SACRAMENTO, Calif., Sept. 18, 2019 — S&W Seed Company (Nasdaq: SANW) today announced financial results for fiscal year ended June 30, 2019.
“During fiscal 2019, we successfully executed key steps in our plan to transform S&W into a leading multi-crop, middle-market agricultural company with global reach,” commented Mark Wong, President & CEO of S&W Seed Company. “These steps included:
- The acquisition of a market-leading sorghum germplasm portfolio, as well as production and distribution platform, from Chromatin;
- Completion of an alfalfa licensing agreement with Pioneer Hi-Bred International, a subsidiary of Corteva Agriscience, which reduced our dependence on alfalfa sales to Pioneer and improved our financial position;
- Expanded our U.S. distribution capabilities by investing in the farmer-dealer network we acquired from Chromatin and turning the network into a multi-crop platform;
- Restructured our organization to help us better realize sales synergies; and
- Advanced next generation trait technologies that could enable higher-margin products in sorghum and alfalfa.
“We believe the foundation we built in fiscal 2019 leaves us well-positioned to drive revenue growth in our core business in fiscal 2020. We expect that the financial and strategic flexibility we gained from the Pioneer transaction will allow us to explore acquisition opportunities that more fully leverage our production and distribution capabilities in the United States, Australia and other key global markets. We have already delivered on one opportunity in fiscal 2020 through our licensing of an elite wheat germplasm portfolio from Corteva Agriscience in Australia. That transaction illustrates our approach, as a modest upfront investment will expand our product portfolio in Australia to four crops: sorghum, alfalfa, sunflower and wheat. In addition, the wheat germplasm transaction presents our field-based sales teams with more opportunities to visit key customers, and further build brand awareness and loyalty in a key seed market.”
Mr. Wong concluded, “The strategic steps implemented to transform S&W to a more diversified multi-crop, middle-market agricultural company, is expected to drive core revenue growth in fiscal 2020. We remain focused on leveraging our revised sales structure, developing value-added trait technologies, pursuing accretive acquisitions and continuing integration of our profit improvement plans with a goal to drive value for shareholders in the years to come.”
Financial Results
(Note to readers: As S&W adopted the requirements of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (ASC 606) as of July 1, 2018, using the modified retrospective method, there is a lack of comparability of current financial results to prior fiscal periods.)
Years Ended June 30, |
|||||
2019 |
2018 |
||||
ASC 606 |
ASC 605 |
ASC 605 |
|||
Distribution and production agreements – Pioneer |
$ 37,605,215 |
$ 35,767,823 |
$ 39,522,568 |
||
Other product sales |
37,647,297 |
37,647,297 |
24,152,667 |
||
Licensing |
34,215,433 |
34,215,433 |
– |
||
Services |
254,566 |
254,566 |
410,275 |
||
$ 109,722,511 |
$ 107,885,119 |
$ 64,085,510 |
For the fiscal year ended June 30, 2019, S&W reported revenue of $109.7 million, compared to revenue of $64.1 million in fiscal 2018. The increase in revenue is primarily related to $34.2 million in licensing revenue from Pioneer and a $12.4 million revenue contribution from sales of sorghum acquired in the October 2018 Chromatin transaction.
As announced in May 2019, S&W entered into a termination agreement and an alfalfa license agreement with Pioneer Hi-Bred International, a subsidiary of Corteva Agriscience, to replace its prior alfalfa distribution agreement with Pioneer. Under the new agreement, Pioneer paid $45 million to S&W in May 2019, and S&W expects to receive an aggregate of $25 million in quarterly payments from Pioneer between September 2019 and February 2021. Approximately $34.2 million of the foregoing amounts were included as licensing revenue for fiscal 2019 and approximately $34 million will be recognized as revenue through February 2021 as alfalfa seed is delivered to Pioneer.
Core Revenue (excluding revenue attributable to Pioneer) for fiscal 2019 was $37.9 million, compared to Core Revenue for fiscal 2018 of $24.6 million, representing an increase of 54%. Due to the revised agreement with Pioneer in May 2019, S&W provides Core Revenue as a metric to track performance of the business on a go forward basis.
Gross margins during fiscal 2019 were 37.1% compared to gross margins of 23.0% in fiscal 2018.
In fiscal 2019, adjusted operating expenses, excluding transaction costs, restructuring and other related expenses (see Table A1) were $26.4 million, compared to $17.7 million in fiscal 2018. The increase in adjusted operating expenses for fiscal 2019 can be attributed to approximately $4.8 million of additional expenses from the newly acquired sorghum operations of Chromatin, $2.9 million of additional investments in S&W’s sales and marketing and product development functions, and $1.2 million of bad debt expense associated with a reserve for Sudan receivables.
GAAP net loss for fiscal 2019 was $(9.3) million, or $(0.31) per basic and diluted share, compared to GAAP net loss of $(4.7) million, or $(0.21) per basic and diluted share, in fiscal 2018.
Adjusted non-GAAP net income (see Table A1) for fiscal 2019 was $11.7 million, or $0.39 per basic and diluted share, which excluded various items including transaction costs, restructuring charges, goodwill and intangible asset impairment charges, change in estimated value of assets held for sale, changes in anticipated loss on sub-lease land and interest expense – amortization of debt discount. Adjusted non-GAAP net loss (see Table A1) for fiscal 2018, excluding various items (transaction costs, change in derivative warrant liabilities, and interest expense – amortization of debt discount), was $(4.9) million, or $(0.22) per basic and diluted share.
Adjusted EBITDA (see Table B) for fiscal 2019 was $19.2 million, compared to adjusted EBITDA of $1.3 million in fiscal 2018.
Outlook
S&W expects Core Revenue (excluding revenue attributable to Pioneer) for fiscal 2020 to be within a range of $41 to $44 million, representing an expected increase of 9% to 16% compared to fiscal 2019 Core Revenue of $37.9 million.
Including contributions from Pioneer, S&W expects total revenue for fiscal 2020 to be within a range of $64 to $67 million.
Conference Call
S&W Seed Company has scheduled a conference call for today, Wednesday, September 18, 2019, at 11:00 am ET (8:00 am PT) to review these results. Interested parties can access the conference call by dialing (844) 861-5498 or (412) 317-6580 or can listen via a live Internet webcast, which is available in the Investor Relations section of the Company’s website at http://www.swseedco.com/investors. A teleconference replay of the call will be available for three days at (877) 344-7529 or (412) 317-0088, confirmation # 10134858. A webcast replay will be available in the Investor Relations section of the Company’s website at http://www.swseedco.com/investors for 30 days.
Non-GAAP Financial Measures
In addition to financial results reported in accordance with accounting principles generally accepted in the United States of America (“GAAP”), the Company has provided the following non-GAAP financial measures in this release and the accompanying tables: adjusted EBITDA; adjusted non-GAAP net income (loss); and adjusted earnings (loss) per share. S&W uses these non-GAAP financial measures internally to facilitate period-to-period comparisons and analysis of its operating performance and liquidity, and believes they are useful to investors as a supplement to GAAP measures in analyzing, trending and benchmarking the performance and value of our business. However, these measures are not intended to be a substitute for those reported in accordance with GAAP. These measures may be different from non-GAAP financial measures used by other companies, even when similar terms are used to identify such measures.
For reconciliations of historical non-GAAP financial measures to the most comparable financial measures under GAAP, see Tables A and B accompanying this release.
In order to calculate these non-GAAP financial measures, we make targeted adjustments to certain GAAP financial line items found on its Consolidated Statement of Operations, backing out non-recurring or unique items or items that we believe otherwise distort the underlying results and trends of the ongoing business. We have excluded the following items from one or more of our non-GAAP financial measures for the periods presented:
Selling, general and administrative expenses; operating expenses. We exclude a portion of SG&A expense and operating expenses related to transaction expenses related to acquisitions and financings. Acquisition-related expenses include transaction fees, due diligence costs and other direct costs associated with our acquisitions. These amounts are unrelated to our core performance during any particular period and are impacted by the timing of the acquisition. We exclude acquisition-related expenses from our SG&A expense and total operating expenses to provide investors a method to compare our operating results to prior periods and to peer companies, as such amounts can vary significantly based on the frequency of acquisitions and the magnitude of acquisition expenses.
We also exclude a portion of SG&A expense and operating expenses related to non-recurring employee separation costs associated with our restructuring initiatives. The expenses are non-recurring in nature and are therefore excluded from SG&A expense and total operating expenses to provide investors a method to compare our operating results in prior periods and to peer companies.
Goodwill impairment charges. The Goodwill impairment charge relates to the full impairment of our goodwill and was a result of the termination of the distribution agreement with Pioneer. This amount was a non-cash charge and is unrelated to our core performance during any particular period. We believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
Intangible asset impairment charges. The intangible asset impairment charge was a result of the termination of the distribution agreement with Pioneer. This amount was a non-cash charge and is unrelated to our core performance during any particular period. We believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
Change in estimated value of assets held for sale. The change in estimated value of assets held for sale represents our estimated change in the value of certain properties held for sale. These amounts are non-cash losses, and are unrelated to our core performance during any particular period. We believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
Changes in derivative warrant liabilities. Change in derivative warrant liabilities are related to the change in fair value of the warrants issued in conjunction with our Convertible Debentures issued in March 2014. These amounts are non-cash gains and/or losses, and are unrelated to our core performance during any particular period. We believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
Reduction of anticipated loss on sub-lease land. The reduction of anticipated loss on sub-lease land represents a change in estimate of the reserve for the difference between our lease-obligations and our expected sub-lease income on certain land. We exclude this amount as it is a non-recurring income / charge and is unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude this amount in order to better understand our business performance and allow investors to compare our results with peer companies.
Interest expense – amortization of debt discount. Amortization of debt discount and debt issuance costs are primarily related to our working capital lines of credit and term loans. These amounts are non-cash charges and are unrelated to our core performance during any particular period. We believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
Non-GAAP Tax Rate. The estimated non-GAAP effective tax rate adjusts the tax effect to quantify the tax consequences of the excluded non-GAAP items.
Descriptions of the non-GAAP financial measures included in this release and the accompanying tables are as follows:
Adjusted net income (loss) and non-GAAP earnings (loss) per share. We define non-GAAP net income (loss) as net income (loss) less non-recurring transaction charges, goodwill impairment charges, intangible asset impairment charges, change in derivative warrant liabilities, change in estimated value of assets held for sale, reduction of anticipated loss on sub-lease land and interest expense – amortization of debt discount. However, in order to provide a complete picture of our recurring core business operating results, we also exclude from non-GAAP net income (loss) the tax effects of these adjustments. We used an effective tax rate that we believe would be applied had our income approximated the non-GAAP net income (loss) for the presented periods. We caution investors that the tax effects of these adjustments are based on management’s estimates. We believe that these non-GAAP financial measures provide useful supplemental information for evaluating our operating performance.
Adjusted EBITDA is a non-GAAP financial measure that we define as GAAP net income (loss), adjusted to exclude non-recurring transaction costs, restructuring charges, depreciation and amortization, non-cash stock-based compensation, goodwill impairment charges, intangible asset impairment charges, foreign currency (gain) loss, change in derivative warrant liabilities, change in estimated value of assets held for sale, reduction of anticipated loss on sub-lease land, interest expense – amortization of debt discount, interest expense, and provision (benefit) for income taxes. We believe that the use of adjusted EBITDA is useful to investors and other users of the Company’s financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. We use adjusted EBITDA in conjunction with traditional GAAP operating performance measures as part of our overall assessment of our performance, for planning purposes, including the preparation of our annual operating budget, to evaluate the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance. Management does not place undue reliance on adjusted EBITDA as its only measure of operating performance. Adjusted EBITDA should not be considered as a substitute for other measures of financial performance reported in accordance with GAAP.
About S&W Seed Company
Founded in 1980, S&W Seed Company is a global agricultural company headquartered in Sacramento, California. S&W’s vision is to be the world’s preferred proprietary seed Company which supplies a range of forage and specialty crop products that supports the growing global demand for animal proteins and healthier consumer diets. S&W is a global leader in alfalfa seed and sorghum hybrid, with significant research and development, production and distribution capabilities. S&W also provides hybrid sunflower and wheat and is utilizing its research and breeding expertise to develop and produce stevia, the all-natural, zero calorie sweetener for the food and beverage industry. For more information, please visit www.swseedco.com.
Safe Harbor Statement
This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended and such forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. “Forward-looking statements” describe future expectations, plans, results, or strategies and are generally preceded by words such as “may,” “future,” “plan” or “planned,” “will” or “should,” “expected,” “anticipates,” “draft,” “eventually” or “projected.” Forward-looking statements in this release include, but are not limited to, statements regarding the anticipated benefits of our development of advanced trait technologies, including their contribution towards higher-margin products; our positioning for revenue growth in fiscal 2020; the opportunities presented by our recent transactions and negotiated agreements, including with Chromatin, Pioneer / Corteva; anticipated revenue growth in fiscal 2020 and revenue outlook for 2020; and statements regarding the advancement of our strategic plans. You are cautioned that such statements are subject to a multitude of risks and uncertainties that could cause future circumstances, events, or results to differ materially from those projected in the forward-looking statements, including the risk that the Chromatin acquisition may not provide the anticipated benefits; our shift to customer-centric strategies and the realignment of our organization across geographic lines may not meet our expectations; our strategic initiatives may not achieve the expected results; and the risks associated with our ability to successfully optimize and commercialize our business. These and other risks are identified in our filings with the Securities and Exchange Commission, including, without limitation, our Annual Report on Form 10-K for the year ended June 30, 2019 and in other filings subsequently made by the Company with the Securities and Exchange Commission. All forward-looking statements contained in this press release speak only as of the date on which they were made and are based on management’s assumptions and estimates as of such date. We do not undertake any obligation to publicly update any forward-looking statements, whether as a result of the receipt of new information, the occurrence of future events or otherwise.
Table A1
S&W SEED COMPANY |
|||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||
(UNAUDITED) |
|||||||||||||||||
Year Ended |
Year Ended |
||||||||||||||||
June 30, |
June 30, |
||||||||||||||||
2019 |
2018 |
||||||||||||||||
NON-GAAP |
NON-GAAP |
NON-GAAP |
NON-GAAP |
||||||||||||||
GAAP |
Adjustments |
Adjusted |
GAAP |
Adjustments |
Adjusted |
||||||||||||
Revenue |
|||||||||||||||||
Product and other |
$ |
75,507,078 |
– |
$ |
75,507,078 |
$ |
64,085,510 |
– |
$ |
64,085,510 |
|||||||
Licensing |
34,215,433 |
– |
34,215,433 |
– |
– |
– |
|||||||||||
Total revenue |
109,722,511 |
– |
109,722,511 |
64,085,510 |
– |
64,085,510 |
|||||||||||
Cost of revenue |
|||||||||||||||||
Product and other |
69,014,490 |
– |
69,014,490 |
49,332,052 |
– |
49,332,052 |
|||||||||||
Total cost of revenue |
69,014,490 |
– |
69,014,490 |
49,332,052 |
– |
49,332,052 |
|||||||||||
Gross profit |
40,708,021 |
– |
40,708,021 |
14,753,458 |
– |
14,753,458 |
|||||||||||
Operating expenses |
|||||||||||||||||
Selling, general and administrative expenses |
17,486,071 |
(1,398,719) |
16,087,352 |
10,503,020 |
(66,160) |
10,436,860 |
|||||||||||
Research and development expenses |
6,272,758 |
– |
6,272,758 |
3,887,723 |
– |
3,887,723 |
|||||||||||
Depreciation and amortization |
4,128,546 |
– |
4,128,546 |
3,439,287 |
– |
3,439,287 |
|||||||||||
Gain on disposal of property, plant and equipment |
(86,222) |
– |
(86,222) |
(82,980) |
– |
(82,980) |
|||||||||||
Goodwill impairment charges |
11,865,811 |
(11,865,811) |
– |
– |
– |
– |
|||||||||||
Intangible asset impairment charges |
6,034,792 |
(6,034,792) |
– |
– |
– |
– |
|||||||||||
Total operating expenses |
45,701,756 |
(19,299,322) |
26,402,434 |
17,747,050 |
(66,160) |
17,680,890 |
|||||||||||
Income (loss) from operations |
(4,993,735) |
19,299,322 |
14,305,587 |
(2,993,592) |
66,160 |
(2,927,432) |
|||||||||||
Other expense |
|||||||||||||||||
Foreign currency gain |
(99,467) |
– |
(99,467) |
(12,584) |
– |
(12,584) |
|||||||||||
Change in derivative warrant liabilities |
– |
– |
– |
(431,300) |
431,300 |
– |
|||||||||||
Change in estimated value of assets held for sale |
1,521,855 |
(1,521,855) |
– |
– |
– |
– |
|||||||||||
Reduction of anticipated loss on sub-lease land |
(141,373) |
141,373 |
– |
– |
– |
– |
|||||||||||
Interest expense – amortization of debt discount |
340,847 |
(340,847) |
– |
169,045 |
(169,045) |
– |
|||||||||||
Interest expense – convertible debt and other |
2,886,077 |
– |
2,886,077 |
1,863,288 |
– |
1,863,288 |
|||||||||||
Income (loss) before income taxes |
(9,501,674) |
21,020,651 |
11,518,977 |
(4,582,041) |
(196,095) |
(4,778,136) |
|||||||||||
Provision (benefit) for income taxes |
(148,747) |
– |
(148,747) |
143,049 |
– |
143,049 |
|||||||||||
Net income (loss) |
$ |
(9,352,927) |
21,020,651 |
$ |
11,667,724 |
$ |
(4,725,090) |
(196,095) |
$ |
(4,921,185) |
|||||||
Net loss attributed to noncontrolling interests |
(47,685) |
– |
(47,685) |
– |
– |
– |
|||||||||||
Net income (loss) attributable to S&W Seed Company |
$ |
(9,305,242) |
$ |
21,020,651 |
$ |
11,715,409 |
$ |
(4,725,090) |
(196,095) |
$ |
(4,921,185) |
||||||
Net income (loss) per common share: |
|||||||||||||||||
Basic |
$ |
(0.31) |
$ |
0.39 |
$ |
(0.21) |
$ |
(0.22) |
|||||||||
Diluted |
$ |
(0.31) |
$ |
0.39 |
$ |
(0.21) |
$ |
(0.22) |
|||||||||
Weighted average number of common shares outstanding: |
|||||||||||||||||
Basic |
30,102,158 |
30,102,158 |
22,481,491 |
22,481,491 |
|||||||||||||
Diluted |
30,102,158 |
30,149,995 |
22,481,491 |
22,481,491 |
Table A2
S&W SEED COMPANY |
|||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||
(UNAUDITED) |
|||||||||||||||||
Three Months Ended |
Three Months Ended |
||||||||||||||||
2019 |
2018 |
||||||||||||||||
GAAP |
NON-GAAP |
NON-GAAP |
GAAP |
NON-GAAP |
NON-GAAP |
||||||||||||
Revenue |
|||||||||||||||||
Product and other |
$ |
12,629,779 |
$ |
– |
$ |
12,629,779 |
$ |
9,891,828 |
$ |
– |
$ |
9,891,828 |
|||||
Licensing |
34,215,433 |
– |
34,215,433 |
– |
– |
||||||||||||
Total revenue |
46,845,212 |
– |
46,845,212 |
9,891,828 |
– |
9,891,828 |
|||||||||||
Cost of revenue |
|||||||||||||||||
Product and other |
21,071,558 |
– |
21,071,558 |
8,791,859 |
– |
8,791,859 |
|||||||||||
Total cost of revenue |
21,071,558 |
– |
21,071,558 |
8,791,859 |
– |
8,791,859 |
|||||||||||
Gross profit |
25,773,654 |
– |
25,773,654 |
1,099,969 |
– |
1,099,969 |
|||||||||||
Operating expenses |
|||||||||||||||||
Selling, general and administrative expenses |
5,645,521 |
(256,066) |
5,389,455 |
2,465,818 |
(7,846) |
2,457,972 |
|||||||||||
Research and development expenses |
2,082,478 |
– |
2,082,478 |
1,225,319 |
– |
1,225,319 |
|||||||||||
Depreciation and amortization |
1,066,775 |
– |
1,066,775 |
841,468 |
– |
841,468 |
|||||||||||
Gain on disposal of property, plant and equipment |
7,798 |
– |
7,798 |
(1,204) |
– |
(1,204) |
|||||||||||
Goodwill impairment charges |
11,865,811 |
(11,865,811) |
– |
– |
– |
– |
|||||||||||
Intangible asset impairment charges |
6,034,792 |
(6,034,792) |
– |
– |
– |
– |
|||||||||||
Total operating expenses |
26,703,175 |
(18,156,669) |
8,546,506 |
4,531,401 |
(7,846) |
4,523,555 |
|||||||||||
Income (loss) from operations |
(929,521) |
18,156,669 |
17,227,148 |
(3,431,432) |
7,846 |
(3,423,586) |
|||||||||||
Other expense |
|||||||||||||||||
Foreign currency gain |
(45,829) |
– |
(45,829) |
(6,676) |
– |
(6,676) |
|||||||||||
Change in estimated value of assets held for sale |
1,521,855 |
(1,521,855) |
– |
– |
– |
– |
|||||||||||
Interest expense – amortization of debt discount |
102,093 |
(102,093) |
– |
50,761 |
(50,761) |
– |
|||||||||||
Interest expense – convertible debt and other |
828,700 |
– |
828,700 |
618,773 |
– |
618,773 |
|||||||||||
Income (loss) before income taxes |
(3,336,340) |
19,780,617 |
16,444,277 |
(4,094,290) |
58,607 |
(4,035,683) |
|||||||||||
Provision (benefit) for income taxes |
(70,869) |
– |
(70,869) |
191,858 |
– |
191,858 |
|||||||||||
Net income (loss) |
$ |
(3,265,471) |
$ |
19,780,617 |
$ |
16,515,146 |
$ |
(4,286,148) |
$ |
58,607 |
$ |
(4,227,541) |
|||||
Net loss attributed to noncontrolling interests |
(47,256) |
– |
(47,256) |
– |
– |
– |
|||||||||||
Net income (loss) attributable to S&W Seed Company |
$ |
(3,218,215) |
$ |
19,780,617 |
$ |
16,562,402 |
$ |
(4,286,148) |
$ 58,607 |
$ |
(4,227,541) |
||||||
Net income (loss) per common share: |
|||||||||||||||||
Basic |
$ |
(0.10) |
$ |
0.50 |
$ |
(0.18) |
$ |
(0.18) |
|||||||||
Diluted |
$ |
(0.10) |
$ |
0.50 |
$ |
(0.18) |
$ |
(0.18) |
|||||||||
Weighted average number of common shares outstanding: |
|||||||||||||||||
Basic |
33,278,218 |
33,278,218 |
24,342,906 |
24,342,906 |
|||||||||||||
Diluted |
33,278,218 |
33,326,055 |
24,342,906 |
24,342,906 |
Table B
S&W SEED COMPANY |
|||||||||||
ITEMIZED RECONCILIATION BETWEEN NET INCOME (LOSS) AND NON-GAAP ADJUSTED EBITDA |
|||||||||||
(UNAUDITED) |
|||||||||||
Three Months Ended |
Years Ended |
||||||||||
June 30, |
June 30, |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Net loss attributable to S&W Seed Company |
$ |
(3,218,215) |
$ |
(4,286,148) |
$ |
(9,305,242) |
$ |
(4,725,090) |
|||
Non-recurring transaction costs |
53,823 |
7,846 |
1,196,476 |
66,160 |
|||||||
Restructuring charges |
202,243 |
– |
202,243 |
– |
|||||||
Non-cash stock based compensation |
160,976 |
148,285 |
694,610 |
748,516 |
|||||||
Depreciation and amortization |
1,066,775 |
841,468 |
4,128,546 |
3,439,287 |
|||||||
Goodwill impairment charges |
11,865,811 |
– |
11,865,811 |
– |
|||||||
Intangible asset impairment charges |
6,034,792 |
– |
6,034,792 |
– |
|||||||
Foreign currency gain |
(45,829) |
(6,676) |
(99,467) |
(12,584) |
|||||||
Change in derivative warrant liabilities |
– |
– |
– |
(431,300) |
|||||||
Change in estimated value of assets held for sale |
1,521,855 |
– |
1,521,855 |
– |
|||||||
Reduction of anticipated loss on sub-lease land |
– |
– |
(141,373) |
– |
|||||||
Interest expense – amortization of debt discount |
102,093 |
50,761 |
340,847 |
169,045 |
|||||||
Interest expense |
828,700 |
618,773 |
2,886,077 |
1,863,288 |
|||||||
Provision for income taxes |
(70,869) |
191,858 |
(148,747) |
143,049 |
|||||||
Non-GAAP Adjusted EBITDA |
$ |
18,502,155 |
$ |
(2,433,833) |
$ |
19,176,428 |
$ |
1,260,371 |
S&W SEED COMPANY |
|||||
CONSOLIDATED BALANCE SHEETS |
|||||
(UNAUDITED) |
|||||
June 30, |
June 30, |
||||
2019 |
2018 |
||||
ASSETS |
|||||
CURRENT ASSETS |
|||||
Cash and cash equivalents |
$ |
3,431,802 |
$ |
4,320,894 |
|
Accounts receivable, net |
13,380,464 |
13,861,932 |
|||
Inventories, net |
71,295,520 |
60,419,276 |
|||
Prepaid expenses and other current assets |
1,687,490 |
1,279,794 |
|||
Assets held for sale |
1,850,000 |
– |
|||
TOTAL CURRENT ASSETS |
91,645,276 |
79,881,896 |
|||
Property, plant and equipment, net |
20,634,949 |
13,180,132 |
|||
Intangibles, net |
32,714,484 |
33,109,780 |
|||
Goodwill |
– |
10,292,265 |
|||
Other assets |
1,369,560 |
1,303,135 |
|||
TOTAL ASSETS |
$ |
146,364,269 |
$ |
137,767,208 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||
CURRENT LIABILITIES |
|||||
Accounts payable |
$ |
6,930,829 |
$ |
5,935,454 |
|
Deferred revenue |
9,054,549 |
212,393 |
|||
Accrued expenses and other current liabilities |
6,073,110 |
3,114,799 |
|||
Lines of credit, net |
10,755,548 |
32,630,559 |
|||
Current portion of long-term debt, net |
1,113,502 |
503,012 |
|||
TOTAL CURRENT LIABILITIES |
33,927,538 |
42,396,217 |
|||
Long-term debt, net, less current portion |
12,158,095 |
12,977,087 |
|||
Other non-current liabilities |
280,424 |
651,780 |
|||
TOTAL LIABILITIES |
46,366,057 |
56,025,084 |
|||
STOCKHOLDERS’ EQUITY |
|||||
Preferred stock, $0.001 par value; 5,000,000 shares authorized; |
|||||
Common stock, $0.001 par value; 50,000,000 shares authorized; |
33,303 |
24,367 |
|||
Treasury stock, at cost, 25,000 shares |
(134,196) |
(134,196) |
|||
Additional paid-in capital |
136,751,875 |
108,803,991 |
|||
Accumulated deficit |
(30,466,618) |
(21,161,376) |
|||
Accumulated other comprehensive loss |
(6,138,467) |
(5,790,662) |
|||
Noncontrolling interests |
(47,685) |
– |
|||
TOTAL STOCKHOLDERS’ EQUITY |
99,998,212 |
81,742,124 |
|||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
146,364,269 |
$ |
137,767,208 |
S&W SEED COMPANY |
|||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||
(UNAUDITED) |
|||||
Years Ended June 30, |
|||||
2019 |
2018 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|||||
Net loss |
$ |
(9,352,927) |
$ |
(4,725,090) |
|
Adjustments to reconcile net loss from operating activities to net cash provided by (used in) operating activities |
|||||
Stock-based compensation |
694,610 |
748,516 |
|||
Change in allowance for doubtful accounts |
996,461 |
78,980 |
|||
Inventory write down |
8,822,103 |
482,250 |
|||
Depreciation and amortization |
4,128,546 |
3,439,287 |
|||
Gain on disposal of property, plant and equipment |
(86,222) |
(82,980) |
|||
Goodwill impairment charges |
11,865,811 |
– |
|||
Intangible asset impairment charges |
6,034,792 |
– |
|||
Change in deferred tax provision |
(270,083) |
– |
|||
Change in foreign exchange contracts |
(52,778) |
272,801 |
|||
Change in derivative warrant liabilities |
– |
(431,300) |
|||
Change in estimated value of assets held for sale |
1,521,855 |
– |
|||
Amortization of debt discount |
340,847 |
169,045 |
|||
Reduction of anticipated loss on sub-lease land |
(141,373) |
– |
|||
Changes in: |
|||||
Accounts receivable |
307,209 |
9,207,302 |
|||
Inventories |
(13,331,376) |
(29,860,271) |
|||
Prepaid expenses and other current assets |
(413,751) |
(241,394) |
|||
Other non-current asset |
203,132 |
259,683 |
|||
Accounts payable |
(830,718) |
(1,052,624) |
|||
Accounts payable – related parties |
– |
(336,494) |
|||
Deferred revenue |
8,069,734 |
(456,643) |
|||
Accrued expenses and other current liabilities |
3,114,523 |
307,500 |
|||
Other non-current liabilities |
(324,564) |
21,191 |
|||
Net cash provided by (used in) operating activities |
21,295,831 |
(22,200,241) |
|||
CASH FLOWS FROM INVESTING ACTIVITIES |
|||||
Additions to property, plant and equipment |
(735,316) |
(1,187,307) |
|||
Proceeds from disposal of property, plant and equipment |
567,492 |
45,830 |
|||
Additions to internal use software |
(43,000) |
– |
|||
Acquisition of germplasm assets |
– |
(295,034) |
|||
Acquisition of business, net of cash acquired |
(26,354,951) |
– |
|||
Net cash used in investing activities |
(26,565,775) |
(1,436,511) |
|||
CASH FLOWS FROM FINANCING ACTIVITIES |
|||||
Net proceeds from sale of common stock |
4,927,682 |
22,459,339 |
|||
Net proceeds from sale of preferred stock |
22,373,842 |
– |
|||
Taxes paid related to net share settlements of stock-based compensation awards |
(39,314) |
(115,319) |
|||
Borrowings and repayments on lines of credit, net |
(21,289,159) |
5,439,382 |
|||
Payment of contingent consideration obligation |
– |
(2,500,000) |
|||
Borrowings of long-term debt |
2,359,431 |
12,590,318 |
|||
Debt issuance costs |
(411,315) |
(257,964) |
|||
Repayments of long-term debt |
(3,290,242) |
(10,273,560) |
|||
Net cash provided by financing activities |
4,630,925 |
27,342,196 |
|||
EFFECT OF EXCHANGE RATE CHANGES ON CASH |
(250,073) |
(129,551) |
|||
NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS |
(889,092) |
3,575,893 |
|||
CASH AND CASH EQUIVALENTS, beginning of the period |
$ |
4,320,894 |
$ |
745,001 |
|
CASH AND CASH EQUIVALENTS, end of period |
$ |
3,431,802 |
$ |
4,320,894 |
Company Contact: |
Investor Contact: |
Matthew Szot, Chief Financial Officer |
Robert Blum |
S&W Seed Company |
Lytham Partners, LLC |
Phone: (559) 884-2535 |
Phone: (602) 889-9700 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/sw-announces-fiscal-2019-financial-results-300920371.html
SOURCE S&W Seed Company