number of units processed by a preset price per unit. Activity reports are produced weekly with the counts and revenue is recognized based on the billing from the weekly reports. Recycling services can be conducted at our facility, or the recycling services can be performed at the client’s facility. The SOW will determine the charges and whether the service will be completed at our facility or at the client’s facility. Payment terms are also dictated in the SOW.

 

Accounts Receivable: We record trade receivables when revenue is recognized. The new accounting standard introduces a new expected credit losses methodology for estimating allowances for credit losses which is based on expected losses rather than incurred losses. We are required to use a forward-looking expected credit loss methodology for accounts receivable. This new methodology is effective for the fiscal years beginning January 1, 2023. We will record an allowance for doubtful accounts, which is primarily determined by an analysis of our trade receivables aging, using the new expected losses methodology. The allowance is determined based on historical experience of collecting past due amounts, based on the degree of their aging. In addition, specific accounts that are considered and expected to be uncollectable are included in the allowance. These provisions are reviewed to determine the adequacy of the allowance for doubtful accounts. Trade receivables are charged off when there is certainty as to their being uncollectible. Trade receivables are considered delinquent when payment has not been made within contract terms. The consumer segment had no allowance for doubtful accounts balance as of June 30, 2023 and December 31, 2022. Some of commercial segment’s customers are on payment terms, and although low risk, occasionally the need may arise to record an allowance for receivables that are deemed high risk using the new expected loss methodology. The commercial segment’s allowance for doubtful accounts, as of June 30, 2023 and December 31, 2022 was $186,288 and $51,734, respectively. The increase in allowance for doubtful accounts ending June 30, 2023, as compared to December 31, 2022 is primarily due to the commercial segment and the new forward looking methodology of estimating future expected losses.

 

Income Taxes: Income taxes are accounted for under the asset and liability method prescribed by ASC 740, Income Taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recorded to reduce the carrying amounts of deferred tax assets unless it is more likely than not such assets will be realized. During fiscal 2022, management determined that it was more likely than not the tax asset would be reduced by future taxable income, therefore, the remaining valuation allowance at December 31, 2022, was released. As of June 30, 2023, we had a deferred tax asset of $612,832 with $0 offsetting valuation allowance. As of December 31, 2022, the Company had a deferred tax asset of $1,488,258 with an offsetting valuation allowance of $0.

We account for our position in tax uncertainties in accordance with ASC 740, Income Taxes. The guidance establishes standards for accounting for uncertainty in income taxes. The guidance provides several clarifications related to uncertain tax positions. Most notably, a “more likely-than-not” standard for initial recognition of tax positions, a presumption of audit detection and a measurement of recognized tax benefits based on the largest amount that has a greater than 50 percent likelihood of realization. The guidance applies a two-step process to determine the amount of tax benefit to be recognized in the financial statements. First, we must determine whether any amount of the tax benefit may be recognized.  Second, we determine how much of the tax benefit should be recognized (this would only apply to tax positions that qualify for recognition.) We have not taken a tax position that, if challenged, would have a material effect on the financial statements or the effective tax rate for the three and six months ended June 30, 2023 and 2022.

v3.23.2
LEASES
6 Months Ended
Jun. 30, 2023
LEASES  
LEASES

NOTE 11 — LEASES

 

In determining our right-of-use assets and lease liabilities, we apply a discount rate to the minimum lease payments within each lease agreement. ASC 842 requires us to use the interest rate that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. If we cannot readily determine the discount rate implicit in lease agreements, we utilize our incremental borrowing rate.

 

The Company has nine operating leases as of June 30, 2023—five in DFW, two in Mt. Pleasant, South Carolina and two in Chandler, Arizona. The leases for the consumer segment are: 1) the flagship store located at 13022 Preston Road, Dallas, Texas expiring on January 31, 2027, with an option to extend the lease for an additional five years, at the prevailing market rate for comparable space in comparable buildings in the vicinity; 2) the Grand Prairie, Texas lease expiring June 30, 2027, with an option to extend the lease for an additional five years; 3) the two leases for the Mt. Pleasant, South Carolina location expiring on April 30, 2025, with no additional renewal options; and 4) the lease for the Euless, Texas location expiring June 30, 2025, with an option to extend the lease for an additional five years. The leases for the commercial segment are: 1) the Echo location on W. Belt Line Road, in Carrollton, Texas, expiring January 31, 2026, with an option to extend the lease an additional five years: 2) the lease for the Teladvance location, which also houses ITAD USA and CEX, on Realty Road in Carrollton, Texas expiring January 31, 2027, with no additional renewal options; and 3) the two leases for the Avail location in Chandler, Arizona expiring on May 31, 2025, with no additional renewal options. All of the Company’s nine leases as of June 30, 2023 are triple net, for which it pays its proportionate share of common area maintenance, property taxes and property insurance. Leasing costs for the three months ended June 30, 2023 and 2022 were $705,365 and $659,860 respectively, comprised of a combination of minimum lease payments and variable lease costs. Leasing costs for the six months ended June 30, 2023 and 2022 were $1,361,885 and $1,282,723, respectively, comprised of a combination of minimum lease payments and variable lease costs.

 

As of June 30, 2023, the weighted average remaining lease term and weighted average discount rate for operating leases was 2.8 years and 4.4%, respectively. For the three months ended June 30, 2023 and 2022, the Company’s cash paid for operating lease liabilities was $706,372 and $650,606 respectively. For the six months ended June 30, 2023 and 2022, the Company’s cash paid for operating lease liabilities was $1,362,892 and $1,266,703, respectively.

Future annual minimum lease payments as of June 30, 2023:

 

 

 

Operating

 

 

 

Leases

 

Consumer

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

271,657

 

2024

 

 

552,414

 

2025

 

 

434,274

 

2026

 

 

355,000

 

2027 and thereafter

 

 

50,114

 

 

 

 

 

 

Total minimum lease payments

 

 

1,663,459

 

Less imputed interest

 

 

(110,394)

 

 

 

 

 

Consumer Sub-Total

 

 

1,553,065

 

 

 

 

 

 

Commercial

 

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

679,530

 

2024

 

 

1,396,129

 

2025

 

 

1,321,297

 

2026

 

 

474,326

 

2027 and thereafter

 

 

33,455

 

 

 

 

 

 

Total minimum lease payments

 

 

3,904,737

 

Less imputed interest

 

 

(235,751)

 

 

 

 

 

Commercial Sub-Total

 

 

3,668,986

 

 

 

 

 

 

Total

 

 

5,222,051

 

 

 

 

 

 

Current portion

 

 

1,744,419

 

 

 

 

 

 

 

 

$3,477,632

 

v3.23.2
BASIC AND DILUTED AVERAGE SHARES
6 Months Ended
Jun. 30, 2023
BASIC AND DILUTED AVERAGE SHARES  
BASIC AND DILUTED AVERAGE SHARES

NOTE 12 — BASIC AND DILUTED AVERAGE SHARES

 

A reconciliation of basic and diluted weighted average common shares for the three months ended June 30, 2023 and 2022 is as follows:

 

 

 

For the Three Months Ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Basic weighted average shares

 

 

26,916,648

 

 

 

26,924,631

 

Effect of potential dilutive securities

 

 

15,000

 

 

 

15,000

 

Diluted weighted average shares

 

 

26,931,648

 

 

 

26,939,631

 

 

For the three months ended June 30, 2023 and 2022, there was a total of 15,000 common stock options, warrants, and Restricted Stock Units (RSUs) unexercised. For the three months ended June 30, 2023 and 2022, there were no anti-dilutive shares.

A reconciliation of basic and diluted weighted average common shares for the six months ended June 30, 2023 and 2022 is as follows:

 

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Basic weighted average shares

 

 

26,920,618

 

 

 

26,924,631

 

Effect of potential dilutive securities

 

 

15,000

 

 

 

15,000

 

Diluted weighted average shares

 

 

26,935,618

 

 

 

26,939,631

 

 

For the six months ended June 30, 2023 and 2022, there was a total of 15,000 common stock options, warrants, and Restricted Stock Units (RSUs) unexercised. For the six months ended June 30, 2023 and 2022, there were no anti-dilutive shares.

 

On March 14, 2023, a stock repurchase program was unanimously approved by the Company’s Board of Directors (the “Board”), that gave management authorization to purchase up to one million (1,000,000) shares of the Company’s stock, of a per-share price not to exceed $9, on the open market. The plan expires on March 31, 2026.

 

The following lists the repurchase of Company shares for the three and six months ended June 30, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

Shares available

 

 

 

Total Number of

 

 

Average Price 

 

 

 

 

 

to purchase under

 

Fiscal Period

 

Shares Purchased

 

 

Paid per Share

 

 

Total $ Purchase

 

 

the plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1 - 30, 2023

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000,000

 

May 1 - 31, 2023

 

 

17,029

 

 

$6.73

 

 

$114,621

 

 

 

982,971

 

June 1 - 30, 2023

 

 

10,392

 

 

$7.72

 

 

$80,199

 

 

 

972,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

27,421

 

 

$7.10

 

 

$194,820

 

 

 

972,579

 

v3.23.2
LONG TERM DEBT
6 Months Ended
Jun. 30, 2023
LONG TERM DEBT  
LONG-TERM DEBT

NOTE 13 — LONG-TERM DEBT

 

Long-term debt consists of the following:

 

 

 

Outstanding Balance

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

Current

 

 

 

 

 

2023

 

 

2022

 

 

Interest Rate

 

 

Maturity

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,616,114

 

 

$2,668,527

 

 

 

3.10%

 

November 15, 2026

 

Note payable, Truist Bank (2)

 

 

856,547

 

 

 

874,418

 

 

 

3.65%

 

July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

447,000

 

 

 

456,187

 

 

 

3.75%

 

September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,659,344

 

 

 

1,691,020

 

 

 

3.75%

 

July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Sub-Total

 

 

5,579,005

 

 

 

5,690,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

5,935,648

 

 

 

6,054,565

 

 

 

3.10%

 

November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

-

 

 

 

3.10%

 

November 15, 2024

 

Avail Transaction note (6)

 

 

1,166,667

 

 

 

1,500,000

 

 

 

0.00%

 

April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Sub-Total

 

 

7,102,315

 

 

 

7,554,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,675,844

 

 

 

2,732,688

 

 

 

3.25%

 

Novemeber 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

15,357,164

 

 

 

15,977,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,251,747

 

 

 

1,250,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$14,105,417

 

 

$14,726,703

 

 

 

 

 

 

 

 

 

(1) On November 23, 2021, Farmers State Bank of Oakley, Kansas (“FSB”) refinanced prior related party notes held by the consumer segment and the commercial segment. The commercial segment note was refinanced with a remaining and outstanding balance of $6,309,962, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $35,292. The consumer segment note was refinanced with a remaining and outstanding balance of $2,781,087, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $15,555.

 

(2) On July 9, 2020, the consumer segment closed the purchase of a retail building located at 610 E. Round Grove Road in Lewisville, Texas for $1.195 million. The purchase was partly financed through a $956,000, ten-year loan, bearing an annual interest rate of 3.65%, amortized over 20 years, payable to Truist Bank (f/k/a BB&T Bank). The note has monthly interest and principal payments of $5,645.

 

(3) On September 14, 2020, the consumer segment closed on the purchase of a retail building located at 1106 W. Northwest Highway in Grapevine, Texas for $620,000. The purchase was partly financed through a $496,000, five-year loan, bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $2,941.

 

(4) On July 30, 2021, the consumer segment closed the purchase of a new retail building located at 9166 Gaylord Parkway in Frisco, Texas for $2,215,500. The purchase was partly financed through a $1,772,000, five-year loan (the “TB&T Frisco Loan”), bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $10,509.

(5) On November 23, 2021, the Company secured a 36-month line of credit from FSB for $3,500,000 at 3.1% annual interest rate. As of June 30, 2023 and December 31, 2022, the outstanding balance of the line of credit was $0.

 

(6) On October 29, 2021, the commercial segment entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests of Avail AZ, for $4.5 million. The purchase was facilitated by an initial payment of $2.5 million at closing, and the remaining $2.0 million to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. The Installment note payable for the Avail Transaction imputed at 3.1%

 

 (7) On November 4, 2020, 1901 Gateway Holdings, LLC, a wholly owned subsidiary of Envela Corporation, closed on the purchase of its corporate office building located at 1901 Gateway Drive, Irving, Texas for $3.521 million. The building was partially financed through a $2.96 million, five-year loan, bearing an interest rate of 3.25%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $16,792.

 

Future scheduled principal payments of our notes payable as of June 30, 2023 are as follows:

 

CONSUMER SEGMENT

 

Note payable, Farmers State Bank

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$53,010

 

2024

 

 

108,743

 

2025

 

 

112,162

 

2026

 

 

2,342,199

 

 

 

 

 

 

Subtotal

 

$2,616,114

 

 

 

 

 

 

 

Note payable, Truist Bank

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$18,116

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

2027

 

 

42,081

 

Thereafter

 

 

680,054

 

 

 

 

 

 

Subtotal

 

$856,547

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$9,315

 

2024

 

 

19,209

 

2025

 

 

418,476

 

 

 

 

 

 

Subtotal

 

$447,000

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$31,934

 

2024

 

 

66,218

 

2025

 

 

75,213

 

2026

 

 

78,734

 

2027

 

 

80,711

 

Thereafter

 

 

1,326,534

 

 

 

 

 

 

Subtotal

 

$1,659,344

 

 

 

 

 

 

 

COMMERCIAL SEGMENT

 

Note payable, Farmers Bank

Year Ending December 31,

Amount

2023 (excluding the six months ended June 30, 2023)

$120,274

2024

246,725

2025

254,483

2026

5,314,166

Subtotal

$5,935,648

 

Note payable, Avail Transaction

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$333,334

 

2024

 

 

666,667

 

2025

 

 

166,666

 

 

 

 

 

 

Subtotal

 

$1,166,667

 

 

 

 

 

 

CORPORATE

Note payable, Texas Bank & Trust - Envela

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$56,825

 

2024

 

 

116,509

 

2025

 

 

2,502,510

 

 

 

 

 

 

Subtotal

 

 

2,675,844

 

 

 

 

 

 

 

 

$15,357,164

 

 

Future scheduled aggregate amount of principal payments and maturities of our notes payable as of June 30, 2023 are as follows:

 

 

 

Scheduled

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2023 (excluding the six months ended June 30, 2023)

 

 

622,808

 

 

 

-

 

 

 

622,808

 

2024

 

 

1,261,413

 

 

 

-

 

 

 

1,261,413

 

2025

 

 

772,387

 

 

 

2,795,871

 

 

 

3,568,258

 

2026

 

 

464,893

 

 

 

7,310,412

 

 

 

7,775,305

 

2027

 

 

122,792

 

 

 

-

 

 

 

122,792

 

Thereafter

 

 

428,239

 

 

 

1,578,349

 

 

 

2,006,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$3,672,532

 

 

$11,684,632

 

 

$15,357,164

 

v3.23.2
STOCK BASED COMPENSATION
6 Months Ended
Jun. 30, 2023
STOCK BASED COMPENSATION  
STOCK-BASED COMPENSATION

NOTE 14 — STOCK-BASED COMPENSATION

 

The Company accounts for share-based compensation by measuring the cost of employee services received in exchange for an award of equity instruments, including grants of stock options, based on the fair value of the award at the date of grant. In addition, to the extent that the Company receives an excess tax benefit upon exercise of an award, such benefit is reflected as cash flow from financing activities in the consolidated statement of cash flows.

 

There was no stock-based compensation expense for the three and six months ended June 30, 2023 and 2022.

v3.23.2
RELATED PARTY TRANSACTIONS
6 Months Ended
Jun. 30, 2023
RELATED PARTY TRANSACTIONS  
RELATED PARTY TRANSACTIONS

NOTE 15 — RELATED PARTY TRANSACTIONS

 

The Company has a corporate policy governing the identification, review, consideration and approval or ratification of transactions with related persons, as that term is defined in the Instructions to Item 404(a) of Regulation S-K, promulgated under the Securities Act (“Related Party”). Under this policy, all Related Party transactions are identified and approved prior to consummation of the transaction to ensure they are consistent with the Company’s best interests and the best interests of its shareholders. Among other factors, the Company’s Board considers the size and duration of the transaction, the nature and interest of the of the Related Party in the transaction, whether the transaction may involve a conflict of interest and if the transaction is on terms that are at least as favorable to the Company as would be available in a comparable transaction with an unaffiliated third party. Envela’s Board reviews all Related Party transactions at least annually to determine if it is in the Board’s best interests and the best interests of the Company’s shareholders to continue, modify, or terminate any of the Related Party transactions. Envela’s Related Person Transaction Policy is available for review in its entirety under the “Investors” menu of the Company’s corporate relations website at www.envela.com.

v3.23.2
CONTINGENCIES
6 Months Ended
Jun. 30, 2023
Commitments and contingencies  
CONTINGENCIES

NOTE 16 — CONTINGENCIES

 

Surging inflation and supply chain interruptions continue to adversely affect global economic business conditions. Future sales on products like ours could decline or fluctuate due to increased or fluctuating commodities prices, particularly gold. The Federal Reserve has continued raising interest rates to combat inflation and restore price stability and it is expected that rates will continue to rise at a slower and more deliberate pace through fiscal 2023. Although we are continuing to monitor and assess the economic effects of inflation levels and supply chain interruptions, the ultimate impact is highly uncertain and subject to change. In addition, the economic effects of the foregoing are subject to, among other things, the effect of government responses on our operations.

 

The global tension caused by the conflict between Russia and Ukraine has upset the stability within the region of the former Soviet era block. This could lead to further volatility in global energy and other industries that could negatively impact our operations. The U.S. government has imposed sanctions and export controls against Russia and Russian interests and threatened additional sanctions and controls, which have impacted global supply chains. The impact of these measures, as well as other measures taken, as it concerns our operations is currently unknown.

v3.23.2
ACCOUNTING POLICIES AND ESTIMATES (Policies)
6 Months Ended
Jun. 30, 2023
ACCOUNTING POLICIES AND ESTIMATES  
Financial Instruments

The carrying amounts reported in the condensed consolidated balance sheets for cash equivalents, trade receivables, prepaid expenses, other current assets, accounts payable, accrued expenses, customer deposits and other liabilities approximate fair value because of the immediate or short-term nature of these financial instruments. Notes payable approximate fair value due to the market interest rate charged.

Earnings Per Share

Basic earnings per share of our common stock, par value $0.01 per share (our “Common Stock”), is computed by dividing net earnings available to holders of the Company’s Common Stock by the weighted average number of shares of Common Stock outstanding for the reporting period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts requiring the Company to issue Common Stock were exercised or converted into Common Stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of stock options and warrants outstanding determined using the treasury stock method.

Goodwill

Goodwill is not amortized but evaluated for impairment on an annual basis during the fourth quarter of our fiscal year, or earlier if events or circumstances indicate the carrying value may be impaired. The Company’s goodwill is related to the commercial segment only and not the entire Company. The commercial segment has its own, separate financial information to perform goodwill impairment testing. As a result of the current market and economic conditions related to surging inflation and the war between Ukraine and Russia, in accordance with step 1 of the guidelines set forth in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) 350-20-35-3A, management concluded there were no impairments of goodwill that resulted from those triggering events for the three and six months ended June 30, 2023. Management will continue to evaluate goodwill for the commercial segment. For tax purposes, goodwill is amortized and deductible over fifteen years.

 

Goodwill was allocated in connection with three acquisitions of the assets now held by Echo on May 20, 2019 (the “Echo Transaction”), of the assets now held by Teladvance on June 9, 2021 (the “CExchange Transaction”) and of the assets now held by Avail on October 29, 2021 (the “Avail Transaction”). The preliminary goodwill associated with the Avail Transaction was $3,491,285, which was the initial purchase price less the approximate fair value of the net assets purchased. On May 31, 2022, an additional cash payment was made of $216,988 due to certain conditions being met concerning the cash balance upon a certain date. The cash payment increased goodwill for the Avail Transaction to $3,708,273. During fiscal year 2022 management also identified $2,736,000 of intangibles that were not initially included in the fair value of Avail’s net assets. The separation of intangibles reduced the Avail Transaction goodwill to $972,272. There have been no other adjustments or impairment charges to goodwill. As of June 30, 2023 and December 31, 2022, goodwill as reported in the condensed consolidated balance sheets was $3,621,453.

Reclassifications

Prior period amounts included in current assets, for both right-of-use assets from operating leases and deferred tax asset, have been reclassified for current period presentation, to be included in non-current assets. The right-of-use assets from operating leases reclassified for December 31, 2022, amounted to 2.4% of the total assets at $1,683,060. The deferred tax asset reclassified for December 31, 2022, amounted to 2.0% of the total assets at $1,488,258.

Recent Accounting Pronouncements

In June 2016, the FASB issued a new credit loss accounting standard ASU 2016-13. The new accounting standard introduces the current expected credit losses methodology for estimating allowances for credit losses which will be based on expected losses rather than incurred losses. We will be required to use a forward-looking expected credit loss methodology for accounts receivable, loans and other financial instruments. The ASU is effective for the fiscal years beginning after December 15, 2022. We adopted this ASU as of January 1, 2023, which includes interim periods within the reporting period. ASU 2016-13 was adopted by using a modified retrospective transition approach to align our credit loss methodology with the new standard. There were no effects of this standard on our financial position, results of operations or cash flows.

 

There were no other new accounting standards that had a material impact on the Company’s consolidated financial statements during the three and six-month period ended June 30, 2023. There were no other new accounting standards or pronouncements that were issued but not yet effective as of June 30, 2023 that the Company expects to have a material impact on its consolidated financial statements.

v3.23.2
INVENTORIES (Tables)
6 Months Ended
Jun. 30, 2023
INVENTORIES  
Schedule Of Inventories

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Resale

 

$20,507,017

 

 

$16,462,749

 

Recycle

 

 

38,251

 

 

 

46,697

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

20,545,268

 

 

 

16,509,446

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Resale

 

 

624,720

 

 

 

1,858,519

 

Recycle

 

 

348,321

 

 

 

387,820

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

973,041

 

 

 

2,246,339

 

 

 

 

 

 

 

 

 

 

 

 

$21,518,309

 

 

$18,755,785

 

v3.23.2
GOODWILL (Tables)
6 Months Ended
Jun. 30, 2023
GOODWILL  
Schedule Of Goodwill

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Opening balance

 

$3,621,453

 

 

$6,140,465

 

Reductions (1)

 

 

-

 

 

 

(2,519,012)

 

 

 

 

 

 

 

 

 

Goodwill

 

$3,621,453

 

 

$3,621,453

 

v3.23.2
PROPERTY AND EQUIPMENT (Tables)
6 Months Ended
Jun. 30, 2023
PROPERTY AND EQUIPMENT  
Schedule Of Property And Equipment

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Land

 

$1,640,219

 

 

$1,640,219

 

Building and improvements

 

 

4,030,125

 

 

 

2,798,975

 

Leasehold improvements

 

 

1,450,695

 

 

 

1,450,695

 

Machinery and equipment

 

 

1,149,891

 

 

 

1,078,595

 

Furniture and fixtures

 

 

603,944

 

 

 

603,944

 

Vehicles

 

 

22,859

 

 

 

22,859

 

 

 

 

8,897,733

 

 

 

7,595,287

 

Less: accumulated depreciation

 

 

(2,806,625)

 

 

(2,651,832)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

6,091,108

 

 

 

4,943,455

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Building and improvements

 

 

151,647

 

 

 

151,647

 

Machinery and equipment

 

 

1,074,409

 

 

 

1,082,026

 

Vehicles

 

 

98,610

 

 

 

98,610

 

Furniture and fixtures

 

 

145,631

 

 

 

145,950

 

 

 

 

1,470,297

 

 

 

1,478,233

 

Less: accumulated depreciation

 

 

(657,093)

 

 

(515,673)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

813,204

 

 

 

962,560

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Land

 

 

1,106,664

 

 

 

1,106,664

 

Building and improvements

 

 

2,502,216

 

 

 

2,502,216

 

Machinery and equipment

 

 

28,627

 

 

 

28,627

 

 

 

 

 

 

 

 

 

 

 

 

 

3,637,507

 

 

 

3,637,507

 

Less: accumulated depreciation

 

 

(187,371)

 

 

(149,720)

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

3,450,136

 

 

 

3,487,787

 

 

 

 

 

 

 

 

 

 

 

 

$10,354,448

 

 

$9,393,802

 

v3.23.2
INTANGIBLE ASSETS (Tables)
6 Months Ended
Jun. 30, 2023
INTANGIBLE ASSETS  
Schedule Of Intangible Assets

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Domain names

 

$41,352

 

 

$41,352

 

Point of sale system

 

 

330,000

 

 

 

330,000

 

 

 

 

371,352

 

 

 

371,352

 

Less: accumulated amortization

 

 

(358,252)

 

 

(335,502)

 

 

 

 

 

 

 

 

 

Subtotal

 

 

13,100

 

 

 

35,850

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Trademarks (1)

 

 

1,483,000

 

 

 

1,483,000

 

Customer Contracts (1)

 

 

1,873,000

 

 

 

1,873,000

 

Trademarks/Tradenames (2)

 

 

114,000

 

 

 

114,000

 

Customer Relationships (2)

 

 

345,000

 

 

 

345,000

 

Trademarks/Tradenames (3)

 

 

1,272,000

 

 

 

1,272,000

 

Customer Relationships (3)

 

 

1,464,000

 

 

 

1,464,000

 

 

 

 

6,551,000

 

 

 

6,551,000

 

Less: accumulated amortization

 

 

(1,920,854)

 

 

(1,593,305)

 

 

 

 

 

 

 

 

 

Subtotal

 

 

4,630,146

 

 

 

4,957,695

 

 

 

 

 

 

 

 

 

 

 

 

$4,643,246

 

 

$4,993,545

 

Schedule Of Estimated Amortization Expense

 

 

Consumer

 

 

Commercial

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

7,600

 

 

 

327,550

 

 

 

335,150

 

2024

 

 

5,500

 

 

 

655,100

 

 

 

660,600

 

2025

 

 

-

 

 

 

655,100

 

 

 

655,100

 

2026

 

 

-

 

 

 

655,100

 

 

 

655,100

 

2027

 

 

-

 

 

 

655,100

 

 

 

655,100

 

Thereafter

 

 

-

 

 

 

1,682,196

 

 

 

1,682,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$13,100

 

 

$4,630,146

 

 

$4,643,246

 

v3.23.2
ACCRUED EXPENSES (Tables)
6 Months Ended
Jun. 30, 2023
ACCRUED EXPENSES  
Schedule Of Accrued Expenses

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Consumer

 

 

 

 

 

 

Accrued interest

 

$10,942

 

 

$11,624

 

Payroll

 

 

194,745

 

 

 

146,817

 

Property taxes

 

 

132,700

 

 

 

115,222

 

Sales tax

 

 

67,960

 

 

 

153,039

 

Other administrative expenses

 

 

14,891

 

 

 

424

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

421,238

 

 

 

427,126

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Accrued interest

 

 

7,562

 

 

 

8,228

 

Payroll

 

 

354,072

 

 

 

336,226

 

Unvouchered payables - inventory/COGS

 

 

859,970

 

 

 

1,032,808

 

Other accrued expenses

 

 

22,261

 

 

 

7,392

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,243,865

 

 

 

1,384,654

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Accrued interest

 

 

7,148

 

 

 

7,543

 

Payroll

 

 

24,863

 

 

 

25,179

 

Professional fees

 

 

89,759

 

 

 

199,508

 

Property Tax

 

 

43,800

 

 

 

87,275

 

Federal & state Income tax

 

 

334,078

 

 

 

155,309

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

499,648

 

 

 

474,814

 

 

 

 

 

 

 

 

 

 

 

 

$2,164,751

 

 

$2,286,594

 

v3.23.2
SEGMENT INFORMATION (Tables)
6 Months Ended
Jun. 30, 2023
SEGMENT INFORMATION  
Schedule Of Segment Reporting

 

 

For The Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$39,641,434

 

 

$10,662,093

 

 

$50,303,527

 

 

$30,339,127

 

 

$12,300,591

 

 

$42,639,718

 

Cost of goods sold

 

 

35,546,792

 

 

 

3,994,688

 

 

 

39,541,480

 

 

 

26,150,543

 

 

 

5,011,175

 

 

 

31,161,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

4,094,642

 

 

 

6,667,405

 

 

 

10,762,047

 

 

 

4,188,584

 

 

 

7,289,416

 

 

 

11,478,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses (1)

 

 

2,472,973

 

 

 

5,889,581

 

 

 

8,362,554

 

 

 

2,252,909

 

 

 

4,947,824

 

 

 

7,200,733

 

Depreciation and amortization

 

 

79,408

 

 

 

256,766

 

 

 

336,174

 

 

 

101,434

 

 

 

178,082

 

 

 

279,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,552,381

 

 

 

6,146,347

 

 

 

8,698,728

 

 

 

2,354,343

 

 

 

5,125,906

 

 

 

7,480,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

1,542,261

 

 

 

521,058

 

 

 

2,063,319

 

 

 

1,834,241

 

 

 

2,163,510

 

 

 

3,997,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (1)

 

 

23,929

 

 

 

129,723

 

 

 

153,652

 

 

 

9,397

 

 

 

12,004

 

 

 

21,401

 

Interest expense

 

 

58,209

 

 

 

56,479

 

 

 

114,688

 

 

 

61,663

 

 

 

59,379

 

 

 

121,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,507,981

 

 

 

594,302

 

 

 

2,102,283

 

 

 

1,781,975

 

 

 

2,116,135

 

 

 

3,898,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

339,672

 

 

 

158,902

 

 

 

498,574

 

 

 

15,391

 

 

 

34,861

 

 

 

50,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$1,168,309

 

 

$435,400

 

 

$1,603,709

 

 

$1,766,584

 

 

$2,081,274

 

 

$3,847,858

 

 

 

For The Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

Consumer

 

 

Commercial

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$76,345,831

 

 

$22,346,736

 

 

$98,692,567

 

 

$66,121,999

 

 

$23,932,817

 

 

$90,054,816

 

Cost of goods sold

 

 

68,266,221

 

 

 

8,254,397

 

 

 

76,520,618

 

 

 

57,709,953

 

 

 

11,155,829

 

 

 

68,865,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

8,079,610

 

 

 

14,092,339

 

 

 

22,171,949

 

 

 

8,412,046

 

 

 

12,776,988

 

 

 

21,189,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses (1)

 

 

4,868,998

 

 

 

11,398,859

 

 

 

16,267,857

 

 

 

4,433,466

 

 

 

9,412,238

 

 

 

13,845,704

 

Depreciation and amortization

 

 

177,542

 

 

 

512,983

 

 

 

690,525

 

 

 

208,397

 

 

 

363,066

 

 

 

571,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,046,540

 

 

 

11,911,842

 

 

 

16,958,382

 

 

 

4,641,863

 

 

 

9,775,304

 

 

 

14,417,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,033,070

 

 

 

2,180,497

 

 

 

5,213,567

 

 

 

3,770,183

 

 

 

3,001,684

 

 

 

6,771,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (1)

 

 

47,463

 

 

 

316,968

 

 

 

364,431

 

 

 

24,014

 

 

 

24,027

 

 

 

48,041

 

Interest expense

 

 

117,827

 

 

 

113,925

 

 

 

231,752

 

 

 

122,904

 

 

 

121,377

 

 

 

244,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,962,706

 

 

 

2,383,540

 

 

 

5,346,246

 

 

 

3,671,293

 

 

 

2,904,334

 

 

 

6,575,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

657,513

 

 

 

558,707

 

 

 

1,216,220

 

 

 

28,568

 

 

 

51,976

 

 

 

80,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$2,305,193

 

 

$1,824,833

 

 

$4,130,026

 

 

$3,642,725

 

 

$2,852,358

 

 

$6,495,083

 

v3.23.2
REVENUE RECOGNITION (Tables)
6 Months Ended
Jun. 30, 2023
REVENUE RECOGNITION  
Schedule of disaggregation Of total revenue listed by sales category and segment

CONSOLIDATED

 

Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$36,645,641

 

 

$3,353,835

 

 

 

9.2%

 

$28,165,026

 

 

$3,719,954

 

 

 

13.2%

Recycled

 

 

2,995,793

 

 

 

740,807

 

 

 

24.7%

 

 

2,174,101

 

 

 

468,630

 

 

 

21.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

39,641,434

 

 

 

4,094,642

 

 

 

10.3%

 

 

30,339,127

 

 

 

4,188,584

 

 

 

13.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

7,566,236

 

 

 

5,051,337

 

 

 

66.8%

 

 

9,102,001

 

 

 

5,566,507

 

 

 

61.2%

Recycled

 

 

3,095,857

 

 

 

1,616,068

 

 

 

52.2%

 

 

3,198,590

 

 

 

1,722,909

 

 

 

53.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

10,662,093

 

 

 

6,667,405

 

 

 

62.5%

 

 

12,300,591

 

 

 

7,289,416

 

 

 

59.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,303,527

 

 

$10,762,047

 

 

 

21.4%

 

$42,639,718

 

 

$11,478,000

 

 

 

26.9%

CONSOLIDATED

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

 

Revenues

 

 

Gross Profit

 

 

Margin

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

$70,365,601

 

 

$6,658,767

 

 

 

9.5%

 

$61,842,159

 

 

$7,462,806

 

 

 

12.1%

Recycled

 

 

5,980,230

 

 

 

1,420,843

 

 

 

23.8%

 

 

4,279,840

 

 

 

949,240

 

 

 

22.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

76,345,831

 

 

 

8,079,610

 

 

 

10.6%

 

 

66,121,999

 

 

 

8,412,046

 

 

 

12.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resale

 

 

16,124,326

 

 

 

10,850,463

 

 

 

67.3%

 

 

18,681,858

 

 

 

10,140,775

 

 

 

54.3%

Recycled

 

 

6,222,410

 

 

 

3,241,876

 

 

 

52.1%

 

 

5,250,959

 

 

 

2,636,213

 

 

 

50.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

22,346,736

 

 

 

14,092,339

 

 

 

63.1%

 

 

23,932,817

 

 

 

12,776,988

 

 

 

53.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$98,692,567

 

 

$22,171,949

 

 

 

22.5%

 

$90,054,816

 

 

$21,189,034

 

 

 

23.5%
v3.23.2
LEASES (Tables)
6 Months Ended
Jun. 30, 2023
LEASES  
Schedule Of Future Annual Minimum Lease Payments

 

 

Operating

 

 

 

Leases

 

Consumer

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

271,657

 

2024

 

 

552,414

 

2025

 

 

434,274

 

2026

 

 

355,000

 

2027 and thereafter

 

 

50,114

 

 

 

 

 

 

Total minimum lease payments

 

 

1,663,459

 

Less imputed interest

 

 

(110,394)

 

 

 

 

 

Consumer Sub-Total

 

 

1,553,065

 

 

 

 

 

 

Commercial

 

 

 

 

2023 (excluding the six months ending June 30, 2023)

 

 

679,530

 

2024

 

 

1,396,129

 

2025

 

 

1,321,297

 

2026

 

 

474,326

 

2027 and thereafter

 

 

33,455

 

 

 

 

 

 

Total minimum lease payments

 

 

3,904,737

 

Less imputed interest

 

 

(235,751)

 

 

 

 

 

Commercial Sub-Total

 

 

3,668,986

 

 

 

 

 

 

Total

 

 

5,222,051

 

 

 

 

 

 

Current portion

 

 

1,744,419

 

 

 

 

 

 

 

 

$3,477,632

 

v3.23.2
BASIC AND DILUTED AVERAGE SHARES (Tables)
6 Months Ended
Jun. 30, 2023
BASIC AND DILUTED AVERAGE SHARES  
Schedule Of Reconciliation Of Basic And Diluted Weighted Average Common Shares

 

 

For the Three Months Ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Basic weighted average shares

 

 

26,916,648

 

 

 

26,924,631

 

Effect of potential dilutive securities

 

 

15,000

 

 

 

15,000

 

Diluted weighted average shares

 

 

26,931,648

 

 

 

26,939,631

 

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Basic weighted average shares

 

 

26,920,618

 

 

 

26,924,631

 

Effect of potential dilutive securities

 

 

15,000

 

 

 

15,000

 

Diluted weighted average shares

 

 

26,935,618

 

 

 

26,939,631

 

Schedule of repurchase of company shares

 

 

 

 

 

 

 

 

 

 

 

Shares available

 

 

 

Total Number of

 

 

Average Price 

 

 

 

 

 

to purchase under

 

Fiscal Period

 

Shares Purchased

 

 

Paid per Share

 

 

Total $ Purchase

 

 

the plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1 - 30, 2023

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000,000

 

May 1 - 31, 2023

 

 

17,029

 

 

$6.73

 

 

$114,621

 

 

 

982,971

 

June 1 - 30, 2023

 

 

10,392

 

 

$7.72

 

 

$80,199

 

 

 

972,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

27,421

 

 

$7.10

 

 

$194,820

 

 

 

972,579

 

v3.23.2
LONG TERM DEBT (Tables)
6 Months Ended
Jun. 30, 2023
LONG TERM DEBT  
Schedule Of Long-term Debt

 

 

Outstanding Balance

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

Current

 

 

 

 

 

2023

 

 

2022

 

 

Interest Rate

 

 

Maturity

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,616,114

 

 

$2,668,527

 

 

 

3.10%

 

November 15, 2026

 

Note payable, Truist Bank (2)

 

 

856,547

 

 

 

874,418

 

 

 

3.65%

 

July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

447,000

 

 

 

456,187

 

 

 

3.75%

 

September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,659,344

 

 

 

1,691,020

 

 

 

3.75%

 

July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Sub-Total

 

 

5,579,005

 

 

 

5,690,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

5,935,648

 

 

 

6,054,565

 

 

 

3.10%

 

November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

-

 

 

 

3.10%

 

November 15, 2024

 

Avail Transaction note (6)

 

 

1,166,667

 

 

 

1,500,000

 

 

 

0.00%

 

April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Sub-Total

 

 

7,102,315

 

 

 

7,554,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,675,844

 

 

 

2,732,688

 

 

 

3.25%

 

Novemeber 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

15,357,164

 

 

 

15,977,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,251,747

 

 

 

1,250,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$14,105,417

 

 

$14,726,703

 

 

 

 

 

 

 

 
Schedule of Future Payments of Notes Payable, Related Party

Note payable, Farmers State Bank

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$53,010

 

2024

 

 

108,743

 

2025

 

 

112,162

 

2026

 

 

2,342,199

 

 

 

 

 

 

Subtotal

 

$2,616,114

 

 

 

 

 

 

Note payable, Truist Bank

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$18,116

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

2027

 

 

42,081

 

Thereafter

 

 

680,054

 

 

 

 

 

 

Subtotal

 

$856,547

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$9,315

 

2024

 

 

19,209

 

2025

 

 

418,476

 

 

 

 

 

 

Subtotal

 

$447,000

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$31,934

 

2024

 

 

66,218

 

2025

 

 

75,213

 

2026

 

 

78,734

 

2027

 

 

80,711

 

Thereafter

 

 

1,326,534

 

 

 

 

 

 

Subtotal

 

$1,659,344

 

 

 

 

 

 

Note payable, Farmers Bank

Year Ending December 31,

Amount

2023 (excluding the six months ended June 30, 2023)

$120,274

2024

246,725

2025

254,483

2026

5,314,166

Subtotal

$5,935,648

Note payable, Avail Transaction

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$333,334

 

2024

 

 

666,667

 

2025

 

 

166,666

 

 

 

 

 

 

Subtotal

 

$1,166,667

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$56,825

 

2024

 

 

116,509

 

2025

 

 

2,502,510

 

 

 

 

 

 

Subtotal

 

 

2,675,844

 

 

 

 

 

 

 

 

$15,357,164

 

Schedule of maturities of long-term debt of Principal Payments

 

 

Scheduled

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2023 (excluding the six months ended June 30, 2023)

 

 

622,808

 

 

 

-

 

 

 

622,808

 

2024

 

 

1,261,413

 

 

 

-

 

 

 

1,261,413

 

2025

 

 

772,387

 

 

 

2,795,871

 

 

 

3,568,258

 

2026

 

 

464,893

 

 

 

7,310,412

 

 

 

7,775,305

 

2027

 

 

122,792

 

 

 

-

 

 

 

122,792

 

Thereafter

 

 

428,239

 

 

 

1,578,349

 

 

 

2,006,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$3,672,532

 

 

$11,684,632

 

 

$15,357,164

 

v3.23.2
ACCOUNTING POLICIES AND ESTIMATES (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Jun. 09, 2021
May 31, 2022
Dec. 31, 2022
Jun. 30, 2023
Dec. 31, 2021
ACCOUNTING POLICIES AND ESTIMATES          
Goodwill     $ 3,621,453 $ 3,621,453 $ 6,140,465
Basic earnings per share of common stock, par value     $ 0.01 $ 0.01  
Goodwill associated with avail transaction $ 3,491,285        
Additional cash payment   $ 216,988      
Total goodwill   $ 3,708,273      
Description of Reclassifications     The right-of-use assets from operating leases reclassified for December 31, 2022, amounted to 2.4% of the total assets at $1,683,060. The deferred tax asset reclassified for December 31, 2022, amounted to 2.0% of the total assets at $1,488,258    
Identified of intangibles not initially included fair value of Avail's net assets     $ 2,736,000    
Reduced Avail Transaction goodwill     $ 972,272    
v3.23.2
INVENTORIES (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Inventories $ 21,518,309 $ 18,755,785
Consumer [Member] | Resale    
Inventories 20,507,017 16,462,749
Consumer [Member]    
Inventories 20,545,268 16,509,446
Consumer [Member] | Recycled    
Inventories 38,251 46,697
Commercial [Member]    
Inventories 973,041 2,246,339
Commercial [Member] | Resale    
Inventories 624,720 1,858,519
Commercial [Member] | Recycles    
Inventories $ 348,321 $ 387,820
v3.23.2
GOODWILL (Details) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Dec. 31, 2022
GOODWILL    
Opening balance $ 3,621,453 $ 6,140,465
Reductions (1) 0 (2,519,012)
Goodwill $ 3,621,453 $ 3,621,453
v3.23.2
GOODWILL (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
May 31, 2022
Dec. 31, 2022
GOODWILL    
Reduction in goodwill   $ 2,519,012
Additional cash payment $ 216,988  
Identified of intangibles not initially included fair value of Avail's net assets   $ 2,736,000
v3.23.2
PROPERTY AND EQUIPMENT (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Property And Equipment, Net $ 10,354,448 $ 9,393,802
Corporate [Member]    
Property And Equipment, Net 3,450,136 3,487,787
Property And Equipment, Gross 3,637,507 3,637,507
Less: Accumulated Depreciation (187,371) (149,720)
Corporate [Member] | Buildings and Improvements    
Property And Equipment, Gross 2,502,216 2,502,216
Corporate [Member] | Machinery and Equipment    
Property And Equipment, Gross 28,627 28,627
Corporate [Member] | Land [Member]    
Property And Equipment, Gross 1,106,664 1,106,664
Consumer [Member]    
Property And Equipment, Net 6,091,108 4,943,455
Property And Equipment, Gross 8,897,733 7,595,287
Less: Accumulated Depreciation (2,806,625) (2,651,832)
Consumer [Member] | Buildings and Improvements    
Property And Equipment, Gross 4,030,125 2,798,975
Consumer [Member] | Leasehold Improvements    
Property And Equipment, Gross 1,450,695 1,450,695
Consumer [Member] | Machinery and Equipment    
Property And Equipment, Gross 1,149,891 1,078,595
Consumer [Member] | Furniture and Fixtures    
Property And Equipment, Gross 603,944 603,944
Consumer [Member] | Vehicles    
Property And Equipment, Gross 22,859 22,859
Consumer [Member] | Land [Member]    
Property And Equipment, Gross 1,640,219 1,640,219
Commercial [Member]    
Property And Equipment, Net 813,204 962,560
Property And Equipment, Gross 1,470,297 1,478,233
Less: Accumulated Depreciation (657,093) (515,673)
Commercial [Member] | Buildings and Improvements    
Property And Equipment, Gross 151,647 151,647
Commercial [Member] | Machinery and Equipment    
Property And Equipment, Gross 1,074,409 1,082,026
Commercial [Member] | Furniture and Fixtures    
Property And Equipment, Gross 145,631 145,950
Commercial [Member] | Vehicles    
Property And Equipment, Gross $ 98,610 $ 98,610
v3.23.2
PROPERTY AND EQUIPMENT (Details Narrative) - USD ($)
6 Months Ended
May 04, 2023
Jun. 30, 2023
Jun. 30, 2022
Purchase of property plant and equipment   $ 1,300,871 $ 203,929
Retail Building [Member]      
Purchase of property plant and equipment $ 1,231,150    
v3.23.2
INTANGIBLE ASSETS (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Total Intangibles $ 4,643,246 $ 4,993,545
Consumer [Member]    
Total Intangibles 13,100 35,850
Intangible Assets, Gross 371,352 371,352
Less: Accumulated Amortization 358,252 335,502
Consumer [Member] | Domain Names    
Intangible Assets, Gross 41,352 41,352
Consumer [Member] | Point of Sale System    
Intangible Assets, Gross 330,000 330,000
Commercial [Member]    
Total Intangibles 4,630,146 4,957,695
Intangible Assets, Gross 6,551,000 6,551,000
Less: Accumulated Amortization 1,920,854 1,593,305
Commercial [Member] | Trademarks    
Intangible Assets, Gross 1,483,000 1,483,000
Commercial [Member] | Trademarks/Tradename [Member]    
Intangible Assets, Gross 114,000 114,000
Commercial [Member] | Trademarks/Tradename #1 [Member]    
Intangible Assets, Gross 1,272,000 1,272,000
Commercial [Member] | Customer Contracts    
Intangible Assets, Gross 1,873,000 1,873,000
Commercial [Member] | Customer Relationships [Member]    
Intangible Assets, Gross 345,000 345,000
Commercial [Member] | Customer Relationships #1 [Member]    
Intangible Assets, Gross $ 1,464,000 $ 1,464,000
v3.23.2
INTANGIBLE ASSETS (Details 1) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
2023 (excluding the six months ending June 30, 2023) $ 335,150  
2024 660,600  
2025 655,100  
2026 655,100  
2027 655,100  
Thereafter 1,682,196  
Total 4,643,246 $ 4,993,545
Consumer [Member]    
2023 (excluding the six months ending June 30, 2023) 7,600  
2024 5,500  
2025 0  
2026 0  
2027 0  
Thereafter 0  
Total 13,100 35,850
Commercial [Member]    
2023 (excluding the six months ending June 30, 2023) 327,550  
2024 655,100  
2025 655,100  
2026 655,100  
2027 655,100  
Thereafter 1,682,196  
Total $ 4,630,146 $ 4,957,695
v3.23.2
ACCRUED EXPENSES (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Accrued Expenses $ 2,164,751 $ 2,286,594
Corporate [Member]    
Accrued Expenses 499,648 474,814
Accrued Interest 7,148 7,543
Payroll 24,863 25,179
Property Tax 43,800 87,275
Professional Fees 89,759 199,508
Federal & State Income Tax 334,078 155,309
Consumer [Member]    
Accrued Expenses 421,238 427,126
Accrued Interest 10,942 11,624
Payroll 194,745 146,817
Property Tax 132,700 115,222
Sales Tax 67,960 153,039
Other Administrative Expense 14,891 424
Commercial [Member]    
Accrued Expenses 1,243,865 1,384,654
Accrued Interest 7,562 8,228
Payroll 354,072 336,226
Unvouchered Payables - Inventory/COGS 859,970 1,032,808
Other Accrued Expenses $ 22,261 $ 7,392
v3.23.2
SEGMENT INFORMATION (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Sales $ 50,303,527 $ 42,639,718 $ 98,692,567 $ 90,054,816
Cost of goods sold 39,541,480 31,161,718 76,520,618 68,865,782
Gross margin 10,762,047 11,478,000 22,171,949 21,189,034
Gross profit 10,762,047 11,478,000 22,171,949 21,189,034
Selling, general and administrative expenses 8,362,554 7,200,733 16,267,857 13,845,704
Depreciation and amortization 336,174 279,516 690,525 571,463
Total operating expenses 8,698,728 7,480,249 16,958,382 14,417,167
Total operating expenses 8,698,728 7,480,249 16,958,382 14,417,167
Operating income 2,063,319 3,997,751 5,213,567 6,771,867
Operating income 2,063,319 3,997,751 5,213,567 6,771,867
Interest expense 114,688 121,042 231,752 244,281
Other income (expense) 153,652 21,401 364,431 48,041
Income before income taxes 2,102,283 3,898,110 5,346,246 6,575,627
Income before income taxes 2,102,283 3,898,110 5,346,246 6,575,627
Income tax expense 498,574 50,252 1,216,220 80,544
Net income 1,603,709 3,847,858 4,130,026 6,495,083
Net income 1,603,709 3,847,858 4,130,026 6,495,083
Consumer [Member]        
Sales 39,641,434 30,339,127 76,345,831 66,121,999
Cost of goods sold 35,546,792 26,150,543 68,266,221 57,709,953
Gross margin 4,094,642 4,188,584 8,079,610 8,412,046
Gross profit 4,094,642 4,188,584 8,079,610 8,412,046
Selling, general and administrative expenses 2,472,973 2,252,909 4,868,998 4,433,466
Depreciation and amortization 79,408 101,434 177,542 208,397
Total operating expenses 2,552,381 2,354,343 5,046,540 4,641,863
Total operating expenses 2,552,381 2,354,343 5,046,540 4,641,863
Operating income 1,542,261 1,834,241 3,033,070 3,770,183
Operating income 1,542,261 1,834,241 3,033,070 3,770,183
Interest expense 58,209 61,663 117,827 122,904
Other income (expense) 23,929 9,397 47,463 24,014
Income before income taxes 1,507,981 1,781,975 2,962,706 3,671,293
Income before income taxes 1,507,981 1,781,975 2,962,706 3,671,293
Income tax expense 339,672 15,391 657,513 28,568
Net income 1,168,309 1,766,584 2,305,193 3,642,725
Net income 1,168,309 1,766,584 2,305,193 3,642,725
Commercial [Member]        
Sales 10,662,093 12,300,591 22,346,736 23,932,817
Cost of goods sold 3,994,688 5,011,175 8,254,397 11,155,829
Gross margin 6,667,405 7,289,416 14,092,339 12,776,988
Gross profit 6,667,405 7,289,416 14,092,339 12,776,988
Selling, general and administrative expenses 5,889,581 4,947,824 11,398,859 9,412,238
Depreciation and amortization 256,766 178,082 512,983 363,066
Total operating expenses 6,146,347 5,125,906 11,911,842 9,775,304
Total operating expenses 6,146,347 5,125,906 11,911,842 9,775,304
Operating income 521,058 2,163,510 2,180,497 3,001,684
Operating income 521,058 2,163,510 2,180,497 3,001,684
Interest expense 56,479 59,379 113,925 121,377
Other income (expense) 129,723 12,004 316,968 24,027
Income before income taxes 594,302 2,116,135 2,383,540 2,904,334
Income before income taxes 594,302 2,116,135 2,383,540 2,904,334
Income tax expense 158,902 34,861 558,707 51,976
Net income 435,400 2,081,274 1,824,833 2,852,358
Net income $ 435,400 $ 2,081,274 $ 1,824,833 $ 2,852,358
v3.23.2
REVENUE RECOGNITION (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Revenues $ 50,303,527 $ 42,639,718 $ 98,692,567 $ 90,054,816
Gross Profit 10,762,047 11,478,000 22,171,949 21,189,034
Gross margin $ 10,762,047 $ 11,478,000 $ 22,171,949 $ 21,189,034
Margin 21.40% 26.90% 22.50% 23.50%
Consumer [Member] | Resale        
Revenues $ 36,645,641 $ 28,165,026 $ 70,365,601 $ 61,842,159
Gross Profit 3,353,835 3,719,954 6,658,767 7,462,806
Gross margin $ 3,353,835 $ 3,719,954 $ 6,658,767 $ 7,462,806
Margin 9.20% 13.20% 9.50% 12.10%
Consumer [Member]        
Revenues $ 39,641,434 $ 30,339,127 $ 76,345,831 $ 66,121,999
Gross Profit 4,094,642 4,188,584 8,079,610 8,412,046
Gross margin $ 4,094,642 $ 4,188,584 $ 8,079,610 $ 8,412,046
Margin 10.30% 13.80% 10.60% 12.70%
Consumer [Member] | Recycled        
Revenues $ 2,995,793 $ 2,174,101 $ 5,980,230 $ 4,279,840
Gross Profit 740,807 468,630 1,420,843 949,240
Gross margin $ 740,807 $ 468,630 $ 1,420,843 $ 949,240
Margin 24.70% 21.60% 23.80% 22.20%
Commercial [Member]        
Revenues $ 10,662,093 $ 12,300,591 $ 22,346,736 $ 23,932,817
Gross Profit 6,667,405 7,289,416 14,092,339 12,776,988
Gross margin $ 6,667,405 $ 7,289,416 $ 14,092,339 $ 12,776,988
Margin 62.50% 59.30% 63.10% 53.40%
Commercial [Member] | Resale        
Revenues $ 7,566,236 $ 9,102,001 $ 16,124,326 $ 18,681,858
Gross Profit 5,051,337 5,566,507 10,850,463 10,140,775
Gross margin $ 5,051,337 $ 5,566,507 $ 10,850,463 $ 10,140,775
Margin 66.80% 61.20% 67.30% 54.30%
Commercial [Member] | Recycled        
Revenues $ 3,095,857 $ 3,198,590 $ 6,222,410 $ 5,250,959
Gross Profit 1,616,068 1,722,909 3,241,876 2,636,213
Gross margin $ 1,616,068 $ 1,722,909 $ 3,241,876 $ 2,636,213
Margin 52.20% 53.90% 52.10% 50.20%
v3.23.2
REVENUE RECOGNITION (Details Narrative) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Return Allowance $ 28,000  
Deferred Tax Assets gross 612,832 $ 1,488,258
Offsetting valuation allowance 0 0
Commercial [Member]    
Return Allowance $ 186,288 $ 51,734
v3.23.2
LEASES (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Total $ 5,222,051  
Less Current Portion 1,744,419 $ 1,686,997
Long Term Operating Lease Liability 3,477,632  
Consumer [Member]    
2023 (excluding the six months ending June 30, 2023) 271,657  
2024 552,414  
2025 434,274  
2026 355,000  
2027 and thereafter 50,114  
Total Minimum Lease Payments 1,663,459  
Less Imputed Interest (110,394)  
Consumer Sub-Total 1,553,065  
Commercial [Member]    
2023 (excluding the six months ending June 30, 2023) 679,530  
2024 1,396,129  
2025 1,321,297  
2026 474,326  
2027 and thereafter 33,455  
Total Minimum Lease Payments 3,904,737  
Less Imputed Interest (235,751)  
Consumer Sub-Total $ 3,668,986  
v3.23.2
LEASES (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
LEASES        
Lease cost $ 705,365 $ 659,860 $ 1,361,885 $ 1,282,723
Cash paid $ 706,372 $ 650,606 $ 1,362,892 $ 1,266,703
Weighted average discount rate 4.40%   4.40%  
Weighted average remaining lease term     2 years 9 months 18 days  
v3.23.2
BASIC AND DILUTED AVERAGE SHARES (Details) - shares
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
BASIC AND DILUTED AVERAGE SHARES        
Basic weighted average shares 26,916,648 26,924,631 26,920,618 26,924,631
Effect of potential dilutive securities 15,000 15,000 15,000 15,000
Diluted weighted average shares 26,931,648 26,939,631 26,935,618 26,939,631
v3.23.2
BASIC AND DILUTED AVERAGE SHARES (Details 1)
6 Months Ended
Jun. 30, 2023
USD ($)
$ / shares
shares
Total number of shares purchased 27,421
Average price paid per share | $ / shares $ 7.10
Total purchase price | $ $ 194,820
Share available to purchase under plan 972,579
April 1 - 30, 2023  
Average price paid per share | $ / shares $ 0
Total purchase price | $ $ 0
Share available to purchase under plan 1,000,000
May 1 - 31, 2023  
Total number of shares purchased 17,029
Average price paid per share | $ / shares $ 6.73
Total purchase price | $ $ 114,621
Share available to purchase under plan 982,971
June 1 - 30, 2023  
Total number of shares purchased 10,392
Average price paid per share | $ / shares $ 7.72
Total purchase price | $ $ 80,199
Share available to purchase under plan 972,579
v3.23.2
BASIC AND DILUTED AVERAGE SHARES (Details Narrative) - $ / shares
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Mar. 14, 2023
Effect Of Potential Dilutive Securities 15,000 15,000 15,000 15,000  
Board of Directors [Member]          
Shares per-shares price         $ 9
Shares purcharse         1,000,000
v3.23.2
LONG TERM DEBT (Details) - USD ($)
6 Months Ended
Jun. 30, 2023
Dec. 31, 2022
Subtotal $ 15,357,164  
Avail Transaction Note    
Note payable, related party $ 1,166,667 $ 1,500,000
Interest rate 0.00%  
Maturity Apr. 01, 2025  
Revolving Line Of Credit    
Subtotal $ 0 0
Interest rate 3.10%  
Maturity Nov. 15, 2024  
Corporate [Member]    
Subtotal $ 15,357,164 15,977,405
Corporate [Member] | Current Portion [Member]    
Subtotal 1,251,747 1,250,702
Corporate [Member] | Note payable, Texas Bank & Trust Bank    
Subtotal $ 2,675,844 2,732,688
Interest rate 3.25%  
Maturity Nov. 04, 2025  
Corporate Net [Member]    
Subtotal $ 14,105,417 14,726,703
Consumer [Member]    
Subtotal 5,579,005 5,690,152
Consumer [Member] | Note Payable Farmers State Bank    
Subtotal $ 2,616,114 2,668,527
Interest rate 3.10%  
Maturity Nov. 15, 2026  
Consumer [Member] | Note Payable Truist Bank    
Subtotal $ 856,547 874,418
Interest rate 3.65%  
Maturity Jul. 09, 2030  
Consumer [Member] | Note Payable Texas Bank And Trust    
Subtotal $ 447,000 456,187
Interest rate 3.75%  
Maturity Sep. 14, 2025  
Consumer [Member] | Note Payable Texas Bank And Trust 1    
Note payable, related party $ 1,659,344 1,691,020
Interest rate 3.75%  
Maturity Jul. 30, 2031  
Commercial [Member]    
Subtotal $ 7,102,315 7,554,565
Commercial [Member] | Note Payable Farmers State Bank    
Subtotal $ 5,935,648 $ 6,054,565
Interest rate 3.10%  
Maturity Nov. 15, 2026  
v3.23.2
LONG TERM DEBT (Details 1)
Jun. 30, 2023
USD ($)
Subtotal $ 15,357,164
2023 622,808
2024 1,261,413
2025 3,568,258
2026 7,775,305
2027 122,792
Thereafter 2,006,588
Texas Bank and Trust  
Subtotal 1,659,344
2023 31,934
2024 66,218
2025 75,213
2026 78,734
2027 80,711
Thereafter 1,326,534
Note Payable Avail Transaction Member  
Subtotal 1,166,667
2023 333,334
2024 666,667
2025 166,666
Envela  
Subtotal 2,675,844
2023 56,825
2024 116,509
2025 2,502,510
CONSUMER SEGMENT [Member] | Note Payable Farmers State Bank  
Subtotal 2,616,114
2023 53,010
2024 108,743
2025 112,162
2026 2,342,199
CONSUMER SEGMENT [Member] | Note Payable Truist Bank  
Subtotal 856,547
2023 18,116
2024 37,342
2025 38,748
2026 40,206
2027 42,081
Thereafter 680,054
CONSUMER SEGMENT [Member] | Note Payable Texas Bank And Trust  
Subtotal 447,000
2023 9,315
2024 19,209
2025 418,476
COMMERCIAL SEGMENT [Member] | Note Payable Farmers State Bank  
Subtotal 5,935,648
2023 120,274
2024 246,725
2025 254,483
2026 $ 5,314,166
v3.23.2
LONG TERM DEBT (Details 2)
Jun. 30, 2023
USD ($)
2023 $ 622,808
2024 1,261,413
2025 3,568,258
2026 7,775,305
2027 122,792
Thereafter 2,006,588
Subtotal 15,357,164
Scheduled Principal payment  
2023 622,808
2024 1,261,413
2025 772,387
2026 464,893
2027 122,792
Thereafter 428,239
Subtotal 3,672,532
Loan Maturities  
2023 0
2024 0
2025 2,795,871
2026 7,310,412
2027 0
Thereafter 1,578,349
Subtotal $ 11,684,632
v3.23.2
LONG TERM DEBT (Details Narrative) - USD ($)
1 Months Ended
Nov. 04, 2020
Sep. 14, 2020
Jul. 09, 2020
Nov. 23, 2021
Oct. 29, 2021
Jul. 30, 2021
Note Payable Farmers State Bank            
Annual interest rate       3.10%    
Monthly interest payments       $ 35,292    
Loan period       5 years    
Amortized period       20 years    
Accounts payable - related party balance       $ 6,309,962    
Line of credit       $ 3,500,000    
Line of credit interest rate       3.10%    
Outstanding balance       $ 0    
Note Payable Farmers State Bank 1 [Member]            
Annual interest rate       3.10%    
Monthly interest payments       $ 15,555    
Loan period       5 years    
Amortized period       20 years    
Accounts payable - related party balance       $ 2,781,087    
NWH Holdings LLC [Member]            
Purchase partly financed   $ 496,000        
Annual interest rate   3.75%        
Monthly interest payments   $ 2,941        
Loan period   5 years        
Amortized period   20 years        
Purchase new retail building   $ 620,000        
Gaylord Holdings [Member]            
Purchase partly financed           $ 1,772,000,000,000
Annual interest rate           3.75%
Monthly interest payments           $ 10,509
Amortized period           20 years
Purchase new retail building           $ 2,215,500
Gateway Holdings [Member]            
Purchase partly financed $ 29,600          
Annual interest rate 3.25%          
Monthly interest payments $ 16,792          
Loan period 5 years          
Amortized period 20 years          
Purchase corporate office building $ 3,521          
DGSE [Member]            
Purchase partly financed     $ 956,000      
Annual interest rate     3.65%      
Monthly interest payments     $ 5,645      
Loan period     10 years      
Amortized period     20 years      
Purchase new retail building     $ 1,195      
ECHG [Member]            
Purchased assets and liabilities         $ 450,000  
Asset purchase agreement description         The purchase was facilitated by an initial payment of $2.5 million at closing, and the remaining $2.0 million to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. The Installment note payable for the Avail Transaction imputed at 3.1%  

Envela (AMEX:ELA)
과거 데이터 주식 차트
부터 11월(11) 2024 으로 12월(12) 2024 Envela 차트를 더 보려면 여기를 클릭.
Envela (AMEX:ELA)
과거 데이터 주식 차트
부터 12월(12) 2023 으로 12월(12) 2024 Envela 차트를 더 보려면 여기를 클릭.