Florida | | 41-2103550 |
(State or other jurisdiction of | | (I.R.S. Employer |
incorporation or organization) | | Identification No.) |
| | |
122 East 42nd Street, Suite 4700, | | 10168 |
New York, New York | | (Zip Code) |
(Address of principal executive offices) | | |
| ¨ Large accelerated filer | | ¨ Accelerated filer |
| ¨ Non-accelerated filer (Do not check if a smaller reporting company) | | þ Smaller reporting company |
| Page | |
PART I. FINANCIAL INFORMATION | 3 | |
| | |
Item 1. | Financial Statements: | 3 |
| | |
| Condensed Consolidated Balance Sheets as of September 30, 2013 (unaudited) and March 31, 2013 | 3 |
| | |
| Condensed Consolidated Statements of Operations for the three months and six months ended September 30, 2013 and 2012 (unaudited) | 4 |
| | |
| Condensed Consolidated Statements of Comprehensive Income for the three months and six months ended September 30, 2013 and 2012 (unaudited) | 5 |
| | |
| Condensed Consolidated Statement of Changes in Equity for the six months ended September 30, 2013 (unaudited) | 6 |
| | |
| Condensed Consolidated Statements of Cash Flows for the six months ended September 30, 2013 and 2012 (unaudited) | 7 |
| | |
| Notes to Unaudited Condensed Consolidated Financial Statements | 8 |
| | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 18 |
| | |
Item 4. | Controls and Procedures | 28 |
| | |
PART II. OTHER INFORMATION | 29 | |
| | |
Item 1. | Legal Proceedings | 29 |
| | |
Item 6. | Exhibits | 29 |
2 | ||
| September 30, 2013 (Unaudited) | | March 31, 2013 | | |||
| | | | | | | |
ASSETS: | | | | | | | |
Current Assets | | | | | | | |
Cash and cash equivalents | | $ | 151,523 | | $ | 439,323 | |
Accounts receivable net of allowance for doubtful accounts of $91,303 and $70,692, respectively | | | 7,672,081 | | | 7,025,358 | |
Due from shareholders and affiliates | | | 502,304 | | | 303,226 | |
Inventories net of allowance for obsolete and slow moving inventory of $208,996 and $461,660, respectively | | | 13,668,804 | | | 13,731,962 | |
Prepaid expenses and other current assets | | | 1,194,379 | | | 983,834 | |
| | | | | | | |
Total Current Assets | | | 23,189,091 | | | 22,483,703 | |
| | | | | | | |
Equipment net | | | 513,005 | | | 516,641 | |
| | | | | | | |
Investment in non-consolidated affiliate, at equity | | | 96,823 | | | 116,700 | |
Intangible assets net of accumulated amortization of $5,731,420 and $5,404,000, respectively | | | 8,505,474 | | | 8,805,913 | |
Goodwill | | | 496,226 | | | 490,286 | |
Restricted cash | | | 408,946 | | | 451,346 | |
Other assets | | | 265,308 | | | 252,506 | |
| | | | | | | |
Total Assets | | $ | 33,474,873 | | $ | 33,117,095 | |
| | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | |
Current Liabilities | | | | | | | |
Foreign revolving credit facility | | $ | 220,102 | | $ | 89,407 | |
Accounts payable | | | 5,139,748 | | | 5,301,524 | |
Accrued expenses | | | 463,164 | | | 793,243 | |
Due to shareholders and affiliates | | | 2,323,291 | | | 2,351,957 | |
| | | | | | | |
Total Current Liabilities | | | 8,146,305 | | | 8,536,131 | |
| | | | | | | |
Long-Term Liabilities | | | | | | | |
Keltic facility | | | 6,733,352 | | | 6,501,321 | |
Bourbon term loan (including $584,845 and $600,000 of related-party participation at September 30 and March 31, 2013, respectively) | | | 2,432,950 | | | 2,496,000 | |
Notes payable - Junior loan (including $300,000 of related party participation at Septmeber 30, 2013) | | | 1,250,000 | | | | |
Notes payable GCP Note | | | 216,869 | | | 211,580 | |
Warrant liability | | | 4,761,789 | | | 795,374 | |
Deferred tax liability | | | 1,592,380 | | | 1,666,456 | |
| | | | | | | |
Total Liabilities | | | 25,133,645 | | | 20,206,862 | |
| | | | | | | |
Commitments and Contingencies (Note 13) | | | | | | | |
| | | | | | | |
Equity | | | | | | | |
Preferred stock, $.01 par value, 25,000,000 shares authorized, 6,271 and 6,701 shares of series A convertible preferred stock issued and outstanding at September 30 and March 31, 2013, respectively (liquidation value of $7,824,616 and $7,876,530 at September 30 and March 31, 2013, respectively) | | | 62,715 | | | 67,013 | |
Common stock, $.01 par value, 225,000,000 shares authorized, 111,256,711 and 108,773,034 shares issued and outstanding at September 30 and March 31, 2013, respectively | | | 1,112,567 | | | 1,087,730 | |
Additional paid-in capital | | | 143,495,585 | | | 142,661,542 | |
Accumulated deficit | | | (136,370,809) | | | (130,270,623) | |
Accumulated other comprehensive loss | | | (1,771,911) | | | (1,918,094) | |
| | | | | | | |
Total controlling shareholders’ equity | | | 6,528,147 | | | 11,627,568 | |
| | | | | | | |
Noncontrolling interests | | | 1,813,081 | | | 1,282,665 | |
| | | | | | | |
Total equity | | | 8,341,228 | | | 12,910,233 | |
| | | | | | | |
Total Liabilities and Equity | | $ | 33,474,873 | | $ | 33,117,095 | |
3 | ||
| | Three months ended September 30, | | Six months ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Sales, net* | | $ | 11,659,707 | | $ | 10,317,737 | | $ | 22,078,324 | | $ | 20,037,164 | |
Cost of sales* | | | 7,475,352 | | | 6,594,889 | | | 13,975,505 | | | 12,881,664 | |
Provision for obsolete inventory | | | | | | 100,000 | | | | | | 100,000 | |
| | | | | | | | | | | | | |
Gross profit | | | 4,184,355 | | | 3,622,848 | | | 8,102,819 | | | 7,055,500 | |
| | | | | | | | | | | | | |
Selling expense | | | 2,933,150 | | | 2,770,866 | | | 5,828,533 | | | 5,393,858 | |
General and administrative expense | | | 1,244,459 | | | 1,159,606 | | | 2,510,064 | | | 2,488,206 | |
Depreciation and amortization | | | 214,638 | | | 229,857 | | | 427,762 | | | 460,939 | |
| | | | | | | | | | | | | |
Loss from operations | | | (207,892) | | | (537,481) | | | (663,540) | | | (1,287,503) | |
| | | | | | | | | | | | | |
Other expense | | | (174) | | | (16) | | | (174) | | | (16) | |
Loss from equity investment in non- consolidated affiliate | | | (17,956) | | | (11,075) | | | (24,077) | | | (10,727) | |
Foreign exchange loss | | | (171,863) | | | (218,113) | | | (111,523) | | | (22,172) | |
Interest expense, net | | | (268,480) | | | (136,816) | | | (497,299) | | | (247,837) | |
Net change in fair value of warrant liability | | | (3,519,164) | | | 162,607 | | | (3,966,415) | | | 71,279 | |
Income tax benefit | | | 37,038 | | | 37,038 | | | 74,076 | | | 74,076 | |
| | | | | | | | | | | | | |
Net loss | | | (4,148,491) | | | (703,856) | | | (5,188,952) | | | (1,422,900) | |
Net income attributable to noncontrolling interests | | | (278,044) | | | (197,440) | | | (530,416) | | | (307,897) | |
| | | | | | | | | | | | | |
Net loss attributable to controlling interests | | | (4,426,535) | | | (901,296) | | | (5,719,368) | | | (1,730,797) | |
| | | | | | | | | | | | | |
Dividend to preferred shareholders | | | (187,978) | | | (184,199) | | | (377,910) | | | (364,150) | |
| | | | | | | | | | | | | |
Net loss attributable to common shareholders | | $ | (4,614,513) | | $ | (1,085,495) | | $ | (6,097,278) | | $ | (2,094,947) | |
| | | | | | | | | | | | | |
Net loss per common share, basic and diluted, attributable to common shareholders | | $ | (0.04) | | $ | (0.01) | | $ | (0.06) | | $ | (0.02) | |
| | | | | | | | | | | | | |
Weighted average shares used in computation, basic and diluted, attributable to common shareholders | | | 110,459,802 | | | 108,491,137 | | | 109,944,744 | | | 108,441,966 | |
4 | ||
| | Three months ended September 30, | | Six months ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net loss | | $ | (4,148,491) | | $ | (703,856) | | $ | (5,188,952) | | $ | (1,422,900) | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | 105,983 | | | 57,575 | | | 146,183 | | | (106,467) | |
| | | | | | | | | | | | | |
Total other comprehensive income (loss): | | | 105,983 | | | 57,575 | | | 146,183 | | | (106,467) | |
| | | | | | | | | | | | | |
Comprehensive loss | | $ | (4,042,508) | | $ | (646,281) | | $ | (5,042,769) | | $ | (1,529,367) | |
5 | ||
| | | | | | | | | | | | | | | | | | | | Accumulated | | | | | | | | |
| | | | | | | | | | | | | Additional | | | | | Other | | | | | | | | |||
| | Preferred Stock | | Common Stock | | Paid-in | | Accumulated | | Comprehensive | | Noncontrolling | | Total | | |||||||||||||
| | Shares | | Amount | | Shares | | Amount | | Capital | | Deficit | | Loss | | Interests | | Equity | | |||||||||
BALANCE, MARCH 31, 2013 | | | 6,701 | | $ | 67,013 | | | 108,773,034 | | $ | 1,087,730 | | $ | 142,661,542 | | $ | (130,270,623) | | $ | (1,918,094) | | $ | 1,282,665 | | $ | 12,910,233 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | | | | | | | | | | | | | | | | (5,719,368) | | | | | | 530,416 | | | (5,188,952) | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | 146,183 | | | | | | 146,183 | |
Conversion of series A preferred stock and accrued dividends | | | (430) | | | (4,298) | | | 1,704,729 | | | 17,048 | | | (9,842) | | | (2,908) | | | | | | | | | | |
Exercise of common stock warrants | | | | | | | | | 778,948 | | | 7,789 | | | 288,226 | | | | | | | | | | | | 296,015 | |
Accrued dividends - series A convertible preferred stock | | | | | | | | | | | | | | | 377,910 | | | (377,910) | | | | | | | | | | |
Stock-based compensation | | | | | | | | | | | | | | | 177,749 | | | | | | | | | | | | 177,749 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE, SEPTEMBER 30, 2013 | | | 6,271 | | $ | 62,715 | | | 111,256,711 | | $ | 1,112,567 | | $ | 143,495,585 | | $ | (136,370,809) | | $ | (1,771,911) | | $ | 1,813,081 | | $ | 8,341,228 | |
6 | ||
| | Six months ended September 30, | | ||||
| | 2013 | | 2012 | | ||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | |
Net loss | | $ | (5,188,952) | | $ | (1,422,900) | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Depreciation and amortization | | | 427,762 | | | 460,939 | |
Provision for doubtful accounts | | | 25,812 | | | 12,000 | |
Amortization of deferred financing costs | | | 67,276 | | | 42,412 | |
Change in fair value of warrant liability | | | 3,966,415 | | | (71,279) | |
Deferred tax benefit | | | (74,076) | | | (74,076) | |
Loss from equity investment in non-consolidated affiliate | | | 24,077 | | | 10,727 | |
Foreign exchange loss | | | 111,523 | | | 22,172 | |
Stock-based compensation expense | | | 177,749 | | | 138,928 | |
Provision for obsolete inventories | | | | | | 100,000 | |
Changes in operations, assets and liabilities: | | | | | | | |
Accounts receivable | | | (666,064) | | | (518,956) | |
Due from affiliates | | | (199,078) | | | (146,163) | |
Inventory | | | 75,491 | | | (904,801) | |
Prepaid expenses and supplies | | | (209,818) | | | (99,027) | |
Other assets | | | (80,078) | | | (51,788) | |
Accounts payable and accrued expenses | | | (500,955) | | | (349,222) | |
Accrued interest | | | 1,090 | | | 1,089 | |
Due to related parties | | | (29,014) | | | 959,860 | |
| | | | | | | |
Total adjustments | | | 3,118,112 | | | (467,185) | |
| | | | | | | |
NET CASH USED IN OPERATING ACTIVITIES | | | (2,070,840) | | | (1,890,085) | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | |
Purchase of equipment | | | (86,610) | | | (43,098) | |
Acquisition of intangible assets | | | (26,981) | | | (39,375) | |
Change in restricted cash | | | 61,999 | | | 1,500 | |
Payments under contingent consideration agreements | | | (5,940) | | | (71,280) | |
| | | | | | | |
NET CASH USED IN INVESTING ACTIVITIES | | | (57,532) | | | (152,253) | |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | |
Keltic facility | | | 232,031 | | | 1,879,458 | |
Bourbon term loan | | | (63,050) | | | | |
Junior loan | | | 1,250,000 | | | | |
Foreign revolving credit facility | | | 122,344 | | | 150,143 | |
Proceeds from exercise of series A preferred warrants | | | 296,015 | | | | |
| | | | | | | |
NET CASH PROVIDED BY FINANCING ACTIVITIES | | | 1,837,340 | | | 2,029,601 | |
| | | | | | | |
EFFECTS OF EXCHANGE RATE CHANGES ON CASH | | | 3,232 | | | (1,792) | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | | | (287,800) | | | (14,529) | |
CASH AND CASH EQUIVALENTS BEGINNING | | | 439,323 | | | 484,362 | |
| | | | | | | |
CASH AND CASH EQUIVALENTS ENDING | | $ | 151,523 | | $ | 469,833 | |
| | | | | | | |
SUPPLEMENTAL DISCLOSURES: | | | | | | | |
Schedule of non-cash investing and financing activities: | | | | | | | |
Conversion of series A preferred stock to common stock | | $ | 429,868 | | $ | 130,132 | |
Interest paid | | $ | 384,145 | | $ | 202,916 | |
7 | ||
| A. | Description of business The consolidated financial statements include the accounts of the Company, its wholly-owned domestic subsidiaries, Castle Brands (USA) Corp. (“CB-USA”) and McLain & Kyne, Ltd. (“McLain & Kyne”), the Company’s wholly-owned foreign subsidiaries, Castle Brands Spirits Group Limited (“CB-IRL”) and Castle Brands Spirits Marketing and Sales Company Limited, and the Company’s 60% ownership interest in Gosling-Castle Partners, Inc. (“GCP”), with adjustments for income or loss allocated based upon percentage of ownership. The accounts of the subsidiaries have been included as of the date of acquisition. All significant intercompany transactions and balances have been eliminated. |
| | |
| B. | Organization and operations The Company is principally engaged in the importation, marketing and sale of premium and super premium brands of rums, whiskey, liqueurs, vodka and tequila in the United States, Canada, Europe and Asia. |
| | |
| C. | Equity investments - Equity investments are carried at original cost adjusted for the Company’s proportionate share of the investees’ income, losses and distributions. The Company assesses the carrying value of its equity investments when an indicator of a loss in value is present and records a loss in value of the investment when the assessment indicates that an other-than-temporary decline in the investment exists. The Company classifies its equity earnings of non-consolidated affiliate equity investment as a component of net income or loss. |
| | |
| D. | Goodwill and other intangible assets Goodwill represents the excess of purchase price including related costs over the value assigned to the net tangible and identifiable intangible assets of businesses acquired. Goodwill and other identifiable intangible assets with indefinite lives are not amortized, but instead are tested for impairment annually, or more frequently if circumstances indicate a possible impairment may exist. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives, generally on a straight-line basis, and are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. |
| | |
| E. | Impairment of long-lived assets Under Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 310, “Accounting for the Impairment or Disposal of Long-lived Assets”, the Company periodically reviews whether changes have occurred that would require revisions to the carrying amounts of its definite lived, long-lived assets. When the sum of the expected future cash flows is less than the carrying amount of the asset, an impairment loss is recognized based on the fair value of the asset. |
| | |
| F. | Excise taxes and duty Excise taxes and duty are computed at standard rates based on alcohol proof per gallon/liter and are paid after finished goods are imported into the United States and then transferred out of “bond.” Excise taxes and duty are recorded to inventory as a component of the cost of the underlying finished goods. When the underlying products are sold “ex warehouse”, the sales price reflects the taxes paid and the inventoried excise taxes and duties are charged to cost of sales. |
| | |
| G. | Foreign currency The functional currency for the Company’s foreign operations is the Euro in Ireland and the British Pound in the United Kingdom. Under ASC 830, “Foreign Currency Matters”, the translation from the applicable foreign currencies to U.S. Dollars is performed for balance sheet accounts using exchange rates in effect at the balance sheet date and for revenue and expense accounts using a weighted average exchange rate during the period. The resulting translation adjustments are recorded as a component of other comprehensive income. Gains or losses resulting from foreign currency transactions are shown as a separate line item in the consolidated statements of operations. |
8 | ||
| H. | Fair value of financial instruments ASC 825, “Financial Instruments”, defines the fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties and requires disclosure of the fair value of certain financial instruments. The Company believes that there is no material difference between the fair-value and the reported amounts of financial instruments in the Company’s balance sheets due to the short term maturity of these instruments, or with respect to the Company’s debt, as compared to the current borrowing rates available to the Company. |
| | The Company’s investments are reported at fair value in accordance with authoritative guidance, which accomplishes the following key objectives: |
| · | Defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; |
| · | Establishes a three-level hierarchy (“valuation hierarchy”) for fair value measurements; |
· | Requires consideration of the Company’s creditworthiness when valuing liabilities; and | |
· | Expands disclosures about instruments measured at fair value. |
| | The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels of the valuation hierarchy are as follows: |
| · | Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| · | Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are directly or indirectly observable for the asset or liability for substantially the full term of the financial instrument. |
| · | Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
| I. | Income taxes Under ASC 740, “Income Taxes”, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. A valuation allowance is provided to the extent a deferred tax asset is not considered recoverable. |
The Company has not recognized any adjustments for uncertain tax positions. The Company recognizes interest and penalties related to uncertain tax positions in general and administrative expense; however, no such provisions for accrued interest and penalties related to uncertain tax positions have been recorded by the Company. |
The Company’s income tax benefit for the three and six months ended September 30, 2013 and 2012 consists of federal, state and local taxes attributable to GCP, which does not file a consolidated income tax return with the Company. In connection with the investment in GCP, the Company recorded a deferred tax liability on the ascribed value of the acquired intangible assets of $2,222,222, increasing the value of the asset. The difference between the book basis and tax basis created a deferred tax liability that is being amortized over a period of 15 years (the life of the licensing agreement) on a straight-line basis. For each of the three-month and six-month periods ended September 30, 2013 and 2012, the Company recognized $37,038 and $74,076 of deferred tax benefits, respectively. |
| J. | Accounting standards adopted In July 2012, the FASB issued Accounting Standards Update (“ASU”) 2012-02, “IntangiblesGoodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment.” The amended guidance simplifies how entities test indefinite-lived intangible assets other than goodwill for impairment. After an assessment of certain qualitative factors, if it is determined to be more likely than not that an indefinite-lived asset is impaired, entities must perform the quantitative impairment test. Otherwise, the quantitative test is optional. This new guidance was effective for the Company as of April 1, 2013. The adoption of this standard did not have a material impact on the Company’s results of operations, cash flows or financial condition. |
In October 2012, the FASB issued ASU 2012-04, “Technical Corrections and Improvements.” The amendments in this update cover a wide range of topics in the ASC. These amendments include technical corrections and improvements to the ASC and conforming amendments related to fair value measurements. This new guidance was effective for the Company as of April 1, 2013. The adoption of this standard did not have a material impact on the Company’s results of operations, cash flows or financial condition. |
In February 2013, the FASB issued amendments to the accounting guidance for presentation of comprehensive income to improve the reporting of reclassifications out of accumulated other comprehensive income. The amendments do not change the current requirements for reporting net income or other comprehensive income, but do require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where the net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under GAAP that provide additional detail about these amounts. This new guidance was effective for the Company as of April 1, 2013. The adoption of this standard did not have a material impact on the Company’s results of operations, cash flows or financial condition. |
9 | ||
| K. | Recent accounting pronouncements The Company has considered all recent accounting pronouncements, and no pronouncements were determined to have a significant impact on the financial statements that have not been disclosed in prior reporting periods. |
| | Six months ended September 30, | | ||||
| | 2013 | | 2012 | | ||
Stock options | | | 11,134,765 | | | 7,960,765 | |
Warrants to purchase common stock | | | 11,095,139 | | | 11,874,087 | |
Convertible preferred stock and accrued dividends | | | 25,352,339 | | | 24,842,577 | |
| | | | | | | |
Total | | | 47,582,243 | | | 44,677,429 | |
| | September 30, | | March 31, | | ||
| | 2013 | | 2013 | | ||
Raw materials | | $ | 5,004,418 | | $ | 5,191,147 | |
Finished goods net | | | 8,664,386 | | | 8,540,815 | |
| | | | | | | |
Total | | $ | 13,668,804 | | $ | 13,731,962 | |
10 | ||
| | Amount | | |
Balance as of March 31, 2013 | | $ | 490,286 | |
| | | | |
Payments under McLain and Kyne agreement | | | 5,940 | |
| | | | |
Balance as of September 30, 2013 | | $ | 496,226 | |
| September 30, 2013 | | March 31, 2013 | ||
Definite life brands | $ | 170,000 | | $ | 170,000 |
Trademarks | | 535,947 | | | 535,947 |
Rights | | 8,271,555 | | | 8,271,555 |
Product development | | 96,959 | | | 96,959 |
Patents | | 994,000 | | | 994,000 |
Other | | 55,461 | | | 28,480 |
| | | | | |
| | 10,123,922 | | | 10,096,941 |
Less: accumulated amortization | | 5,731,420 | | | 5,404,000 |
| | | | | |
Net | | 4,392,502 | | | 4,692,941 |
Other identifiable intangible assets indefinite lived* | | 4,112,972 | | | 4,112,972 |
| | | | | |
| $ | 8,505,474 | | $ | 8,805,913 |
| | September 30, 2013 | | March 31, 2013 | | ||
Definite life brands | | $ | 169,999 | | $ | 169,999 | |
Trademarks | | | 246,470 | | | 230,379 | |
Rights | | | 4,685,197 | | | 4,409,221 | |
Product development | | | 18,500 | | | 16,280 | |
Patents | | | 611,254 | | | 578,121 | |
Other | | | - | | | - | |
| | | | | | | |
Accumulated amortization | | $ | 5,731,420 | | $ | 5,404,000 | |
11 | ||
| | September 30, 2013 | | March 31, 2013 | ||
Notes payable consist of the following: | | | | | | |
Foreign revolving credit facilities (A) | | $ | 220,102 | | $ | 89,407 |
Note payable GCP note(B) | | | 216,869 | | | 211,580 |
Keltic facility (C) | | | 6,733,352 | | | 6,501,321 |
Bourbon term loan (D) | | | 2,432,950 | | | 2,496,000 |
Junior loan (E) | | | 1,250,000 | | | |
| | | | | | |
Total | | $ | 10,853,273 | | $ | 9,298,308 |
| A. | The Company has arranged various facilities aggregating €302,476 or $408,946 (translated at the September 30, 2013 exchange rate) with an Irish bank, including overdraft coverage, creditors’ insurance, customs and excise guaranty, and a revolving credit facility. These facilities are payable on demand, continue until terminated by either party, are subject to annual review, and call for interest at the lender’s AA1 Rate minus 1.70%. The balance on the credit facilities included in notes payable totaled €162,798, or $220,102 (translated at the September 30, 2013 exchange rate), and €69,761, or $89,407, (translated at the March 31, 2013 exchange rate), at September 30 and March 31, 2013, respectively. |
| B. | In December 2009, GCP issued a promissory note (the “GCP Note”) in the aggregate principal amount of $211,580 to Gosling's Export (Bermuda) Limited in exchange for credits issued on certain inventory purchases. The GCP Note matures on April 1, 2020, is payable at maturity, subject to certain acceleration events, and calls for annual interest of 5%, to be accrued and paid at maturity. At March 31, 2013, $10,579 of accrued interest was converted to amounts due to affiliates. At September 30, 2013, $216,869 , consisting of $211,580 of principal and $5,289 of accrued interest, due on the GCP Note is included in long-term liabilities. At March 31, 2013, $211,580 of principal due on the GCP Note is included in long-term liabilities. |
| C. | In August 2011, the Company and CB-USA entered into the Keltic Facility (“Keltic Facility”), a revolving loan agreement with Keltic Financial Partners II, LP ("Keltic"), providing for availability (subject to certain terms and conditions) of a facility of up to $5,000,000 for the purpose of providing the Company and CB-USA with working capital. In July 2012, the Keltic Facility was amended to increase availability to $7,000,000, among other changes. In March 2013, the Keltic Facility was amended to increase availability to $8,000,000, among other changes. In August 2013, the Keltic Facility was amended in order to modify the borrowing base calculation and covenants with respect to the Keltic Facility and permit the Company to make regularly scheduled payments of principal and interest and voluntary prepayments on the Junior Loan (as defined below), subject to certain conditions set forth in the Amendment. The Company and CB-USA are referred to individually and collectively as the Borrower. The Keltic Facility expires on December 31, 2016. The Borrower may borrow up to the maximum amount of the Keltic Facility, provided that the Borrower has a sufficient borrowing base (as defined under the loan agreement). The Keltic Facility interest rate is the rate that, when annualized, is the greatest of (a) the Prime Rate plus 3.25%, (b) the LIBOR Rate plus 5.75%, and (c) 6.50%. For the three months ended September 30, 2013, the Company paid interest at 6.5%. Interest is payable monthly in arrears, on the first day of every month on the average daily unpaid principal amount of the Keltic Facility. After the occurrence and during the continuance of any "Default" or "Event of Default" (as defined under the loan agreement), the Borrower is required to pay interest at a rate that is 3.25% per annum above the then applicable Keltic Facility interest rate. There have been no Events of Default under the Keltic Facility. The Company paid a $40,000 commitment fee in connection with the first amendment, a $70,000 closing and commitment fee in connection with the second amendment and a $25,000 closing and commitment fee in connection with the third amendment. Keltic also receives an annual facility fee in an amount equal to 1% per annum of the maximum revolving facility amount and a collateral management fee of $1,000 per month (increased to $2,000 after the occurrence of and during the continuance of an Event of Default). The loan agreement contains standard borrower representations and warranties for asset-based borrowing and a number of reporting obligations and affirmative and negative covenants. The loan agreement includes negative covenants that, among other things, restrict the Borrower’s ability to create additional indebtedness, dispose of properties, incur liens, and make distributions or cash dividends. At September 30, 2013, the Company was in compliance, in all material respects, with the covenants under the Keltic Facility. At September 30 and March 31, 2013, $6,733,352 and $6,501,321, respectively, due on the Keltic Facility is included in long-term liabilities. See Note 16 for additional information regarding an amendment to the Keltic Facility that was entered into after September 30, 2013. |
12 | ||
| D. | In March 2013, the Company and CB-USA entered into an inventory term loan of $2,496,000 (the "Bourbon Term Loan") that was used for the purchase of bourbon inventory on March 11, 2013. Unless sooner terminated in accordance with its terms, the Bourbon Term Loan matures on December 31, 2016. The Bourbon Term Loan interest rate is the rate that, when annualized, is the greatest of (a) the Prime Rate plus 4.25%, (b) the LIBOR Rate plus 6.75% and (c) 7.50%. For the three months ended September 30, 2013, the Company paid interest of 7.5%. Interest is payable monthly in arrears, on the first day of every month on the average daily unpaid principal amount of the Bourbon Term Loan. After the occurrence and during the continuance of any "Default" or "Event of Default" (as defined under the loan agreement), the Borrower is required to pay interest at a rate that is 3.25% per annum above the then applicable Bourbon Term Loan interest rate. The Borrower is required to pay down the principal balance of the Bourbon Term Loan within 15 banking days from the completion of a bottling run of bourbon from the bourbon inventory stock purchased on or about the date of the Bourbon Term Loan in an amount equal to the purchase price of such bourbon. The unpaid principal balance of the Bourbon Term Loan, all accrued and unpaid interest thereon, all fees, costs and expenses payable in connection with the Bourbon Term Loan are due and payable in full on December 31, 2016. |
| Keltic required as a condition to funding the Bourbon Term Loan that Keltic had entered into a participation agreement (the "Participation Agreement") providing for an initial aggregate of $750,000 of the Bourbon Term Loan to be purchased by junior participants. Certain related parties of the Company purchased a portion of these junior participations in the Bourbon Term Loan, including Frost Gamma Investments Trust ($500,000), an entity affiliated with Phillip Frost, M.D., a director and principal shareholder of the Company, Mark E. Andrews, III ($50,000), a director of the Company and the Company’s Chairman, and an affiliate of Richard J. Lampen ($50,000), a director of the Company and the Company’s President and Chief Executive Officer (amounts shown are initial purchase amounts). Under the terms of the Participation Agreement, the junior participants receive interest at the rate of 11% per annum. Neither the Company nor CB-USA is a party to the Participation Agreement. However, the Borrower is party to a fee letter (the "Fee Letter") with the junior participants (including the related party junior participants) pursuant to which the Borrower is obligated to pay the junior participants an aggregate commitment fee of $45,000 in three equal annual installments of $15,000. In August 2013, the Bourbon Term Loan was amended to provide the Company with the ability to increase the maximum aggregate principal amount of the Bourbon Term Loan from $2,500,000 to up to $4,000,000 to finance the purchase of aged whiskies following the identification of junior participants to purchase a portion of the increased Bourbon Term Loan amount. The balance on the Bourbon Term Note included in notes payable totaled $2,432,950 and $2,496,000 at September 30 and March 31, 2013, respectively. |
| E. | In August 2013, the Company entered into a Loan Agreement (the "Junior Loan Agreement"), by and between the Company and the lending parties thereto (the "Junior Lenders"), which provides for an aggregate $1,250,000 unsecured loan (the "Junior Loan") to the Company. The Junior Loan bears interest at a rate of 11% per annum, payable quarterly in arrears commencing November 1, 2013, and matures on October 15, 2015. The Junior Loan may be prepaid in whole or in part at any time without penalty or premium but with payment of accrued interest to the date of prepayment. The Junior Loan Agreement contains customary events of default, which, if uncured, entitle each Junior Lender to accelerate the due date of the unpaid principal amount of, and all accrued and unpaid interest on, the portion of the Junior Loan made by such Junior Lender. The Junior Loan Agreement provides for a funding fee of 2% per annum on the then outstanding Junior Loan balance (pro-rated for any period of less than one year), payable pro rata among the Junior Lenders on the date of the Junior Loan Agreement and on the first and second anniversaries thereof. The Junior Lenders include Frost Gamma Investments Trust ($200,000), Mark E. Andrews, III ($50,000) and an affiliate of Richard J. Lampen ($50,000). In connection with the Junior Loan Agreement, the Junior Lenders entered into a subordination agreement with Keltic; the Company is a party to the subordination agreement. |
13 | ||
| | September 30, 2013 | | | March 31, 2013 | | ||
Stock price | | $ | 0.76 | | | $ | 0.31 | |
Risk-free interest rate | | | 0.63 | % | | | 0.36 | % |
Expected option life in years | | | 2.75 | | | | 3.25 | |
Expected stock price volatility | | | 51 | % | | | 40 | % |
Expected dividend yield | | | 0 | % | | | 0 | % |
14 | ||
| A. | The Company has entered into a supply agreement with Irish Distillers Limited (“IDL”), which provides for the production of blended Irish whiskeys for the Company until the contract is terminated by either party in accordance with the terms of the agreement. IDL may terminate the contract if it provides at least six years prior notice to the Company, except for breach. Under this agreement, the Company provides IDL with a forecast of the estimated amount of liters of pure alcohol it requires for the next four fiscal contract years and agrees to purchase 90% of that amount, subject to certain annual adjustments. For the contract year ending June 30, 2014, the Company has contracted to purchase approximately €704,900 or $953,018 (translated at the September 30, 2013 exchange rate) in bulk Irish whiskey, of which €397,722, or $537,716, has been purchased as of September 30, 2013. The Company is not obligated to pay IDL for any product not yet received. During the term of this supply agreement, IDL has the right to limit additional purchases above the commitment amount. |
| B. | The Company has also entered into a supply agreement with IDL, which provides for the production of single malt Irish whiskeys for the Company until the contract is terminated by either party in accordance with the terms of the agreement. IDL may terminate the contract if it provides at least thirteen years prior notice to the Company, except for breach. Under this agreement, the Company provides IDL with a forecast of the estimated amount of liters of pure alcohol it requires for the next twelve fiscal contract years and agrees to purchase 80% of that amount, subject to certain annual adjustments. For the contract year ending June 30, 2014, the Company has contracted to purchase approximately €245,103 or $331,377 (translated at the September 30, 2013 exchange rate) in bulk Irish whiskey, of which €50,227, or $67,906, has been purchased as of September 30, 2013. The Company is not obligated to pay IDL for any product not yet received. During the term of this supply agreement, IDL has the right to limit additional purchases above the commitment amount. |
| C. | The Company leases office space in New York, NY, Dublin, Ireland and Houston, TX. The New York, NY lease began on May 1, 2010 and expires on April 30, 2014 and provides for monthly payments of $18,693. The Dublin lease commenced on March 1, 2009 and extends through November 30, 2013 and provides for monthly payments of €1,250 or $1,690 (translated at the September 30, 2013 exchange rate). The Dublin lease has been extended through October 31, 2016 and provides for monthly payments of €1,100, or $1,487 (translated at the September 30, 2013 exchange rate). The Houston, TX lease commenced on February 24, 2000 and extends through January 31, 2015 and provides for monthly payments of $1,820. The Company has also entered into non-cancelable operating leases for certain office equipment. |
| A. | Credit Risk The Company maintains its cash and cash equivalents balances at various large financial institutions that, at times, may exceed federally and internationally insured limits. The Company did not exceed the limits in effect at September 30, 2013 and exceeded the limits in effect by approximately $300,000 at March 31, 2013. |
| B. | Customers Sales to one customer accounted for approximately 29.1% and 31.0% of the Company’s revenues for the three months ended September 30, 2013 and 2012, respectively. Sales to one customer accounted for approximately 29.9% and 31.7% of the Company’s revenues for the six months ended September 30, 2013 and 2012, respectively, and approximately 40.2% of accounts receivable at September 30, 2013. |
15 | ||
| | Three Months ended September 30, | | |||||||||||
| | 2013 | | 2012 | | |||||||||
Consolidated Revenue: | | | | | | | | | | | | | | |
International | | $ | 1,456,514 | | | 12.5 | % | | $ | 1,070,467 | | | 10.4 | % |
United States | | | 10,203,193 | | | 87.5 | % | | | 9,247,270 | | | 89.6 | % |
| | | | | | | | | | | | | | |
Total Consolidated Revenue | | $ | 11,659,707 | | | 100.0 | % | | $ | 10,317,737 | | | 100.0 | % |
| | | | | | | | | | | | | | |
Consolidated Income (Loss) from Operations: | | | | | | | | | | | | | | |
International | | $ | 2,262 | | | (1.1) | % | | $ | (77,634) | | | 14.4 | % |
United States | | | (210,154) | | | 101.1 | % | | | (459,847) | | | 85.6 | % |
| | | | | | | | | | | | | | |
Total Consolidated Loss from Operations | | $ | (207,892) | | | 100.0 | % | | $ | (537,481) | | | 100.0 | % |
| | | | | | | | | | | | | | |
Consolidated Net Income (Loss) Attributable to Controlling Interests: | | | | | | | | | | | | | | |
International | | $ | 11,128 | | | (0.3) | % | | $ | (94,975) | | | 10.5 | % |
United States | | | (4,270,751) | | | 100.3 | % | | | (806,320) | | | 89.5 | % |
| | | | | | | | | | | | | | |
Total Consolidated Net Loss Attributable to Controlling Interests | | $ | (4,259,623) | | | 100.0 | % | | $ | (901,295) | | | 100.0 | % |
| | | | | | | | | | | | | | |
Income tax benefit: | | | | | | | | | | | | | | |
United States | | | 37,038 | | | 100.0 | % | | | 37,038 | | | 100.0 | % |
| | | | | | | | | | | | | | |
Consolidated Revenue by category: | | | | | | | | | | | | | | |
Rum | | $ | 4,285,230 | | | 38.6 | % | | $ | 4,047,647 | | | 39.2 | % |
Liqueur | | | 2,609,505 | | | 22.4 | % | | | 2,437,008 | | | 23.7 | % |
Whiskey | | | 2,294,165 | | | 19.7 | % | | | 1,795,671 | | | 17.3 | % |
Vodka | | | 743,328 | | | 6.4 | % | | | 808,663 | | | 7.8 | % |
Tequila | | | 34,946 | | | 0.3 | % | | | 60,989 | | | 0.6 | % |
Wine | | | 178,878 | | | 1.5 | % | | | 122,066 | | | 1.2 | % |
Other* | | | 1,513,655 | | | 13.0 | % | | | 1,045,693 | | | 10.2 | % |
| | | | | | | | | | | | | | |
Total Consolidated Revenue | | $ | 11,659,707 | | | 100.0 | % | | $ | 10,317,737 | | | 100.0 | % |
| | Six Months ended September 30, | | |||||||||||
| | 2013 | | 2012 | | |||||||||
Consolidated Revenue: | | | | | | | | | | | | | | |
International | | $ | 2,867,861 | | | 13.0 | % | | $ | 2,624,015 | | | 13.1 | % |
United States | | | 19,210,463 | | | 87.0 | % | | | 17,413,149 | | | 86.9 | % |
| | | | | | | | | | | | | | |
Total Consolidated Revenue | | $ | 22,078,324 | | | 100.0 | % | | $ | 20,037,164 | | | 100.0 | % |
| | | | | | | | | | | | | | |
Consolidated Income (Loss) from Operations: | | | | | | | | | | | | | | |
International | | $ | 42,943 | | | (6.5) | % | | $ | (134,921) | | | 10.5 | % |
United States | | | (706,483) | | | 106.5 | % | | | (1,152,582) | | | 89.5 | % |
| | | | | | | | | | | | | | |
Total Consolidated Loss from Operations | | $ | (663,540) | | | 100.0 | % | | $ | (1,287,503) | | | 100.0 | % |
| | | | | | | | | | | | | | |
Consolidated Net Income (Loss) Attributable to Controlling Interests: | | | | | | | | | | | | | | |
International | | $ | 27,744 | | | (0.5) | % | | $ | (146,703) | | | 8.5 | % |
United States | | | (5,580,200) | | | 100.5 | % | | | (1,584,094) | | | 91.5 | % |
| | | | | | | | | | | | | | |
Total Consolidated Net Loss Attributable to Controlling Interests | | $ | (5,552,456) | | | 100.0 | % | | $ | (1,730,797) | | | 100.0 | % |
| | | | | | | | | | | | | | |
Income tax benefit: | | | | | | | | | | | | | | |
United States | | | 74,076 | | | 100.0 | % | | | 74,076 | | | 100.0 | % |
| | | | | | | | | | | | | | |
Consolidated Revenue by category: | | | | | | | | | | | | | | |
Rum | | $ | 8,499,001 | | | 38.5 | % | | $ | 8,174,117 | | | 40.9 | % |
Liqueur | | | 4,480,311 | | | 20.3 | % | | | 4,093,813 | | | 20.4 | % |
Whiskey | | | 4,589,392 | | | 20.8 | % | | | 3,615,752 | | | 18.0 | % |
Vodka | | | 1,332,978 | | | 6.0 | % | | | 1,811,390 | | | 9.0 | % |
Tequila | | | 94,848 | | | 0.4 | % | | | 160,751 | | | 0.8 | % |
Wine | | | 293,488 | | | 1.3 | % | | | 280,672 | | | 1.4 | % |
Other* | | | 2,788,307 | | | 12.7 | % | | | 1,900,669 | | | 9.5 | % |
| | | | | | | | | | | | | | |
Total Consolidated Revenue | | $ | 22,078,324 | | | 100.0 | % | | $ | 20,037,164 | | | 100.0 | % |
| | As of September 30, 2013 | | | As of March 31, 2013 | | ||||||||
Consolidated Assets: | | | | | | | | | | | | | | |
International | | $ | 2,362,589 | | | 7.1 | % | | | 1,941,537 | | | 5.9 | % |
United States | | | 31,112,284 | | | 92.9 | % | | | 31,175,558 | | | 94.1 | % |
| | | | | | | | | | | | | | |
Total Consolidated Assets | | $ | 33,474,873 | | | 100.0 | % | | | 33,117,095 | | | 100.0 | % |
16 | ||
17 | ||
| § | increase revenues from our more profitable brands. We continue to focus our distribution relationships, sales expertise and targeted marketing activities on our more profitable brands; |
| § | improve value chain and manage cost structure. We continue to review and analyze our supply chains and cost structures both on a company-wide and brand-by-brand basis, as well as control general and administrative costs in an effort to further control costs; and |
| § | selectively add new premium brands to our portfolio. We intend to continue developing new brands and pursuing strategic relationships, joint ventures and acquisitions to selectively expand our premium spirits portfolio, particularly by capitalizing on and expanding our partnering capabilities. Our criteria for new brands focuses on underserved areas of the beverage alcohol marketplace, while examining the potential for direct financial contribution to our company and the potential for future growth based on development and maturation of agency brands. We evaluate future acquisitions and agency relationships on the basis of their potential to be immediately accretive and their potential contributions to our objectives of becoming profitable and further expanding our product offerings. We expect that future acquisitions, if consummated, would involve some combination of cash, debt and the issuance of our stock. |
18 | ||
19 | ||
| | Three months ended | | | Six months ended | | ||||||||||
| | September 30, | | | September 30, | | ||||||||||
| | 2013 | | | 2012 | | | 2013 | | | 2012 | | ||||
Cases | | | | | | | | | | | | | | | | |
United States | | | 79,033 | | | | 77,416 | | | | 146,723 | | | | 147,586 | |
International | | | 20,298 | | | | 15,288 | | | | 40,951 | | | | 31,248 | |
| | | | | | | | | | | | | | | | |
Total | | | 99,331 | | | | 92,704 | | | | 187,674 | | | | 178,834 | |
| | | | | | | | | | | | | | | | |
Rum | | | 43,146 | | | | 38,815 | | | | 87,126 | | | | 81,257 | |
Vodka | | | 14,231 | | | | 17,093 | | | | 24,925 | | | | 34,173 | |
Liqueur | | | 25,244 | | | | 22,108 | | | | 43,313 | | | | 37,193 | |
Whiskey | | | 13,973 | | | | 11,539 | | | | 28,096 | | | | 20,927 | |
Tequila | | | 183 | | | | 331 | | | | 502 | | | | 867 | |
Wine | | | 2,554 | | | | 2,575 | | | | 3,709 | | | | 4,024 | |
Other | | | | | | | 243 | | | | 3 | | | | 393 | |
| | | | | | | | | | | | | | | | |
Total | | | 99,331 | | | | 92,704 | | | | 187,674 | | | | 178,834 | |
| | | | | | | | | | | | | | | | |
Percentage of Cases | | | | | | | | | | | | | | | | |
United States | | | 79.6 | % | | | 83.5 | % | | | 78.2 | % | | | 82.5 | % |
International | | | 20.4 | % | | | 16.5 | % | | | 21.8 | % | | | 17.5 | % |
| | | | | | | | | | | | | | | | |
Total | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | |
Rum | | | 43.4 | % | | | 41.9 | % | | | 46.4 | % | | | 45.5 | % |
Vodka | | | 14.3 | % | | | 18.4 | % | | | 13.3 | % | | | 19.1 | % |
Liqueur | | | 25.4 | % | | | 23.8 | % | | | 23.1 | % | | | 20.8 | % |
Whiskey | | | 14.1 | % | | | 12.4 | % | | | 15.0 | % | | | 11.7 | % |
Tequila | | | 0.2 | % | | | 0.4 | % | | | 0.3 | % | | | 0.5 | % |
Wine | | | 2.6 | % | | | 2.8 | % | | | 2.0 | % | | | 2.3 | % |
Other | | | 0.0 | % | | | 0.3 | % | | | 0.0 | % | | | 0.2 | % |
| | | | | | | | | | | | | | | | |
Total | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % |
20 | ||
| | Three months ended | | | Six months ended | | ||||||||||
| | September 30, | | | September 30, | | ||||||||||
| | 2013 | | | 2012 | | | 2013 | | | 2012 | | ||||
Cases | | | | | | | | | | | | | | | | |
United States | | | 108,037 | | | | 72,393 | | | | 205,719 | | | | 136,023 | |
International | | | 3,566 | | | | 2,600 | | | | 10,173 | | | | 8,326 | |
| | | | | | | | | | | | | | | | |
Total | | | 111,603 | | | | 74,993 | | | | 215,892 | | | | 144,349 | |
| | | | | | | | | | | | | | | | |
Percentage of Cases | | | | | | | | | | | | | | | | |
United States | | | 96.8 | % | | | 96.5 | % | | | 95.3 | % | | | 94.2 | % |
International | | | 3.2 | % | | | 3.5 | % | | | 4.7 | % | | | 5.8 | % |
| | | | | | | | | | | | | | | | |
Total | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % |
| | Three months ended September 30, | | | Six months ended September 30, | | ||||||||||
| | 2013 | | | 2012 | | | 2013 | | | 2012 | | ||||
Sales, net | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % | | | 100.0 | % |
Cost of sales | | | 64.1 | % | | | 63.9 | % | | | 63.3 | % | | | 64.3 | % |
Provision for obsolete inventory | | | 0.0 | % | | | 1.0 | % | | | 0.0 | % | | | 0.0 | % |
| | | | | | | | | | | | | | | | |
Gross profit | | | 35.9 | % | | | 35.1 | % | | | 36.7 | % | | | 35.2 | % |
| | | | | | | | | | | | | | | | |
Selling expense | | | 25.2 | % | | | 26.9 | % | | | 26.4 | % | | | 26.9 | % |
General and administrative expense | | | 10.7 | % | | | 11.2 | % | | | 11.4 | % | | | 12.4 | % |
Depreciation and amortization | | | 1.8 | % | | | 2.2 | % | | | 1.9 | % | | | 2.3 | % |
| | | | | | | | | | | | | | | | |
Loss from operations | | | (1.8) | % | | | (5.2) | % | | | (3.0) | % | | | (6.4) | % |
| | | | | | | | | | | | | | | | |
Other expense | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % |
Loss from equity investment in non-consolidated affiliate | | | (0.2) | % | | | (0.1) | % | | | (0.1) | % | | | (0.1) | % |
Foreign exchange loss | | | (1.5) | % | | | (2.1) | % | | | (0.5) | % | | | (0.1) | % |
Interest expense, net | | | (2.3) | % | | | (1.3) | % | | | (2.3) | % | | | (1.2) | % |
Net change in fair value of warrant liability | | | (28.8) | % | | | 1.6 | % | | | (17.2) | % | | | 0.4 | % |
Income tax benefit | | | 0.3 | % | | | 0.4 | % | | | 0.3 | % | | | 0.4 | % |
| | | | | | | | | | | | | | | | |
Net loss | | | (34.1) | % | | | (6.8) | % | | | (22.7) | % | | | (7.1) | % |
Net loss attributable to noncontrolling interests | | | (2.4) | % | | | (1.9) | % | | | (2.4) | % | | | (1.5) | % |
| | | | | | | | | | | | | | | | |
Net loss attributable to controlling interests | | | (36.5) | % | | | (8.7) | % | | | (25.1) | % | | | (8.6) | % |
| | | | | | | | | | | | | | | | |
Dividend to preferred shareholders | | | (1.6) | % | | | (1.8) | % | | | (1.7) | % | | | (1.8) | % |
| | | | | | | | | | | | | | | | |
Net loss attributable to common shareholders | | | (38.1) | % | | | (10.5) | % | | | (26.9) | % | | | (10.5) | % |
21 | ||
| | Three months ended | | Six months ended | | ||||||||
| | September 30, | | September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net loss attributable to common shareholders | | $ | (4,614,513) | | $ | (1,085,494) | | $ | (6,097,278) | | $ | (2,094,947) | |
Adjustments: | | | | | | | | | | | | | |
Interest expense, net | | | 268,480 | | | 136,816 | | | 497,299 | | | 247,837 | |
Income tax benefit | | | (37,038) | | | (37,038) | | | (74,076) | | | (74,076) | |
Depreciation and amortization | | | 214,638 | | | 229,857 | | | 427,762 | | | 460,939 | |
EBITDA (loss) | | | (4,168,433) | | | (755,859) | | | (5,246,293) | | | (1,460,247) | |
Allowance for doubtful accounts | | | 15,312 | | | 6,000 | | | 25,812 | | | 12,000 | |
Allowance for obsolete inventory | | | | | | 100,000 | | | | | | 100,000 | |
Stock-based compensation expense | | | 105,216 | | | 79,748 | | | 177,749 | | | 138,928 | |
Other expense | | | 174 | | | 16 | | | 174 | | | 16 | |
Loss from equity investment in non-consolidated affiliate | | | 17,956 | | | 11,075 | | | 24,077 | | | 10,727 | |
Foreign exchange loss | | | 171,863 | | | 218,113 | | | 111,523 | | | 22,172 | |
Net change in fair value of warrant liability | | | 3,519,164 | | | (162,607) | | | 3,966,415 | | | (71,279) | |
Net income attributable to noncontrolling interests | | | 278,044 | | | 197,440 | | | 530,416 | | | 307,897 | |
Dividend to preferred shareholders | | | 187,978 | | | 184,199 | | | 377,910 | | | 364,150 | |
EBITDA income (loss), as adjusted | | | 127,274 | | | (121,875) | | | (32,217) | | | (575,636) | |
| | Increase/(decrease) | | Percentage | | |||||||||
| | in case sales | | increase/(decrease) | | |||||||||
| | Overall | | U.S. | | Overall | | | U.S. | | ||||
Rum | | | 4,397 | | | (574) | | | 11.3 | % | | | (1.8) | % |
Whiskey | | | 2,367 | | | 2,266 | | | 20.4 | % | | | 39.6 | % |
Liqueur | | | 3,136 | | | 1,812 | | | 14.2 | % | | | 8.2 | % |
Vodka | | | (2,862) | | | (1,475) | | | (16.7) | % | | | (10.8) | % |
Tequila | | | (148) | | | (148) | | | (44.7) | % | | | (44.7) | % |
Wine | | | (21) | | | (21) | | | (0.8) | % | | | (0.8) | % |
Other | | | (243) | | | (243) | | | (100) | % | | | (100) | % |
| | | | | | | | | | | | | | |
Total | | | 6,626 | | | 1,617 | | | 7.1 | % | | | 2.1 | % |
22 | ||
23 | ||
| | Increase/(decrease) | | Percentage | | |||||||||
| | in case sales | | increase/(decrease) | | |||||||||
| | Overall | | U.S. | | Overall | | | U.S. | | ||||
Rum | | | 5,935 | | | (1,664) | | | 7.3 | % | | | (2.6) | % |
Whiskey | | | 7,102 | | | 3,886 | | | 33.8 | % | | | 32.1 | % |
Liqueur | | | 6,120 | | | 5,024 | | | 16.5 | % | | | 13.6 | % |
Vodka | | | (9,248) | | | (7,039) | | | (27.1) | % | | | (24.4) | % |
Tequila | | | (365) | | | (365) | | | (42.1) | % | | | (42.1) | % |
Wine | | | (315) | | | (315) | | | (7.8) | % | | | (7.8) | % |
Other | | | (390) | | | (390) | | | (99.2) | % | | | (99.2) | % |
| | | | | | | | | | | | | | |
Total | | | 8,839 | | | (863) | | | 4.9 | % | | | (0.6) | % |
24 | ||
25 | ||
| § | continued significant levels of cash losses from operations; |
| § | our ability to obtain additional debt or equity financing should it be required; |
| § | an increase in working capital requirements to finance higher levels of inventories and accounts receivable; |
| § | our ability to maintain and improve our relationships with our distributors and our routes to market; |
| § | our ability to procure raw materials at a favorable price to support our level of sales; |
| § | potential acquisitions of additional brands; and |
| § | expansion into new markets and within existing markets in the U.S. and internationally. |
26 | ||
| | Six months ended September 30, | | ||||
| | 2013 | | 2012 | | ||
| | (in thousands) | | ||||
Net cash provided by (used in): | | | | | | | |
Operating activities | | $ | (2,071) | | $ | (1,890) | |
Investing activities | | | (57) | | | (152) | |
Financing activities | | | 1,837 | | | 2,030 | |
| | | | | | | |
Effect of foreign currency translation | | | 3 | | | (2) | |
| | | | | | | |
Net decrease in cash and cash equivalents | | $ | (288) | | $ | (14) | |
27 | ||
| § | our history of losses |
| § | recent worldwide and domestic economic trends and financial market conditions could adversely impact our financial performance; |
| § | our potential need for additional capital, which, if not available on acceptable terms or at all, could restrict our future growth and severely limit our operations; |
| § | our brands could fail to achieve more widespread consumer acceptance, which may limit our growth; |
| our dependence on a limited number of suppliers, who may not perform satisfactorily or may end their relationships with us, which could result in lost sales, incurrence of additional costs or lost credibility in the marketplace; | |
| § | our annual purchase obligations with certain suppliers; |
| § | the failure of even a few of our independent wholesale distributors to adequately distribute our products within their territories could harm our sales and result in a decline in our results of operations; |
| § | the possibility that we cannot secure and maintain listings in control states, which could cause the sales of our products to decrease significantly; |
| § | the potential limitation to our growth if we are unable to identify and successfully acquire additional brands that are complementary to our existing portfolio, or integrate such brands after acquisitions; |
| § | currency exchange rate fluctuations and devaluations may significantly adversely affect our revenues, sales, costs of goods and overall financial results; |
| § | our need to maintain a relatively large inventory of our products to support customer delivery requirements, which could negatively impact our operations if such inventory is lost due to theft, fire or other damage; |
| § | the possibility that we or our strategic partners will fail to protect our respective trademarks and trade secrets, which could compromise our competitive position and decrease the value of our brand portfolio; |
| § | an impairment in the carrying value of our goodwill or other acquired intangible assets could negatively affect our operating results and shareholders’ equity; |
| § | changes in consumer preferences and trends could adversely affect demand for our products; |
| § | there is substantial competition in our industry and the many factors that may prevent us from competing successfully; |
| § | adverse changes in public opinion about alcohol could reduce demand for our products; |
| § | class action or other litigation relating to alcohol misuse or abuse could adversely affect our business; |
| § | adverse regulatory decisions and legal, regulatory or tax changes could limit our business activities, increase our operating costs and reduce our margins; |
28 | ||
Exhibit | | |
Number | | Description |
| | |
4.1 | | Third Amendment to Loan and Security Agreement, dated as of August 7, 2013, by and among Keltic Financial Partners II, LP, the Company and Castle Brands (USA) Corp. (incorporated by reference to Exhibit 4.1 to our current report on Form 8-K filed with the SEC on August 9, 2013). |
| | |
4.2 | | Amended and Restated Term Note, dated as of August 7, 2013, in favor of Keltic Financial Partners II, LP (incorporated by reference to Exhibit 4.2 to our current report on Form 8-K filed with the SEC on August 9, 2013). |
| | |
4.3 | | Loan Agreement, dated as of August 7, 2013, by and between the Company and the lending parties thereto, including the form of promissory note attached as Exhibit B thereto (incorporated by reference to Exhibit 4.3 to our current report on Form 8-K filed with the SEC on August 9, 2013). |
| | |
10.1 | | Reaffirmation Agreement, dated as of August 7, 2013, by and among Keltic Financial Partners II, LP, the Company, Castle Brands (USA) Corp. and the officers signatory thereto (incorporated by reference to Exhibit 10.1 to our current report on Form 8-K filed with the SEC on August 9, 2013). |
| | |
31.1 | | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. * |
| | |
31.2 | | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. * |
| | |
32.1 | | Certification of CEO and CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002* |
| | |
101.INS | | XBRL Instance Document. |
| | |
101.SCH | | XBRL Taxonomy Extension Schema Document. |
| | |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document. |
| | |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document. |
| | |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document. |
| | |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document. |
29 | ||
| CASTLE BRANDS INC. | |
| | |
| By: | /s/ Alfred J. Small |
| | Alfred J. Small |
| | Chief Financial Officer |
| | (Principal Financial Officer and |
| | Principal Accounting Officer) |
30 | ||