Quarterly report pursuant to Section 13 or 15(d)

Non-GAAP Accounting and GAAP Reconciliation - Net Income and EBITDA

v3.20.4
Non-GAAP Accounting and GAAP Reconciliation - Net Income and EBITDA
9 Months Ended
Oct. 31, 2020
Non-GAAP Accounting and GAAP Reconciliation - Net Income and EBITDA  
Note 11. Non-GAAP Accounting and GAAP Reconciliation - Net Income and EBITDA

The Company reports all financial information required in accordance with generally accepted accounting principles (GAAP). The Company believes, however, that evaluating its ongoing operating results will be enhanced if it also discloses certain non-GAAP information because it is useful to understand OBITX’s performance that many investors believe may obscure OBITX’s ongoing operational results.

 

For example, OBITX uses non-GAAP net income (Adjusted Net Income), which excludes stock-based compensation, amortization of acquired intangible assets, impairment of intangible assets, costs from acquisitions, restructurings and other infrequently occurring items, non-cash deferred tax provision and litigation and related settlement costs. OBITX uses EBITDA and Adjusted Net Income, which adjusts net income (loss) for amortization of intangible assets, impairment of intangible assets, stock-based compensation, costs related to acquisitions, restructuring and other infrequently occurring items, settlement of litigation, gains or losses on dispositions, pro forma adjustments to exclude lines of business that have been acquired during the periods presented, current cash tax provision, depreciation, and interest expense (income), net.

 

The company believes that excluding certain costs from Adjusted Net Income and EBITDA provides a meaningful indication to investors of the expected on-going operating performance of the company. Whenever OBITX uses such historical non-GAAP financial measures, it provides a reconciliation of historical non-GAAP financial measures to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measure.

 

The following tables reflect the non-GAAP Consolidated Statements of Operations for the three and nine months ended October 31, 2020 and 2019, respectively.

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

 October 31,

 

 

 October 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from services

 

$

701,709

 

 

$

-

 

 

$

2,629,325

 

 

$

-

 

Total cost of sales

 

 

447,672

 

 

 

-

 

 

 

447,672

 

 

 

-

 

Gross income

 

$

254,037

 

 

$

-

 

 

$

2,181,653

 

 

$

-

 

Selling, general, and administrative

 

 

520

 

 

 

460

 

 

 

(3,290

)

 

 

1,847

 

Professional fees

 

 

25,135

 

 

 

-

 

 

 

64,723

 

 

 

5,257

 

Rent

 

 

1,176

 

 

 

3,007

 

 

 

1,960

 

 

 

3,421

 

Consultant fees

 

 

45,360

 

 

 

42,000

 

 

 

79,360

 

 

 

126,000

 

Total operating expenses

 

 

72,191

 

 

 

45,467

 

 

 

142,753

 

 

 

136,525

 

Net loss from operations

 

 

181,846

 

 

 

(45,467

)

 

 

2,038,900

 

 

 

(136,525

)

Other income (expense)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on use of cryptocurrency assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net (loss) before discontinued operations

 

$

181,846

 

 

$

(45,467

)

 

$

2,038,900

 

 

$

(136,525

)

Income (expense) from discontinued operations

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Net (loss)

 

$

181,846

 

 

$

(45,467

)

 

$

2,038,900

 

 

$

(136,525

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) per share from continuing operations

 

$

0.03

 

 

$

(0.00

)

 

$

0.30

 

 

$

(0.02

)

Income (Loss) per share - discontinued

 

$

(0.00

)

 

$

(0.00

)

 

$

(0.00

)

 

$

(0.02

)

Weighted average shares outstanding - basic

 

 

5,863,644

 

 

$

10,460,000

 

 

 

6,889,892

 

 

$

8,811,648

 

  

The following table is a reconciliation of the EBITDA and Adjusted Net Income (non-GAAP measures) to the Net Income with the GAAP Consolidated Statements of Operation for the three and nine months ended October 31, 2020 and 2019, respectively.

 

Adjusted Net Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

 October 31,

 

 

 October 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(139,569

)

 

$

(40,769

)

 

$

(49,406,676

)

 

$

(144,432

)

Interest

 

 

2,605

 

 

 

-

 

 

 

21,458

 

 

 

21,102

 

Depreciation and amortization

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

EBITDA

 

$

(136,964

)

 

$

(40,769

)

 

$

(49,385,218

)

 

$

(123,330

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

49,204,508

 

 

 

-

 

Cryptocurrency gains (IFRS guidelines)

 

 

164,503

 

 

 

-

 

 

 

164,503

 

 

 

-

 

Gains not in ordinary course of business

 

 

-

 

 

 

-

 

 

 

1,900,000

 

 

 

-

 

Adjustments for settlement reserves

 

 

154,307

 

 

 

-

 

 

 

154,307

 

 

 

-

 

Adjustment for discontinued operations

 

 

-

 

 

 

(4,698

)

 

 

800

 

 

 

(13,195

)

Adjusted net income

 

$

181,846

 

 

$

(45,467

)

 

$

2,038,900

 

 

$

(136,525

)