Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

S&W Announces Results for the Third Quarter of Fiscal 2016

SANW

PR Newswire

FRESNO, Calif., May 12, 2016 /PRNewswire/ -- S&W Seed Company (Nasdaq: SANW) today announced financial results for the third quarter of fiscal year 2016 ended March 31, 2016.

Headquartered in the Central Valley of California, S&W Seed Company is a leading provider of seed genetics, production, processing and marketing for the alfalfa seed market. (PRNewsFoto/S&W Seed Company)

Third Quarter and Year-to-Date Fiscal 2016 Financial Highlights:

  • Quarterly revenue of $25.0 million compared to $30.5 million in the comparable quarter of fiscal 2015;
  • Year-to-date revenue of $61.4 million compared to $52.5 million in the comparable period of fiscal 2015;
  • Quarterly gross profit margins of 22.0% and year to date adjusted gross profit margins of 19.2%;
  • Quarterly Adjusted EBITDA (see Table B) of $2.7 million and year-to-date adjusted EBITDA (see Table B) of $3.4 million;
  • Net income totaled $0.6 million for the third quarter of fiscal 2016 compared to a net loss of $(0.5) million in the third quarter of fiscal 2015;
  • Adjusted non-GAAP net income (see Table A-1) of $0.6 million for the third quarter of fiscal 2016 compared to adjusted non-GAAP net income of $2.0 million versus the comparable period of the prior year;
  • GAAP EPS of $0.04 per diluted share for the third quarter of fiscal 2016 compared to a loss of $(0.04) per diluted share in the third quarter of fiscal 2015;
  • Adjusted Non-GAAP EPS (see Table A-1) for the third quarter of fiscal 2016 was $0.04 per diluted share compared to $0.16 per diluted share in the third quarter of fiscal 2015;
  • Completed a rights offering to existing shareholders and separate offering to the convertible note holders, collectively raising gross proceeds of $8.8 million;
  • Accelerated re-payment of a portion of convertible debentures and other debt, reducing overall debt by approximately $7.7 million during the third quarter; and
  • Contracted acres dedicated to alfalfa seed production increased 15% during calendar year 2016 compared to calendar year 2015.

Quarterly Results
For the third quarter of fiscal year 2016, revenue was $25.0 million versus $30.5 million in the comparable period of the prior year. The decrease in revenue for the third quarter of fiscal 2016 versus the comparable period in the prior year was attributable to the timing of sales under the Company's distribution and production agreements with DuPont Pioneer. Shipments that were originally scheduled for delivery in the third quarter of fiscal 2016 were shipped during the second quarter of fiscal 2016. Year-to-date, shipments to DuPont Pioneer have totaled $30.8 million compared to $22.9 million in the year ago period. Revenue generated outside of our distribution and production agreements with DuPont Pioneer increased 17% in the third quarter versus the comparable period in the prior fiscal year.   

Gross profit margins during the third quarter of fiscal 2016 were 22.0% compared to gross profit margins of 23.3% in the third quarter of fiscal 2015. Gross profit margins during the third quarter of fiscal 2016 reflect a change in product mix from the year ago period. As previously mentioned, the Company accelerated certain shipments of its dormant alfalfa seed to DuPont Pioneer during the second quarter of fiscal 2016, which generally carry a higher margin profile than its non-dormant business. Additionally, the Company continues to be impacted by higher seed costs within the Company's non-dormant operations, driven by lower than expected yields on the 2015 alfalfa seed harvests. To limit variability of future production costs due to farming yields, the Company has terminated production arrangements where its production costs are variable on a per unit basis.

Selling, general and administrative (SG&A) expenses for the third quarter of fiscal 2016 totaled $2.5 million compared to SG&A of $2.2 million for the comparable period in fiscal 2015. Total operating expenses for the third quarter of fiscal 2016 were $3.9 million compared to total operating expenses of $3.5 million in the year ago period. The Company incurred SG&A and total operating expenses of $0.1 million in the third quarter of fiscal 2015 pertaining to non-recurring transaction expenses.

Adjusted non-GAAP net income (see Table A-1) for the third quarter of fiscal 2016, excluding various items (change in derivative warrant liabilities, change in contingent consideration obligation, loss on equity method investment, and interest expense - amortization of debt discount), was $0.6 million, or $0.04 per basic and diluted share. Adjusted non-GAAP net loss (see Table A-1) for the third quarter of fiscal 2015, excluding various items (non-recurring cost of revenue charges, non-recurring transaction costs, change in derivative warrant liabilities, and interest expense - amortization of debt discount) was $2.0 million, or $0.16 per basic and diluted share.

GAAP net income for the third quarter of fiscal 2016 was $0.6 million, or $0.04 per basic and diluted share, compared to a GAAP net loss of $(0.5) million, or $(0.04) per basic and diluted share, in the third quarter of fiscal 2015.

Adjusted EBITDA (see Table B) for the third quarter of fiscal 2016 was $2.7 million compared to Adjusted EBITDA of $4.6 million in the third quarter of fiscal 2015.

Outlook
Based upon the evaluation of information currently available to management, the Company continues to expect to generate annual revenue of approximately $95 million for the fiscal year ending June 30, 2016, reflecting an increase of approximately 17% over fiscal 2015.

Management Discussion
Mark Grewal, president and chief executive officer of S&W Seed Company, commented, "Fiscal 2016 continues to be a pivotal year in the growth and evolution of S&W Seed Company in becoming a leader in the alfalfa seed industry. We have built a strong contracted seed grower production base, established global seed distribution channels and are leveraging our leading research and development capabilities to address significant opportunities in agriculture."

Matthew Szot, chief financial officer of S&W Seed Company, commented, "During the third quarter, we continued to execute successfully on our distribution and production agreements with DuPont Pioneer, while also driving organic growth from our historical non-dormant operations. Our gross profit margins on our non-dormant business continue to be impacted during the current fiscal year as the weaker than anticipated seed yields have increased our seed production costs. We have terminated production arrangements where we carry farming and yield risk, which should result in expanded margins in fiscal 2017 and beyond. Additionally, we remain focused on other gross margin expansion initiatives that we believe will drive profitability on a go forward basis."

Mr. Szot continued, "We continue to make strides to strengthen our balance sheet. Our original convertible debt balance of $27 million has been paid down to $8.8 million through today. We look forward to retiring the remaining convertible debt balance over the next 10 months."

Mr. Grewal concluded, "The alfalfa seed markets continue to be characterized by strong demand and decreased supply on a global basis. The 2016 harvest from Australian has largely been characterized as 'average,' which we believe should allow for a continuation of these prevailing market trends, while allowing S&W to benefit compared to the year ago period from increased optimization initiatives. These trends, coupled with our recent successful efforts to increase our acres dedicated to alfalfa seed production by 15% during calendar year 2016 compared to 2015, are expected to be a catalyst for organic revenue growth and gross margin improvement in fiscal 2017. I am pleased with the progress made to drive value in S&W and look forward to building on this progress into the future."

Conference Call
S&W Seed Company has scheduled a conference call for today, Thursday, May 12, 2016, at 4:30 pm ET (1:30 pm PT) to review the results of its most recent quarter. 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 # 10085828. 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 gross profit margin, adjusted selling, general and administrative expenses, adjusted operating expenses, adjusted EBITDA, adjusted 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 S&W's 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 these measures where applicable to the most applicable financial measures under GAAP, see Tables A-1, A-2, and B included in the tables accompanying this release.

In order to calculate these non-GAAP financial measures, the Company makes 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 the Company believes otherwise distort the underlying results and trends of the ongoing business. The Company has excluded the following items from one or more of our non-GAAP financial measures for the periods presented:

Cost of revenue.  We exclude a portion of cost of revenue representing losses incurred in connection with the farming of various non-seed crops. These amounts are non-recurring and unrelated to our core performance during any particular period, and therefore, 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.

Selling, general and administrative expenses; operating expenses.  We exclude a portion of SG&A expense and operating expenses related to non-recurring 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 because such amounts can vary significantly based on the frequency of acquisitions and magnitude of acquisition expenses.

Impairment charges - Disposal of property, plant and equipment loss (gain).  We exclude an impairment charge of $500,000 attributable to the unrecovered stand establishment and growing crop costs that were incurred on certain farmland sold in March 2015. These amounts are non-recurring charges and are unrelated to our core performance during any particular period, and therefore, 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 December 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.

Changes in contingent consideration obligation.  Change in contingent consideration obligation is related to the change in fair value of the contingent consideration owed to DuPont Pioneer for the December 2014 acquisition. 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.

Gain on sale of marketable securities.  Gain on the sale of marketable securities is related to a gain on purchase and subsequent sale of certain bonds. These amounts are unrelated to our core performance during any particular period, and therefore, 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.

Loss on equity method investment.  Losses from our equity method investment are related to our portion of losses incurred at our 50% owned Joint Corporation in Argentina. These amounts are unrelated to our core performance during any particular period, and therefore, 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.

Interest expense – amortization of debt discount.  Amortization of debt discount and issuance costs are related to our Convertible Debentures and warrants issued in December 2014. 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 gross profit margin is a non-GAAP financial measure that we have calculated by excluding losses incurred in connection with the farming of various non-seed crops. These amounts are unrelated to our core performance during any particular period, and therefore, 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.

Adjusted net income (loss) and non-GAAP earnings (loss) per share.  We define non-GAAP net income (loss) as net income (loss) less losses incurred on farming of non-seed crops, acquisition related expenses, impairment charges, change in derivative warrant liabilities, change in contingent consideration obligation, interest expense - amortization of debt discount, gain on sale of marketable securities and loss on equity method investment. 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 losses incurred in connection with the farming of various non-seed crops, acquisition and financing related expenses, impairment charges, depreciation and amortization, non-cash stock-based compensation, foreign currency (gain) loss, change in derivative warrant liabilities, change in contingent consideration obligation, interest expense – amortization of debt discount, interest expense – convertible debt and other, loss on equity method investment, gain on sale of marketable securities 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 Fresno, California. The Company's vision is to be the world's preferred proprietary seed company, supplying a range of forage and specialty crop products that support the growing global demand for animal proteins and healthier consumer diets. The Company is the global leader in alfalfa seed, with unrivaled research and development, production and distribution capabilities. S&W's capabilities span the world's alfalfa seed production regions, with operations in the San Joaquin and Imperial Valleys of California, five other U.S. states, Australia and three provinces in Canada, and S&W sells its seed products in more than 30 countries around the globe.  Additionally, the Company 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 concerning annual revenue, gross profit margins and adjusted EBITDA for the fiscal year ending June 30, 2016, diversification of our business, and a strengthening alfalfa seed market. 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 risks that actual results may differ materially from those projected in the forward-looking statements as a result of various factors and other risks identified in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the fiscal year ended June 30, 2015, and in other filings subsequently made by the Company with the Securities and Exchange Commission. 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:

Investor Contact:

Matthew Szot, Chief Financial Officer 

Joe Dorame, Robert Blum, Joe Diaz

S&W Seed Company 

Lytham Partners, LLC

Phone: (559) 884-2535 

Phone: (602) 889-9700

www.swseedco.com

sanw@lythampartners.com


www.lythampartners.com

 

TABLE A-1


S&W SEED COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)




















Three Months Ended




Three Months Ended




March 31,




March 31,




2016




2015






















 NON-GAAP 


 NON-GAAP 






 NON-GAAP 


 NON-GAAP 




 GAAP 


 Adjustments 


Adjusted




 GAAP 


 Adjustments 


Adjusted

































Revenue


$

25,013,779


-

$

25,013,779



$

30,527,798


-

$

30,527,798

















Cost of revenue



19,500,605


-


19,500,605




23,410,046


-


23,410,046

















Gross profit



5,513,174


-


5,513,174




7,117,752


-


7,117,752








22.0%








23.3%

Operating expenses
















Selling, general and administrative expenses



2,459,737


-


2,459,737




2,260,978


(111,106)


2,149,872

Research and development expenses



626,316


-


626,316




611,688


-


611,688

Depreciation and amortization



796,062


-


796,062




580,365


-


580,365

Disposal of property, plant and equipment loss (gain)



(2,427)


-


(2,427)




24,646


-


24,646

















Total operating expenses



3,879,688


-


3,879,688




3,477,677


(111,106)


3,366,571

















Income (loss) from operations



1,633,486


-


1,633,486




3,640,075


(111,106)


3,751,181

















Other expense
















Foreign currency loss



87,342


-


87,342




33,503


-


33,503

Change in derivative warrant liabilities



(694,800)


694,800


-




1,082,000


(1,082,000)


-

Change in contingent consideration obligation



48,963


(48,963)


-




-


-


-

Loss on equity method investment



28,916


(28,916)


-




-


-


-

Interest expense - amortization of debt discount



1,150,412


(1,150,412)


-




2,020,472


(2,020,472)


-

Interest expense - convertible debt and other



438,879


-


438,879




728,957


-


728,957

















Income (loss) before income taxes



573,774


(533,491)


1,107,265




(224,857)


(3,213,578)


2,988,721

Provision for income taxes



5,901


544,947


550,848




244,471


702,954


947,425

Net income (loss)


$

567,873


(1,078,438)

$

556,417



$

(469,328)


(3,916,532)

$

2,041,296

















Net income (loss) per common share:
















Basic


$

0.04



$

0.04



$

(0.04)



$

0.16

Diluted


$

0.04



$

0.04



$

(0.04)



$

0.16

















Weighted average number of common shares outstanding:
















Basic



15,420,308




15,420,308




13,166,004




13,166,004

Diluted



15,420,308




15,420,308




13,166,004




13,166,004

 

TABLE A-2


S&W SEED COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)




















Nine Months Ended




Nine Months Ended




March 31,




March 31,




2016




2015






















 NON-GAAP 


 NON-GAAP 






 NON-GAAP 


 NON-GAAP 




 GAAP 


 Adjustments 


Adjusted




 GAAP 


 Adjustments 


Adjusted

































Revenue


$

61,409,948


-

$

61,409,948



$

52,485,798


-

$

52,485,798

















Cost of revenue



49,890,460


(259,566)


49,630,894




42,093,045


(265,890)


41,827,155

















Gross profit



11,519,488


(259,566)


11,779,054




10,392,753


(265,890)


10,658,643
















20.3%

Operating expenses
















Selling, general and administrative expenses



7,239,821


-


7,239,821




7,040,906


(1,256,170)


5,784,736

Research and development expenses



2,049,332


-


2,049,332




1,052,226


-


1,052,226

Depreciation and amortization



2,376,101


-


2,376,101




1,210,676


-


1,210,676

Disposal of property, plant and equipment loss (gain)



(2,427)


-


(2,427)




24,646


-


24,646

Impairment Charges



-


-


-




500,198


(500,198)


-

















Total operating expenses



11,662,827


-


11,662,827




9,828,652


(1,756,368)


8,072,284

















Income (loss) from operations



(143,339)


(259,566)


116,227




564,101


(2,022,258)


2,586,359

















Other expense
















Foreign currency (gain) loss



(164,471)


-


(164,471)




116,392


-


116,392

Change in derivative warrant liabilities



(2,176,800)


2,176,800


-




1,082,000


(1,082,000)


-

Change in contingent consideration obligation



1,490


(1,490)


-




-


-


-

Gain on sale of marketable securities



(123,038)


123,038


-




-


-


-

Loss on equity method investment



252,619


(252,619)


-




-


-


-

Interest expense - amortization of debt discount



3,111,866


(3,111,866)


-




2,046,615


(2,046,615)


-

Interest expense - convertible debt and other



1,672,863


-


1,672,863




1,137,208


-


1,137,208

















Income (loss) before income taxes



(2,717,868)


(1,325,703)


(1,392,165)




(3,818,114)


(5,150,873)


1,332,759

Provision (benefit) for income taxes



(2,773,294)


2,319,360


(453,934)




(931,808)


1,328,970


397,162

Net income (loss) 


$

55,426


(3,645,063)

$

(938,231)



$

(2,886,306)


(6,479,843)


935,597

















Net income (loss) per common share:
















Basic


$

0.00



$

(0.07)



$

(0.24)



$

0.08

Diluted


$

0.00



$

(0.07)



$

(0.24)



$

0.08

















Weighted average number of common shares outstanding:













Basic



14,278,107




14,278,107




12,179,184




12,179,184

Diluted



14,278,107




14,278,107




12,179,184




12,179,184

 

TABLE B


S&W SEED COMPANY

ITEMIZED RECONCILIATION BETWEEN NET INCOME (LOSS) AND NON-GAAP ADJUSTED EBITDA

(unaudited)

















Three Months Ended



Nine Months Ended




March 31



March 31




2016



2015



2016



2015














Net income (loss)


$

567,873


$

(469,328)


$

55,426


$

(2,886,306)














Non-recurring cost of revenue charges



-



-



259,566



265,890














Non-recurring transaction costs



-



111,106



-



1,256,170














Non-cash stock based compensation



289,314



233,848



917,487



680,923














Depreciation and amortization



796,062



580,365



2,376,101



1,210,676














Impairment charges



-



-



-



500,198














Foreign currency (gain) loss



87,342



33,503



(164,471)



116,392














Change in derivative warrant liabilities



(694,800)



1,082,000



(2,176,800)



1,082,000














Change in contingent consideration obligation



48,963



-



1,490



-














Gain on sale of marketable securities



-



-



(123,038)



-














Loss on equity method investment



28,916



-



252,619



-














Interest expense - amortization of debt discount



1,150,412



2,020,472



3,111,866



2,046,615














Interest expense - convertible debt and other



438,879



728,957



1,672,863



1,137,208














Provision (benefit) for income taxes



5,901



244,471



(2,773,294)



(931,808)














Non-GAAP Adjusted EBITDA


$

2,718,862


$

4,565,394


$

3,409,815


$

4,477,958

 

S&W SEED COMPANY

CONSOLIDATED BALANCE SHEETS

(unaudited)











 March 31, 



 June 30, 




2016



2015

ASSETS














CURRENT ASSETS







Cash and cash equivalents


$

6,267,622


$

3,535,458

Accounts receivable, net



12,970,876



26,728,741

Inventories, net



43,049,181



25,521,747

Prepaid expenses and other current assets



2,079,983



797,199

Deferred tax assets



286,734



286,508

TOTAL CURRENT ASSETS



64,654,396



56,869,653








Property, plant and equipment, net



12,889,609



11,476,936

Intangibles, net



35,978,261



38,004,916

Goodwill



9,496,202



9,630,279

Deferred tax assets



7,305,559



4,060,156

Other assets



2,324,268



2,301,127

TOTAL ASSETS


$

132,648,295


$

122,343,067








LIABILITIES AND STOCKHOLDERS' EQUITY














CURRENT LIABILITIES







Accounts payable


$

15,605,814


$

13,722,900

Accounts payable - related parties



90,711



1,128,630

Deferred revenue



371,383



525,530

Accrued expenses and other current liabilities



1,506,130



1,802,819

Foreign exchange contract liabilities



-



59,116

Lines of credit



21,710,803



13,755,800

Current portion of long-term debt



428,681



2,223,465

Current portion of convertible debt, net



8,910,997



9,265,929

TOTAL CURRENT LIABILITIES



48,624,519



42,484,189








Contingent consideration obligation



2,079,490



2,078,000

Long-term debt, less current portion



11,181,481



10,682,072

Convertible debt, net, less current portion



-



8,777,041

Derivative warrant liabilities



4,081,200



6,258,000

Other non-current liabilities



158,137



188,160








TOTAL LIABILITIES



66,124,827



70,467,462








STOCKHOLDERS' EQUITY







Preferred stock, $0.001 par value; 5,000,000 shares authorized; no shares issued and outstanding



-



-

Common stock, $0.001 par value; 50,000,000 shares authorized; 16,839,666 issued and 16,814,666 outstanding at March 31, 2016; 13,479,101 issued and 13,454,101 outstanding at June 30, 2015;



16,839



13,479

Treasury stock, at cost, 25,000 shares



(134,196)



(134,196)

Additional paid-in capital



77,118,847



62,072,379

Accumulated deficit



(4,924,045)



(4,979,471)

Accumulated other comprehensive loss



(5,553,977)



(5,096,586)

TOTAL STOCKHOLDERS' EQUITY



66,523,468



51,875,605

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY


$

132,648,295


$

122,343,067

 

S&W SEED COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)











Nine Months Ended




March 31,




2016



2015

CASH FLOWS FROM OPERATING ACTIVITIES







    Net income (loss)


$

55,426


$

(2,886,306)

   Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities







     Stock-based compensation



917,487



680,923

     Change in allowance for doubtful accounts



(7,350)



17,264

     Impairment charges



-



500,198

     Depreciation and amortization



2,376,101



1,296,464

     (Gain) loss on disposal of property, plant and equipment



(2,427)



24,646

     Change in deferred tax asset 



(2,974,375)



(904,887)

     Change in foreign exchange contracts



(55,817)



27,873

     Change in derivative warrant liabilities



(2,176,800)



1,082,000

     Change in contingent consideration obligation



1,490



-

     Amortization of debt discount



3,111,866



2,046,615

     Intercompany foreign exchange gain



(284,774)



-

     Gain on sale of marketable securities



(123,038)



-

     Loss on equity method investment



252,619



-

     Changes in operating assets and liabilities, net:







     Accounts receivable



13,498,542



8,167,899

     Inventories



(16,946,534)



10,179,531

     Prepaid expenses and other current assets



(974,732)



(546,449)

     Other non-current assets



(140,569)



249,005

     Accounts payable



1,632,353



(12,595,681)

     Accounts payable - related parties



(1,021,524)



1,768,819

     Deferred revenue



(163,211)



242,250

     Accrued expenses and other current liabilities



(277,084)



(13,038)

     Other non-current liabilities



(31,311)



6,358

                Net cash (used in) provided by operating activities



(3,333,662)



9,343,484








CASH FLOWS FROM INVESTING ACTIVITIES







    Additions to property, plant and equipment



(2,089,420)



(1,034,183)

    Proceeds from disposal of property, plant and equipment



28,100



7,100,000

    Acquisition of business



-



(36,688,881)

    Investment in Bioceres



-



(4,982)

    Purchase of marketable securities



(316,000)



-

    Sale of marketable securities



439,038



-

    Equity method investment



(439,038)



-

                Net cash used in investing activities



(2,377,320)



(30,628,046)








CASH FLOWS FROM FINANCING ACTIVITIES







    Net proceeds from sale of common stock



13,309,716



4,169,025

    Net proceeds from exercise of common stock options



34,566



1,080,000

    Taxes paid related to net share settlements of stock-based compensation awards



(83,803)



(61,669)

    Borrowings and repayments on lines of credit, net



7,822,160



(715,779)

    Proceeds from sale of convertible debt and warrants



-



27,000,000

    Borrowings of long-term debt



601,341



493,956

    Debt issuance costs



-



(1,915,417)

    Repayments of long-term debt



(1,974,582)



(2,486,358)

    Repayments of convertible debt



(11,274,679)



(5,000,000)

                Net cash provided by financing activities



8,434,719



22,563,758








EFFECT OF EXCHANGE RATE CHANGES ON CASH



8,427



189,464








NET INCREASE IN CASH AND CASH EQUIVALENTS



2,732,164



1,468,660








CASH AND CASH EQUIVALENTS, beginning of the period



3,535,458



1,167,503








CASH AND CASH EQUIVALENTS, end of period


$

6,267,622


$

2,636,163

 

Logo - http://photos.prnewswire.com/prnh/20160124/325263LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sw-announces-results-for-the-third-quarter-of-fiscal-2016-300267880.html

SOURCE S&W Seed Company