LONGMONT, Colo., Nov. 26,
2024 /PRNewswire/ -- S&W Seed Company (Nasdaq:
SANW) today announced it has filed its 10-Q for the three months
ended September 30, 2024. S&W
previously issued preliminary first quarter fiscal 2025 financial
results on November 19, 2024. The
financial results filed in the 10-Q are in line with the
preliminary financial results previously released.
In addition to the filing of the 10-Q, the Company announced
yesterday that it has finalized the voluntary plan of
administration, or VA, process for its subsidiary, S&W Seed
Company Australia Pty Ltd, or S&W Australia.
In the announcement on November 19,
2024, the Company also introduced new guidance for fiscal
2025, which includes adjusted EBITDA for the remaining three
quarters of fiscal 2025 (period from October
1, 2024 to June 30, 2025) to
be between approximately ($1.9)
million and $0.1 million. The
Company is maintaining that guidance as a result of the filing of
the 10-Q and finalization of the VA process.
"As a result of the VA process being completed, on a go forward
basis S&W is exclusively focused on its core U.S.-based
operations led by our high margin Double Team sorghum solutions as
well as our biofuels joint venture with Shell," commented S&W
Seed Company's CEO, Mark Herrmann.
"As we announced during our preliminary earnings call on
November 19, 2024, we believe we have
a robust commercial plan in place to drive continued adoption of
Double Team and other high value sorghum trait solutions, including
the planned launch of our Prussic Acid Free trait this fiscal year.
We are similarly focused on driving efficiencies across our
production and operating operations. Our guidance indicates
continued strong improvement in gross margins, coupled with a
reduction in operating expenses, which is paving the way for us to
approach positive adjusted EBITDA performance. In fact, we are
expecting the high end of our range to be at adjusted EBITDA
breakeven for the rest of fiscal 2025. This would be a significant
potential milestone if we can achieve our expectations."
Financial Results
Total revenue for the first quarter of fiscal 2025 was
$8.3 million compared to total
revenue for the first quarter of fiscal 2024 of $10.8 million. This decrease was driven by a
$1.5 million decrease in non-dormant
alfalfa sales in the Middle East
and North Africa region driven by
the import ban on alfalfa in Saudi
Arabia, a $0.8 million
decrease in sorghum sales in Mexico related to tightening of credit
policies and carryover seed from the prior year in the market, a
$0.5 million decrease in Double Team
sorghum revenue, a $0.4 million
decrease in sorghum sales to South
Africa due to limited inventory supply of compatible
hybrids, and a $0.3 million decrease
in conventional sorghum sales due to an extended sales season in
the prior year. This decrease was offset by a $0.5 million increase in non-dormant alfalfa
sales in the United States, a
$0.3 million increase in non-dormant
alfalfa sales in Mexico, and a
$0.3 million increase in dormant
alfalfa sales in the United
States.
Gross profit margin for the first quarter of fiscal 2025 was
16.1% compared to gross profit margin for the first quarter of
fiscal 2024 of 25.3%. The gross profit percentage decrease was
primarily driven by an estimated 6.5 point decrease attributable to
the Company's International segment, with an estimated 3.8 point
decrease related to lower selling prices in the Middle East North
Africa region due lower demand, and an estimated 2.7 point decrease
in margin related to South Africa
sorghum sales due to the available supply of reduced quality and
low cost seed in the prior year. The net gross profit for the
Americas segment decreased primarily due to inventory
write-offs.
GAAP operating expenses for the first quarter of fiscal 2025
were $5.6 million compared to GAAP
operating expenses for the first quarter of fiscal 2024 of
$5.7 million. This decrease was due
to a $0.1 million decrease in
selling, general, and administrative expenses.
Adjusted operating expenses (see Table A1) for the first quarter
of fiscal 2025 were $4.5 million
compared to $4.8 million for the
first quarter of fiscal 2024. The $0.3
million decrease in adjusted operating expenses for the
first quarter of fiscal 2025 was largely attributed to a
$0.2 million decrease in selling,
general, and administrative expenses after excluding non-recurring
transaction costs.
Net loss from continuing operations for the first quarter of
fiscal 2025 was ($6.2) million, or
($2.73) per basic and diluted share,
compared to ($5.0) million, or
($2.22) per basic and diluted share
for the first quarter of fiscal 2024. Net loss from discontinued
operations for the first quarter of fiscal 2025 was ($10.0) million, or ($4.38) per basic and diluted share, compared to
($0.9) million, or ($0.41) per basic and diluted share, for the
first quarter of fiscal 2024. GAAP net loss for the first quarter
of fiscal 2025 was ($16.2) million,
or ($7.11) per basic and diluted
share, compared to ($6.0) million, or
($2.63) per basic and diluted share,
for the first quarter of fiscal 2024.
Adjusted net loss (see Table A2) for the first quarter of fiscal
2025 was ($4.9) million, or
($2.15) per basic and diluted share,
excluding the loss from discontinued operations, interest expense -
amortization of debt discount, non-recurring transaction costs,
dividends accrued for participating securities and accretion, and
equity in loss of equity method investee (Vision Bioenergy), net of
tax. Adjusted net loss (see Table A2) for the first quarter of
fiscal 2024 was ($3.8) million, or
($1.70) per basic and diluted share,
excluding the loss from discontinued operations, interest expense -
amortization of debt discount, non-recurring transaction costs,
dividends accrued for participating securities and accretion, and
equity in loss of equity method investee (Vision Bioenergy), net of
tax.
Adjusted EBITDA (see Table B) for the first quarter of fiscal
2025 was ($3.1) million compared to
adjusted EBITDA for the first quarter of fiscal 2024 of
($1.7) million.
S&W Australia
As previously reported, S&W Australia adopted a voluntary
plan of administration on July 24,
2024, and on October 11, 2024,
creditors of S&W Australia approved a proposed Deed of Company
Arrangement, or DOCA, pursuant to which, among other things, 100%
of the shares in S&W Australia would be transferred to Avior
Asset Management No. 3 Pty Ltd. The effective date of the DOCA was
November 22, 2024.
In order to facilitate the satisfaction of certain conditions to
the effectiveness of the DOCA, on November
22, 2024, S&W entered into a settlement agreement in
exchange for a release from the intercompany obligations owed to
S&W Australia. S&W will transfer ownership of certain white
clover and alfalfa (lucerne) intellectual property, provide the
associated inventory, repay insurance proceeds received on behalf
of S&W Australia, and provide transitional support to S&W
Australia necessary to assist in the changeover of business
operations to a standalone entity. S&W also entered into an
agreement with National Australia Bank Limited that releases
S&W from the AUD $15.0 million
guarantee and obtained a release of certain applicable liens from
CIBC Bank USA.
Fiscal 2025 Guidance
S&W expects fiscal 2025 revenue to be within a range of
$34.5 to $38.0
million. This includes approximately $4.1 million of international sales in the just
completed first quarter of fiscal 2025. Adjusted EBITDA is expected
to be in the range of ($5.0) million
to ($3.0) million for fiscal 2025.
Adjusted EBITDA for the first quarter of fiscal 2025 was
($3.1) million indicating that the
Company expects adjusted EBITDA for the remaining three quarters of
the fiscal year to be in a range of ($1.9) to $0.1
million.
Non-GAAP Financial Measures
In addition to financial results reported in accordance with
accounting principles generally accepted in the United States of America ("GAAP"), S&W
has provided the following non-GAAP financial measures in this
release and the accompanying tables: adjusted EBITDA; adjusted
operating expenses; as well as adjusted net loss and adjusted net
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 its
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 A1,
A2, and B accompanying this release.
In order to calculate these non-GAAP financial measures, S&W
makes targeted adjustments to certain GAAP financial line items
found on its condensed consolidated statement of operations,
backing out non-recurring or unique items that we believe otherwise
distort the underlying results and trends of the ongoing business.
S&W has excluded the following items from one or more of its
non-GAAP financial measures for the periods presented:
Selling, general and administrative expenses; operating
expenses. S&W excludes from operating expenses depreciation
and amortization and a portion of SG&A expense related to
non-recurring transaction costs and, for its adjusted EBITDA
calculation, also non-cash stock-based compensation. S&W
excludes non-recurring transaction costs from S&W's total
operating expenses to provide investors a method to compare its
operating results to prior periods and to peer companies, as such
amounts can vary significantly based on the frequency of
restructuring or acquisition events and the magnitude of
restructuring or acquisition expenses.
Net loss on discontinued operations: S&W excludes the
net loss on discontinued operations, as this is outside of the
scope of normal operations and is related to the disposal and
operations of S&W Australia, which is no longer applicable.
S&W believes it is important to exclude this amount in order to
better understand its business performance.
Foreign currency loss. The foreign currency loss
represents fluctuations from changes in exchange rates that are
uncertain or out of S&W's control and cannot be reasonably
predicted. S&W believes it is useful to exclude this amount in
order to better understand its business performance and allow
investors to compare its results with peer companies.
Interest expense – amortization of debt discount.
Amortization of debt discount and debt issuance costs are primarily
related to S&W's working capital lines of credit and term
loans. These amounts are non-cash charges and are unrelated to its
core performance during any particular period. S&W believes it
is useful to exclude these amounts in order to better understand
its business performance and allow investors to compare its results
with peer companies.
Interest expense, net. Interest expense, net primary
consists of interest incurred on S&W's working capital credit
facilities, the MFP Loan, the AgAmerica loan, and equipment capital
leases. S&W believes it is useful to exclude these amounts in
order to better understand its business performance and allow
investors to compare its results with peer companies.
Dividends accrued for participating securities and
accretion. Dividends accrued for participating securities and
accretion relates to dividends accrued for the Series B convertible
preferred stock and the accretion for the discount related to the
warrants issued in conjunction with the Series B convertible
preferred stock. S&W believes it is useful to exclude these
amounts in order to better understand its business performance and
allow investors to compare its results with peer companies.
Equity in loss of equity method investee (Vision Bioenergy),
net of tax. This loss represents S&W's percentage of Vision
Bioenergy's loss for the three months ended September 30, 2024 and 2023, as it has
significant influence in Vision Bioenergy. S&W believes it is
useful to exclude these amounts in order to better understand its
business performance and allow investors to compare its results
with peer companies.
Descriptions of the non-GAAP financial measures included in this
release and the accompanying tables are as follows:
Adjusted Operating Expenses. S&W defines adjusted
operating expenses as GAAP operating expenses adjusted to exclude
depreciation and amortization, loss (gain) on disposal of property,
plant and equipment, and non-recurring transaction costs. S&W
believes that the use of adjusted operating expenses is useful to
investors and other users of its financial statements in evaluating
its operating performance because it provides a method to compare
its operating results to prior periods and to peer companies after
making adjustments for depreciation and amortization and amounts
that are not expected to recur.
Adjusted net loss and loss per share. S&W defines
adjusted net loss as net loss attributable to S&W less interest
expense – amortization of debt discount, non-recurring transaction
costs, dividends accrued for participating securities and
accretion, and equity in loss of equity method investee (Vision
Bioenergy), net of tax. S&W believes that these non-GAAP
financial measures provide useful supplemental information for
evaluating its operating performance.
Adjusted EBITDA. S&W defines adjusted EBITDA as net
loss attributable to S&W adjusted to exclude the loss from
discontinued operations, interest expense, net, interest expense –
amortization of debt discount, provision for (benefit from) income
taxes, depreciation and amortization, non-recurring transaction
costs, non-cash stock-based compensation, foreign currency loss,
equity in loss of equity method investee (Vision Bioenergy), net of
tax, and dividends accrued for participating securities and
accretion. S&W believes that the use of adjusted EBITDA is
useful to investors and other users of its financial statements in
evaluating its operating performance because it provides them with
an additional tool to compare business performance across companies
and across periods. S&W uses adjusted EBITDA in conjunction
with traditional GAAP operating performance measures as part of its
overall assessment of its performance, for planning purposes,
including the preparation of its annual operating budget, to
evaluate the effectiveness of its business strategies and to
communicate with its Board concerning its 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.
Financial Tables
For a complete press release including financial tables, please
view online at: https://swseedco.com/investors/press-releases/.
About S&W Seed Company
Founded in 1980, S&W is a global multi-crop, middle-market
agricultural company headquartered in Longmont, Colorado. S&W's vision is to be
the world's preferred proprietary seed company which supplies a
range of sorghum, 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 proprietary alfalfa
and sorghum seeds with significant research and development,
production and distribution capabilities. S&W also has a
commercial presence in pasture and sunflower seeds, and through a
partnership, is focused on sustainable biofuel feedstocks primarily
within camelina. 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 "ability," "believe," "may," "future," "plan," "intends"
"should" or "expects." Forward-looking statements in this release
include, but are not limited to: our success in growing and
expanding our Double Team operations in the Americas and driving
the continued adoption of Double Team Grain Sorghum; our expected
timelines for the development and launch of our planned products
and the anticipated commercial success of such products; the shift
in revenue towards our higher margin products and the expected
continued increase in profit margins; and the success of our
cost-saving, production optimization and operational initiatives to
reduce operating expenses and drive our business towards
profitability. 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 risks and
uncertainties related to: market adoption of products
designed to support the energy transition and customer demand for
our partnership's products; the effects of unexpected weather and
geopolitical and macroeconomic events, such as global inflation,
bank failures, supply chain disruptions, uncertain market
conditions, the armed conflict in Sudan, the ongoing military conflict between
Russia and Ukraine and related sanctions and the conflict
in the Middle East, on our
business and operations as well as those of our partnership, and
the extent to which they disrupt the local and global economies, as
well as our business and the businesses of our partnership, our
customers, distributors and suppliers; sufficiency of our
partnership's cash and access to capital in order to develop its
business; the sufficiency of our cash and access to capital in
order to meet our liquidity needs, including our ability to pay our
growers as our payment obligations come due; our need to comply
with the financial covenants included in our loan agreements,
refinance certain of our credit facilities and raise additional
capital in the future and our ability to continue as a "going
concern"; changes in market conditions, including any unexpected
decline in commodity prices, may harm our results of operations and
revenue outlook; our proprietary seed trait technology products,
including Double Team, may not yield their anticipated benefits,
including with respect to their impact on revenues and gross
margins; changes in the competitive landscape and the
introduction of competitive products may negatively impact our
results of operations; demand for our Double Team sorghum solution
may not be as strong as expected; our business strategic
initiatives may not achieve the expected results; previously
experienced logistical challenges in shipping and transportation of
our products may become amplified, delaying our ability to
recognize revenue and decreasing our gross margins; we may be
unable to achieve our goals to drive growth, improve gross margins
and reduce operating expenses; the inherent uncertainty and
significant judgments and assumptions underlying our financial
guidance; 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,
2024 and in other filings subsequently made by us 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.
Company Contact:
Mark
Herrmann, Chief Executive Officer
S&W Seed Company
Phone: (720) 593-3570
www.swseedco.com
Investor Contact:
Robert
Blum
Lytham Partners, LLC
Phone: (602) 889-9700
sanw@lythampartners.com
www.lythampartners.com
S & W SEED
COMPANY
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
September
30,
|
|
|
2024
|
|
|
2023
|
Revenue
|
|
$
|
8,309,476
|
|
|
$
|
10,757,347
|
Cost of
revenue
|
|
|
6,973,108
|
|
|
|
8,032,197
|
Gross profit
|
|
|
1,336,368
|
|
|
|
2,725,150
|
Operating
expenses:
|
|
|
|
|
|
Selling, general and
administrative expenses
|
|
|
4,002,211
|
|
|
|
4,153,561
|
Research and
development expenses
|
|
|
741,820
|
|
|
|
778,889
|
Depreciation and
amortization
|
|
|
814,453
|
|
|
|
806,835
|
Gain on disposal of
property, plant and equipment loss
|
|
|
11,462
|
|
|
|
(22,091)
|
Total operating
expenses
|
|
|
5,569,946
|
|
|
|
5,717,194
|
Loss from
operations
|
|
|
(4,233,578)
|
|
|
|
(2,992,044)
|
Other expense
(income):
|
|
|
|
|
|
Foreign currency
loss
|
|
|
7,926
|
|
|
|
570
|
Interest expense -
amortization of debt discount
|
|
|
361,138
|
|
|
|
356,567
|
Interest expense -
convertible debt and other
|
|
|
761,879
|
|
|
|
948,728
|
Other expenses
(income)
|
|
|
22,686
|
|
|
|
(37,560)
|
Loss before income
taxes
|
|
|
(5,387,207)
|
|
|
|
(4,260,349)
|
Provision for (benefit
from) income taxes
|
|
|
1,142
|
|
|
|
(12,292)
|
Loss before equity in
net earnings of affiliates
|
|
|
(5,388,349)
|
|
|
|
(4,248,057)
|
Equity in loss of
equity method investees, net of tax
|
|
|
846,878
|
|
|
|
776,973
|
Net loss from
continuing operations
|
|
|
(6,235,227)
|
|
|
|
(5,025,030)
|
Net loss from
discontinued operations
|
|
|
(9,994,499)
|
|
|
|
(931,887)
|
Net loss
|
|
|
(16,229,726)
|
|
|
|
(5,956,917)
|
Loss attributable to
noncontrolling interests
|
|
|
—
|
|
|
|
(7,288)
|
Net loss attributable
to S&W Seed Company
|
|
$
|
(16,229,726)
|
|
|
$
|
(5,949,629)
|
|
|
|
|
|
|
Calculation of net loss
per share:
|
|
|
|
|
|
Net loss attributable
to S&W Seed Company
|
|
$
|
(16,229,726)
|
|
|
$
|
(5,949,629)
|
Dividends accrued for
participating securities and accretion
|
|
|
(127,892)
|
|
|
|
(120,045)
|
Net loss attributable
to common shareholders
|
|
$
|
(16,357,618)
|
|
|
$
|
(6,069,674)
|
|
|
|
|
|
|
Net loss per share from
continuing operations, basic and diluted
|
|
$
|
(2.73)
|
|
|
$
|
(2.22)
|
Net loss per share from
discontinued operations, basic and diluted
|
|
$
|
(4.38)
|
|
|
$
|
(0.41)
|
Net loss attributable
to S&W Seed Company per common share, basic and
diluted
|
|
$
|
(7.11)
|
|
|
$
|
(2.63)
|
Net loss attributable
to common shareholders per common share, basic and
diluted
|
|
$
|
(7.17)
|
|
|
$
|
(2.68)
|
Weighted average number
of common shares outstanding, basic and diluted
|
|
|
2,282,780
|
|
|
|
2,263,643
|
S & W SEED
COMPANY
|
CONSOLIDATED BALANCE
SHEETS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
As of
September 30, 2024
|
|
|
|
As of
June 30, 2024
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
|
480,359
|
|
|
$
|
|
286,508
|
Accounts receivable,
net
|
|
|
|
16,588,371
|
|
|
|
|
14,636,722
|
Receivable from
unconsolidated subsidiary
|
|
|
|
367,349
|
|
|
|
|
—
|
Inventories,
net
|
|
|
|
26,549,387
|
|
|
|
|
22,628,343
|
Prepaid expenses and
other current assets
|
|
|
|
2,616,306
|
|
|
|
|
3,431,226
|
Current assets of
discontinued operations
|
|
|
|
—
|
|
|
|
|
22,391,691
|
TOTAL CURRENT
ASSETS
|
|
|
|
46,601,772
|
|
|
|
|
63,374,490
|
Property, plant and
equipment, net
|
|
|
|
5,980,625
|
|
|
|
|
6,127,198
|
Intellectual property,
net
|
|
|
|
19,919,389
|
|
|
|
|
20,265,618
|
Other Intangibles,
net
|
|
|
|
3,099,003
|
|
|
|
|
3,206,720
|
Right of use asset -
operating leases
|
|
|
|
890,086
|
|
|
|
|
1,113,833
|
Equity method
investments
|
|
|
|
18,847,331
|
|
|
|
|
19,694,209
|
Other assets
|
|
|
|
1,272,948
|
|
|
|
|
1,364,532
|
Non-current assets of
discontinued operations
|
|
|
|
—
|
|
|
|
|
5,578,941
|
TOTAL
ASSETS
|
|
$
|
|
96,611,154
|
|
|
$
|
|
120,725,541
|
LIABILITIES,
MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
|
9,396,043
|
|
|
$
|
|
3,255,928
|
Payable to
unconsolidated subsidiary
|
|
|
|
16,214,514
|
|
|
|
|
-
|
Deferred
revenue
|
|
|
|
2,056,703
|
|
|
|
|
832,283
|
Accrued expenses and
other current liabilities
|
|
|
|
5,814,941
|
|
|
|
|
3,770,773
|
Bank
guarantee
|
|
|
|
5,000,000
|
|
|
|
|
-
|
Current portion of
working capital lines of credit, net
|
|
|
|
16,114,500
|
|
|
|
|
16,174,537
|
Current portion of
long-term debt, net
|
|
|
|
284,239
|
|
|
|
|
315,304
|
Current liabilities of
discontinued operations
|
|
|
|
—
|
|
|
|
|
44,893,499
|
TOTAL CURRENT
LIABILITIES
|
|
|
|
54,880,940
|
|
|
|
|
69,242,324
|
Long-term debt, net,
less current portion
|
|
|
|
4,652,369
|
|
|
|
|
4,721,849
|
Other non-current
liabilities
|
|
|
|
659,996
|
|
|
|
|
800,620
|
Non-current liabilities
of discontinued operations
|
|
|
|
—
|
|
|
|
|
929,623
|
TOTAL
LIABILITIES
|
|
|
|
60,193,305
|
|
|
|
|
75,694,416
|
MEZZANINE
EQUITY
|
|
|
|
|
|
|
|
Preferred stock,
$0.001 par value; 3,323 shares authorized; 1,695 issued
and outstanding at
September 30, 2024 and June 30, 2024
|
|
|
|
5,896,657
|
|
|
|
|
5,768,765
|
TOTAL MEZZANINE
EQUITY
|
|
|
|
5,896,657
|
|
|
|
|
5,768,765
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
Common stock, $0.001
par value; 75,000,000 shares authorized; 2,284,096
issued and 2,282,780
outstanding at September 30, 2024; 2,282,574 issued
and 2,281,258
outstanding at June 30, 2024
|
|
|
|
43,398
|
|
|
|
|
43,369
|
Treasury stock, at
cost, 1,316 shares at September 30, 2024 and June 30,
2024
|
|
|
|
(134,196)
|
|
|
|
|
(134,196)
|
Additional paid-in
capital
|
|
|
|
169,048,535
|
|
|
|
|
168,807,072
|
Accumulated
deficit
|
|
|
|
(138,448,097)
|
|
|
|
|
(122,090,479)
|
Accumulated other
comprehensive loss
|
|
|
|
(30,156)
|
|
|
|
|
(7,405,114)
|
Noncontrolling
interests
|
|
|
|
41,708
|
|
|
|
|
41,708
|
TOTAL STOCKHOLDERS'
EQUITY
|
|
|
|
30,521,192
|
|
|
|
|
39,262,360
|
TOTAL LIABILITIES,
MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY
|
|
$
|
|
96,611,154
|
|
|
$
|
|
120,725,541
|
S & W SEED
COMPANY
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
2024
|
|
|
2023
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
Net loss
|
|
$
|
(16,229,726)
|
|
|
$
|
(5,956,917)
|
Loss from discontinued
operations
|
|
|
(9,994,499)
|
|
|
|
(931,887)
|
Loss from continuing
operations
|
|
|
(6,235,227)
|
|
|
|
(5,025,030)
|
Adjustments to
reconcile net loss from operating activities to net loss
|
|
|
|
|
|
cash used in operating
activities:
|
|
|
|
|
|
Stock-based
compensation
|
|
|
243,908
|
|
|
|
402,641
|
Provision for credit
losses
|
|
|
—
|
|
|
|
165,342
|
Inventory
write-down
|
|
|
298,127
|
|
|
|
350,000
|
Depreciation and
amortization
|
|
|
814,453
|
|
|
|
806,835
|
Loss (gain) on
disposal of property, plant and equipment
|
|
|
11,462
|
|
|
|
(22,091)
|
Equity in loss of
equity method investees, net of tax
|
|
|
846,878
|
|
|
|
776,973
|
Foreign currency
transactions
|
|
|
7,926
|
|
|
|
570
|
Amortization of debt
discount
|
|
|
361,138
|
|
|
|
356,567
|
Accretion of note
receivable
|
|
|
—
|
|
|
|
(63,738)
|
Changes in:
|
|
|
|
|
|
Accounts
receivable
|
|
|
(1,947,797)
|
|
|
|
(1,596,260)
|
Receivable from
unconsolidated subsidiary
|
|
|
113,383
|
|
|
|
—
|
Inventories
|
|
|
(4,219,171)
|
|
|
|
(455,529)
|
Prepaid expenses and
other current assets
|
|
|
814,968
|
|
|
|
(503,941)
|
Other non-current
assets
|
|
|
1,089
|
|
|
|
35,834
|
Accounts
payable
|
|
|
6,140,115
|
|
|
|
5,208,316
|
Payable to
unconsolidated subsidiary
|
|
|
250,495
|
|
|
|
—
|
Deferred
revenue
|
|
|
1,224,420
|
|
|
|
(157,440)
|
Accrued expenses and
other current liabilities
|
|
|
2,055,445
|
|
|
|
1,761,480
|
Other non-current
liabilities
|
|
|
3,050
|
|
|
|
21,984
|
Net cash provided by
operating activities from continuing operations
|
|
|
784,662
|
|
|
|
2,062,514
|
Net cash used in
operating activities from discontinuing operations
|
|
|
(1,434,917)
|
|
|
|
(1,267,836)
|
Net cash (used in)
provided by operating activities
|
|
|
(650,255)
|
|
|
|
794,678
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
Additions to property,
plant and equipment
|
|
|
(138,041)
|
|
|
|
(116,346)
|
Proceeds from disposal
of property, plant and equipment
|
|
|
25,700
|
|
|
|
74,657
|
Net cash used in
investing activities from continuing operations
|
|
|
(112,341)
|
|
|
|
(41,689)
|
Net cash provided by
(used in) investing activities from discontinuing
operations
|
|
|
25,079
|
|
|
|
(105,089)
|
Net cash used in
investing activities
|
|
|
(87,262)
|
|
|
|
(146,778)
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
Borrowings and
repayments on lines of credit, net
|
|
|
(344,155)
|
|
|
|
(4,306,362)
|
Borrowings of
long-term debt
|
|
|
—
|
|
|
|
9,087
|
Repayments of
long-term debt
|
|
|
(81,847)
|
|
|
|
(2,420)
|
Payments of debt
issuance costs
|
|
|
(50,169)
|
|
|
|
(41,322)
|
Net proceeds from sale
of common stock
|
|
|
—
|
|
|
|
(153,230)
|
Taxes paid related to
net share settlements of stock-based compensation awards
|
|
|
(2,416)
|
|
|
|
(15,176)
|
Net cash used in
financing activities from continuing operations
|
|
|
(478,587)
|
|
|
|
(4,509,423)
|
Net cash provided by
financing activities from discontinued operations
|
|
|
1,409,838
|
|
|
|
1,409,452
|
Net cash provided by
(used in) financing activities
|
|
|
931,251
|
|
|
|
(3,099,971)
|
EFFECT OF EXCHANGE RATE
CHANGES ON CASH
|
|
|
117
|
|
|
|
40,700
|
NET INCREASE (DECREASE)
IN CASH & CASH EQUIVALENTS
|
|
|
193,851
|
|
|
|
(2,411,371)
|
CASH AND CASH
EQUIVALENTS, beginning of the period
|
|
|
286,508
|
|
|
|
3,398,793
|
CASH AND CASH
EQUIVALENTS, end of period
|
|
$
|
480,359
|
|
|
$
|
987,422
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|
Cash paid during the
period for:
|
|
|
|
|
|
Interest
|
|
$
|
831,003
|
|
|
$
|
1,360,904
|
Income
taxes
|
|
|
25
|
|
|
|
22,225
|
TABLE
A1
|
S&W SEED
COMPANY
|
ITEMIZED
RECONCILIATION BETWEEN OPERATING EXPENSES AND NON-GAAP ADJUSTED
OPERATING EXPENSES
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
|
2024
|
|
|
2023
|
Operating
expenses
|
|
$
|
5,569,946
|
|
|
$
|
5,717,194
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
(814,453)
|
|
|
|
(806,835)
|
|
|
|
|
|
|
Non-recurring transaction costs
|
|
|
(238,084)
|
|
|
|
(162,232)
|
|
|
|
|
|
|
Loss
(gain) on disposal of property, plant and equipment
|
|
|
(11,462)
|
|
|
|
22,091
|
|
|
|
|
|
|
Non-GAAP adjusted
operating expenses
|
|
$
|
4,505,947
|
|
|
$
|
4,770,218
|
TABLE
A2
|
S&W SEED
COMPANY
|
ITEMIZED
RECONCILIATION BETWEEN NET LOSS AND NON-GAAP ADJUSTED NET
LOSS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
|
2024
|
|
|
2023
|
Net loss attributable
to S&W Seed Company
|
|
$
|
(16,229,726)
|
|
|
$
|
(5,949,629)
|
|
|
|
|
|
|
Net loss from
discontinued operations
|
|
|
9,994,499
|
|
|
|
931,887
|
|
|
|
|
|
|
Interest expense -
amortization of debt discount
|
|
|
361,138
|
|
|
|
356,567
|
|
|
|
|
|
|
Non-recurring
transaction costs
|
|
|
238,084
|
|
|
|
162,232
|
|
|
|
|
|
|
Dividends accrued for
participating securities and accretion
|
|
|
(127,892)
|
|
|
|
(120,045)
|
|
|
|
|
|
|
Equity in loss of
equity method investee (Vision Bioenergy), net of tax
|
|
|
846,878
|
|
|
|
776,973
|
|
|
|
|
|
|
Non-GAAP adjusted net
loss
|
|
$
|
(4,917,019)
|
|
|
$
|
(3,842,015)
|
|
|
|
|
|
|
Non-GAAP adjusted net
loss attributable to
S&W Seed Company per common share, basic and
diluted
|
|
$
|
(2.15)
|
|
|
$
|
(1.70)
|
Weighted average number
of common shares outstanding, basic and diluted
|
|
|
2,282,780
|
|
|
|
2,263,643
|
TABLE
B
|
|
|
|
|
|
|
|
S&W SEED
COMPANY
|
ITEMIZED
RECONCILIATION BETWEEN NET LOSS AND NON-GAAP ADJUSTED
EBITDA
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
September
30,
|
|
|
|
2024
|
|
|
|
2023
|
Net loss attributable
to S&W Seed Company
|
|
$
|
|
(16,229,726)
|
|
|
$
|
|
(5,949,629)
|
|
|
|
|
|
|
|
|
Net loss from
discontinued operations
|
|
|
|
9,994,499
|
|
|
|
|
931,887
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
|
761,879
|
|
|
|
|
948,728
|
|
|
|
|
|
|
|
|
Interest expense -
amortization of debt discount
|
|
|
|
361,138
|
|
|
|
|
356,567
|
|
|
|
|
|
|
|
|
Provision for (benefit
from) income taxes
|
|
|
|
1,142
|
|
|
|
|
(12,292)
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
|
814,453
|
|
|
|
|
806,835
|
|
|
|
|
|
|
|
|
Non-recurring
transaction costs
|
|
|
|
238,084
|
|
|
|
|
162,232
|
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation
|
|
|
|
243,908
|
|
|
|
|
402,641
|
|
|
|
|
|
|
|
|
Foreign currency
loss
|
|
|
|
7,926
|
|
|
|
|
570
|
|
|
|
|
|
|
|
|
Equity in loss of
equity method investee (Vision Bioenergy), net of tax
|
|
|
|
846,878
|
|
|
|
|
776,973
|
|
|
|
|
|
|
|
|
Dividends accrued for
participating securities and accretion
|
|
|
|
(127,892)
|
|
|
|
|
(120,045)
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted
EBITDA
|
|
$
|
|
(3,087,711)
|
|
|
$
|
|
(1,695,533)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/sw-files-first-quarter-2025-10-q-302316985.html
SOURCE S&W Seed Company