UK markets open in 5 hours 52 minutes
  • NIKKEI 225

    28,022.63
    -140.20 (-0.50%)
     
  • HANG SENG

    17,632.12
    +334.18 (+1.93%)
     
  • CRUDE OIL

    77.38
    +0.14 (+0.18%)
     
  • GOLD FUTURES

    1,744.90
    +4.60 (+0.26%)
     
  • DOW

    33,849.46
    -497.57 (-1.45%)
     
  • BTC-GBP

    13,560.13
    +83.22 (+0.62%)
     
  • CMC Crypto 200

    382.35
    +2.06 (+0.54%)
     
  • ^IXIC

    11,049.50
    -176.86 (-1.58%)
     
  • ^FTAS

    4,098.49
    -13.82 (-0.34%)
     

Vintage Wine Estates Net Revenue Grew 40% to $77.9 Million in First Quarter Fiscal 2023

Vintage Wine Estates, Inc.
Vintage Wine Estates, Inc.
  • Net revenue grew $22.2 million driven by double digit growth in all business segments including contributions from acquisitions; Organic net revenue grew 13%

  • DTC revenue grew 37% driven by double digit organic growth in QVC and Wine Club channels; Tasting Room traffic increased nearly 10% versus prior year

  • The acquired ACE Cider Business delivered record volume performance driven by ongoing category growth   and production efficiencies achieved since acquisition

  • Net income was $0.6 million; adjusted net income was $2.7 million and adjusted EBITDA1 was $5.1 million

  • Reaffirms fiscal 2023 guidance for net revenue of approximately $300 million to $310 million and revises expected adjusted EBITDA2 to approximately $50 million to $60 million

INCLINE VILLAGE, Nev., Nov. 09, 2022 (GLOBE NEWSWIRE) -- Vintage Wine Estates, Inc. (Nasdaq: VWE and VWEWW) (“VWE” or the “Company”), one of the fastest-growing wine producers in the U.S. with an industry leading direct-to-customer platform, today reported its financial results for its first quarter ended September 30, 2022. Results include Vinesse, LLC ("Vinesse") acquired on October 4, 2021, ACE Cider, acquired on November 16, 2021, and Meier's Wine Cellars, Inc. acquired on January 18, 2022.

Pat Roney, Founder and Chief Executive Officer, commented, "Our first quarter results represent a solid start to the year as we continue to execute on our growth strategy. We delivered double digit sales growth for each of our business segments and strengthened operations while making critical investments to support our key strategic objectives. We made progress in a number of areas to improve operational efficiencies against headwinds from ongoing cost pressures and supply chain constraints.  We still have some work to do and will continue to develop our infrastructure as we scale the Company. We have invested in talent, building strength in our leadership and finance teams and we are effectively integrating and growing our recently acquired brands. Overall, we are driving consumer demand for our excellent portfolio of diversified products while making smart investments to fuel growth."

First Quarter Fiscal 2023 Highlights and Financial Results Review (compared with prior-year period unless noted otherwise)

Revenue

  • Net revenue of $77.9 million was up $22.2 million, or 40%, driven by strength in all segments. Acquisitions contributed $14.9 million in net revenue for the quarter.

  • DTC revenue grew $5.6 million, or 37%, to $20.5 million driven by 17% organic growth and acquired revenue of $3.1 million. VWE's  industry-leading, omnichannel DTC platform drove double digit organic growth with strong sales through QVC and Wine Club channels; Tasting Room traffic increased nearly 10% versus prior year.

  • B2B revenue increased $9.6 million, or 39%, to $34.1 million primarily driven by increased custom production activities and $4.9 million of acquired revenue.

  • Wholesale revenue increased $7.2 million, or 44%, to $23.4 million due to acquired revenue of $6.9 million. Key priority brands delivered strong marketplace performance including Bar Dog, Cherry Pie and Photograph, which outperformed the U.S Wine category. ACE Cider delivered record volume performance driven by category growth and production efficiencies achieved since acquisition.

Volume (9L equivalents; see additional volume data by segment in the attached tables)

 

 

Three Months Ended September 30,

 

 

 

 

 

 

 

(in thousands)

 

2022

 

 

2021

 

 

Unit Change

 

 

% Change

 

Wholesale

 

 

539

 

 

 

209

 

 

 

330

 

 

 

157.9

%

B2B

 

*

 

 

*

 

 

*

 

 

*

 

DTC

 

 

99

 

 

 

60

 

 

39

 

 

 

65.0

%

Total case volume

 

 

638

 

 

 

269

 

 

 

369

 

 

 

137.2

%

Higher volume was primarily due to wholesale which was driven by the ACE Cider acquisition.  ACE Cider ships higher case volume of lower priced product. The increase in DTC case volume represents strong growth across channels and the acquisition of Vinesse.

*B2B segment sales are primarily not related to case volumes, therefore the Company has elected to eliminate case volumes for this segment as it would not be indicative of the underlying performance of the business.  

Gross Profit and Margin

Gross profit was up $6.7 million to $30.1 million which resulted from strong revenue growth across all business segments. Gross margin was 38.7% compared with 42.1% in the prior period primarily due to increased overhead absorption.

Selling, General and Administrative Expenses (SG&A)

SG&A, which excludes amortization expense, increased $17.3 million, or 102%, to $34.2 million. The higher level of SG&A primarily represents $4.0 million of incremental SG&A from acquisitions, stock based compensation expense of $4.6 million, increased freight costs and investments in additional talent. This was an unusual quarter in the magnitude of SG&A spend. Full year fiscal 2023 SG&A is expected to be in the range of $115 to $120 million.

Operating and Net Income

Loss from operations was $4.9 million, compared with income from operations of $6.1 million in the prior year quarter. Operating loss reflected an increase in the cost of revenues and SG&A expenses as the company continues to scale the business as a public company.

Interest expense for the quarter was $3.4 million, a decrease of $0.2 million, or 6%, on lower outstanding debt balances.

Net income available to VWE common shareholders was $1.0 million, compared to $2.8 million in the prior-year period. On a per diluted share basis, net income available to VWE common shareholders was $0.02 compared to $0.05 per diluted share in the prior-year period.

Adjusted net income3 was $2.7 million, or $0.05 per diluted share.

Adjusted EBITDA

Adjusted EBITDA for the quarter was $5.1 million compared with adjusted EBITDA of $10.6 million in the prior-year quarter primarily reflecting the fully burdened cost of revenues inclusive of overhead and increased SG&A, offset by favorable product mix.

Strong Balance Sheet with Financial Flexibility

Liquidity

As of September 30, 2022, the Company had ample liquidity available for organic investments. This included $44.6 million in unrestricted cash, approximately $22.4 million available under its revolving line of credit and up to $100.0 million available under the accordion feature of the lending agreement..

VWE executed an amendment to its lending agreement that adjusted the definition of certain covenants.  The Company is in compliance with all financial covenants of the amended agreement.

Capital Investments

Capital expenditures were $3.5 million for the quarter. Investments were primarily related to the new ACE Cider canning line and barrel purchases.

Fiscal Year 2023 Outlook

The Company reaffirmed fiscal year 2023 expectations for net revenue (excluding any potential fiscal 2023 acquisitions) and revised the FY23 Adjusted EBITDA to be in the ranges noted in the table below.

 

 

Guidance

FY23 Net Revenue:

 

$300 million to $310 million

FY23 Adjusted EBITDA:

 

$50 million to $60 million

FY23 Capital Expenditures:

 

$12 million to $15 million

FY23 Selling, General and Administrative Expenses:

 

$115 million to $120 million

Note regarding forward looking non-GAAP metrics: VWE cannot provide a reconciliation between its forecasted adjusted EBITDA and net revenue metrics to the nearest GAAP measure without unreasonable effort or expense due to the inherent difficulty of forecasting and providing reliable estimates for certain items. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with quarter-end and yearend adjustments. These items reside outside the Company’s control and may vary greatly between periods and could significantly impact future financial results. For more information regarding the use of non-GAAP measures, please see discussion provided under Non-GAAP Financial Measures in this news release and the Company’s filings with the SEC.

Conference Call and Webcast

The Company will host a conference call and live webcast today at 4:45 PM ET/ 1:45 PM PT, at which time management will review the Company’s first quarter financial results and strategy. The review will be accompanied by a slide presentation, which will be available on the Company’s website at https://ir.vintagewineestates.com/. A question-and-answer session will follow the formal discussion.

The conference call can be accessed by dialing 1-631-891-4304. The listen-only audio webcast can be monitored at https://ir.vintagewineestates.com/. A telephonic replay will be available from 7:45 PM ET / 4:45 PM PT on the day of the call through Wednesday, November 16, 2022, and can be accessed by dialing 1-412-317-6671 and entering the conference ID number 10020403. Alternatively, an archived webcast of the call can be found on the Company’s website in the investor relations section. A transcript of the call will be posted to the website once available.

About Vintage Wine Estates, Inc.

Vintage Wine Estates (Nasdaq: VWE and VWEWW) is a family of wineries and wines whose singular focus is producing the finest quality wines and incredible customer experiences with wineries throughout Napa, Sonoma, California’s Central Coast, Oregon and Washington State. Since its founding 20 years ago, the Company has grown to be the 14th largest wine producer in the U.S., selling more than two million nine-liter equivalent cases annually. To consistently drive growth, the Company curates, creates, stewards and markets its many brands and services to customers and end consumers via a balanced omni-channel strategy encompassing direct-to-consumer, wholesale and exclusive brand arrangements with national retailers. While VWE is diverse across price points and varietals with over 60 brands ranging from $10 to $150 USD at retail, its primary focus is on the fastest growing luxury segment of the [U.S.] wine industry with the majority of brands selling at over $15 per bottle. The Company regularly posts updates and additional information at https://www.vintagewineestates.com.

Non-GAAP Financial Measures

In addition to reporting net income/(loss) prepared in accordance with accounting principles generally accepted in the United States, VWE uses adjusted EBITDA, adjusted net income/(loss) and adjusted net income/(loss) per share to supplement GAAP measures of performance to evaluate the effectiveness of its business strategies. Adjusted EBITDA is defined as earnings/(loss) before interest, income taxes, depreciation and amortization, stock-based compensation expense, casualty losses or gains, impairment losses, changes in the fair value of derivatives, restructuring related income or expenses, acquisition and integration costs, and certain non-cash, nonrecurring, or other items that are included in net income that VWE does not consider indicative of its ongoing operating performance. Adjusted EBITDA margin is the ratio of adjusted EBITDA to net revenue.  Adjusted net income/(loss) is defined as net income/(loss) as reported adjusted for the impacts of amortization of intangible assets, acquisition integration costs, gains or losses on disposition of assets, gain on litigation of proceeds, COVID impact, and inventory acquisition basis adjustment and also adjusted for a normalized tax rate.  Adjusted net income/(loss) per share is calculated based on the weighted average shares outstanding for the period.

Adjusted EBITDA, adjusted net income/(loss) and adjusted net income/(loss) per share are not recognized measures of financial performance under GAAP. VWE believes these non-GAAP measures provide investors with additional insight into the underlying trends of VWE’s business and assist in analyzing VWE’s performance across reporting periods on a consistent basis by excluding items that VWE does not believe are indicative of its core operating performance, which allows for a better comparison against historical results and expectations for future performance. Adjusted EBITDA and adjusted net income have certain limitations as analytical tools, and they should not be considered in isolation or as a substitute for analysis of results as reported under U.S. GAAP.  Adjusted EBITDA, adjusted net income/(loss) and adjusted net income/(loss) per share, as presented, may produce results that vary from the most comparable GAAP measure and may not be comparable with a similarly defined non-GAAP measure used by other companies.

In evaluating adjusted EBITDA, adjusted net income/(loss) and adjusted net income/(loss) per share, be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. VWE’s presentation of adjusted EBITDA and adjusted net income should not be construed as an implication that future results will be unaffected by the types of items excluded from the calculation of these non-GAAP measures.

Forward-Looking Statements

Some of the statements contained in this press release are forward-looking statements within the meaning of applicable securities laws (collectively, “forward-looking statements”). Forward-looking statements are all statements other than those of historical fact, and generally may be identified by the use of words such as “anticipate,” “believe,” “continue,” “driving,” “estimate,” “expect,” “future,” “intend,” “may,” “making,” “outlook,” “plan,” “project,” “should,” “will,” “would” or other similar expressions that indicate future events or trends. These forward-looking statements include, but are not limited to, estimates and forecasts of financial and performance metrics, projections of market opportunity and market share, business plans and strategies, expansion and acquisition opportunities, potential synergies from prior acquisitions, growth prospects and consumer and industry trends.  These statements are based on various assumptions, whether or not identified in this news release, and on the current expectations of VWE’s management. These forward-looking statements are not intended to serve as, and should not be relied on by any investor as, a guarantee of actual performance or an assurance or definitive statement of fact or probability.  Actual events and circumstances are difficult or impossible to predict and may differ materially from those contained in or implied by such forward-looking statements.  These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond the control of VWE.  Factors that could cause actual results to differ materially from the results expressed or implied by such forward-looking statements include, among others: the Company’s limited experience operating as a public company and its ability to remediate its material weakness in internal control over financial reporting and to maintain effective internal control over financial reporting, the ability of the Company to retain key personnel, the effect of economic conditions on the industries and markets in which VWE operates, including financial market conditions, rising inflation, fluctuations in prices, interest rates and market demand; risks relating to the uncertainty of projected financial information; the effects of competition on VWE’s future business; risks related to the organic and inorganic growth of VWE’s business and the timing of expected business milestones; the potential adverse effects of the ongoing COVID-19 pandemic on VWE’s business and the U.S. economy; declines or unanticipated changes in consumer demand for VWE’s products; VWE’s ability to adequately source grapes and other raw materials and any increase in the cost of such materials; the impact of environmental catastrophe, natural disasters, disease, pests, weather conditions and inadequate water supply on VWE’s business; VWE’s level of insurance against catastrophic events and losses; VWE’s significant reliance on its distribution channels, including independent distributors; potential reputational harm to VWE’s brands from internal and external sources; possible decreases in VWE’s wine quality ratings; integration risks associated with recent acquisitions; possible litigation relating to misuse or abuse of alcohol; changes in applicable laws and regulations and the significant expense to VWE of operating in a highly regulated industry; VWE’s ability to maintain necessary licenses; VWE’s ability to protect its trademarks and other intellectual property rights; risks associated with the Company’s information technology and ability to maintain and protect personal information; VWE’s ability to make payments on its indebtedness; and those factors discussed in the Company’s most recent Annual Report on Form 10-K and in subsequent Quarterly Reports on Form 10-Q or other reports filed with the Securities and Exchange Commission. There may be additional risks including other adjustments that VWE does not presently know or that VWE currently believes are immaterial that could also cause actual results to differ from those expressed in or implied by these forward-looking statements. In addition, forward-looking statements reflect VWE’s expectations, plans or forecasts of future events and views as of the date and time of this news release.  VWE undertakes no obligation to update or revise any forward-looking statements contained herein, except as may be required by law. Accordingly, undue reliance should not be placed upon these forward-looking statements.

Financial Tables Follow.

Contacts:

Investors
Deborah K. Pawlowski, Kei Advisors LLC
dpawlowski@keiadvisors.com

Phone: 716.843.3908

Media
Mary Ann Vangrin
MVangrin@vintagewineestates.com


Vintage Wine Estates, Inc.
Condensed Consolidated Balance Sheets
(in thousands)

 

 

September 30, 2022

 

 

June 30, 2022

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash

 

$

44,622

 

 

$

45,492

 

Restricted cash

 

 

-

 

 

 

4,800

 

Accounts receivable, net

 

 

38,424

 

 

 

38,192

 

Other receivables

 

 

3,071

 

 

 

3,866

 

Inventories

 

 

201,940

 

 

 

192,102

 

Assets held for sale

 

 

6,553

 

 

 

-

 

Current interest rate swap asset

 

 

5,826

 

 

 

2,877

 

Prepaid expenses and other current assets

 

 

9,478

 

 

 

13,394

 

Total current assets

 

 

309,914

 

 

 

300,723

 

Property, plant, and equipment, net

 

 

228,204

 

 

 

236,100

 

Operating lease right-of-use assets

 

 

35,509

 

 

 

-

 

Finance lease right-of-use-assets

 

 

689

 

 

 

-

 

Goodwill

 

 

154,951

 

 

 

154,951

 

Intangible assets, net

 

 

62,672

 

 

 

64,377

 

Interest rate swap asset

 

 

12,555

 

 

 

6,280

 

Other assets

 

 

5,187

 

 

 

3,464

 

Total assets

 

$

809,681

 

 

$

765,895

 

Liabilities, redeemable noncontrolling interest, and stockholders' equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Line of credit

 

$

140,066

 

 

$

144,215

 

Accounts payable

 

 

20,076

 

 

 

13,947

 

Accrued liabilities and other payables

 

 

27,867

 

 

 

24,204

 

Current operating lease liabilities

 

 

5,197

 

 

 

-

 

Current finance lease liabilities

 

 

263

 

 

 

-

 

Current maturities of long-term debt

 

 

14,738

 

 

 

14,909

 

Total current liabilities

 

 

208,207

 

 

 

197,275

 

Other long-term liabilities

 

 

6,140

 

 

 

6,491

 

Long-term debt, less current maturities

 

 

165,577

 

 

 

169,095

 

Long-term operating lease liabilities

 

 

31,637

 

 

 

-

 

Long-term finance lease liabilities

 

 

429

 

 

 

-

 

Deferred tax liability

 

 

29,952

 

 

 

29,979

 

Deferred gain

 

 

10,332

 

 

 

10,666

 

Total liabilities

 

 

452,274

 

 

 

413,506

 

Commitments and contingencies (Note 13)

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

1,282

 

 

 

1,663

 

Stockholders' equity:

 

 

 

 

 

 

Preferred stock, no par value, 2,000,000 shares authorized, and none issued and outstanding at September 30, 2022 and June 30, 2022.

 

 

-

 

 

 

-

 

Common stock, no par value, 200,000,000 shares authorized, 61,691,054 issued and 58,819,160 outstanding at September 30, 2022 and 60,461,611 issued and outstanding at June 30, 2022.

 

 

-

 

 

 

-

 

Additional paid-in capital

 

 

382,347

 

 

 

377,897

 

Treasury stock, at cost: 2,871,894 shares held at September 30, 2022 and June 30, 2022, respectively.

 

 

(26,034

)

 

 

(26,034

)

Retained earnings (accumulated deficit)

 

 

406

 

 

 

(571

)

Total Vintage Wine Estates, Inc. stockholders' equity

 

 

356,719

 

 

 

351,292

 

Noncontrolling interests

 

 

(594

)

 

 

(566

)

Total stockholders' equity

 

 

356,125

 

 

 

350,726

 

Total liabilities, redeemable noncontrolling interest, and stockholders' equity

 

$

809,681

 

 

$

765,895

 


Vintage Wine Estates, Inc.

Condensed Consolidated Statements of Operations
(in thousands, except per share data)

 

 

Three Months Ended September 30,

 

 

 

2022

 

 

2021

 

Net revenues

 

 

 

 

 

 

Wine, spirits and cider

 

$

52,052

 

 

$

36,287

 

Nonwine

 

 

25,810

 

 

 

19,400

 

 

 

 

77,862

 

 

 

55,687

 

Cost of revenues

 

 

 

 

 

 

Wine, spirits and cider

 

 

34,522

 

 

 

20,588

 

Nonwine

 

 

13,192

 

 

 

11,662

 

 

 

 

47,714

 

 

 

32,250

 

Gross profit

 

 

30,148

 

 

 

23,437

 

Selling, general, and administrative expenses

 

 

34,244

 

 

 

16,983

 

Amortization expense

 

 

1,811

 

 

 

651

 

Gain on litigation proceeds

 

 

(530

)

 

 

-

 

Gain on sale of property, plant, and equipment

 

 

(452

)

 

 

(340

)

Income (loss) from operations

 

 

(4,925

)

 

 

6,143

 

Other income (expense)

 

 

 

 

 

 

Interest expense

 

 

(3,381

)

 

 

(3,603

)

Net unrealized gain on interest rate swap agreements

 

 

9,327

 

 

 

1,393

 

Other, net

 

 

271

 

 

 

39

 

Total other income (expense), net

 

 

6,217

 

 

 

(2,171

)

Income before provision for income taxes

 

 

1,292

 

 

 

3,972

 

Income tax provision

 

 

658

 

 

 

1,193

 

Net income

 

 

634

 

 

 

2,779

 

Net loss attributable to the noncontrolling interests

 

 

(343

)

 

 

(25

)

Net income attributable to Vintage Wine Estates, Inc.

 

 

977

 

 

 

2,804

 

Accretion on redeemable Series B stock

 

 

-

 

 

 

-

 

Net income allocable to common stockholders

 

$

977

 

 

$

2,804

 

 

 

 

 

 

 

 

Net earnings per share allocable to common stockholders

 

 

 

 

 

 

Basic

 

$

0.02

 

 

$

0.05

 

Diluted

 

$

0.02

 

 

$

0.05

 

Weighted average shares used in the calculation of earnings per share allocable to common stockholders

 

 

 

 

 

 

Basic

 

 

58,819,160

 

 

 

60,461,611

 

Diluted

 

 

58,819,160

 

 

 

60,461,611

 


Vintage Wine Estates, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)

 

 

Three Months Ended September 30,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

 

$

634

 

 

$

2,779

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

Depreciation

 

 

3,215

 

 

 

3,503

 

Non-cash operating lease expense

 

 

37

 

 

 

-

 

Amortization expense

 

 

1,978

 

 

 

750

 

Stock-based compensation expense

 

 

4,622

 

 

 

-

 

Provision for doubtful accounts

 

 

(280

)

 

 

(15

)

Net unrealized gain on interest rate swap agreements

 

 

(9,327

)

 

 

(1,393

)

(Benefit) provision for deferred income tax

 

 

(27

)

 

 

-

 

(Gain) on disposition of assets

 

 

(118

)

 

 

(6

)

Deferred gain on sale leaseback

 

 

(334

)

 

 

(334

)

Deferred rent

 

 

(2,079

)

 

 

128

 

Change in operating assets and liabilities (net of effect of business combinations):

 

 

 

 

 

 

Accounts receivable

 

 

48

 

 

 

863

 

Other receivables

 

 

795

 

 

 

(2,850

)

Inventories

 

 

(8,138

)

 

 

(4,671

)

Prepaid expenses and other current assets

 

 

3,916

 

 

 

884

 

Other assets

 

 

(1,766

)

 

 

116

 

Accounts payable

 

 

2,087

 

 

 

(3,071

)

Accrued liabilities and other payables

 

 

5,532

 

 

 

1,356

 

Net change in lease assets and liabilities

 

 

1,288

 

 

 

-

 

Net cash provided by (used in) operating activities

 

 

2,083

 

 

 

(1,961

)

Cash flows from investing activities

 

 

 

 

 

 

Proceeds from disposition of assets

 

 

-

 

 

 

6

 

Purchases of property, plant, and equipment

 

 

(3,454

)

 

 

(7,792

)

Label design expenditures

 

 

(95

)

 

 

(59

)

Net cash used in investing activities

 

 

(3,549

)

 

 

(7,845

)

Cash flows from financing activities

 

 

 

 

 

 

Principal payments on line of credit

 

 

(34,466

)

 

 

(6,304

)

Proceeds from line of credit

 

 

30,317

 

 

 

17,675

 

Outstanding checks in excess of cash

 

 

4,042

 

 

 

387

 

Principal payments on long-term debt

 

 

(3,753

)

 

 

(2,482

)

Principal payments on finance leases

 

 

(67

)

 

 

-

 

Distributions to noncontrolling interest

 

 

(66

)

 

 

-

 

Repurchase of public warrants

 

 

(172

)

 

 

-

 

Payments on acquisition payable

 

 

(39

)

 

 

(74

)

Net cash (used in) provided by financing activities

 

 

(4,204

)

 

 

9,202

 

Net change in cash and restricted cash

 

 

(5,670

)

 

 

(604

)

Cash and restricted cash, beginning of period

 

 

50,292

 

 

 

123,679

 

Cash and restricted cash, end of period

 

$

44,622

 

 

$

123,075

 

Supplemental cash flow information

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest

 

$

3,187

 

 

$

2,603

 

Income taxes

 

$

-

 

 

$

-

 

Noncash investing and financing activities:

 

 

 

 

 

 

Increase in operating lease assets and liabilities upon adoption of ASC 842

 

$

36,776

 

 

$

-

 

Increase in finance lease assets and liabilities upon adoption of ASC 842

 

$

759

 

 

$

-

 


Vintage Wine Estates, Inc.

Segment Data
($'s in thousands)

 

Three months ended September 30,

 

 

 

 

 

 

 

Net Revenue

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Wholesale

$

23,381

 

 

$

16,203

 

 

$

7,178

 

 

 

44.3

%

Direct to Consumer

 

20,497

 

 

 

14,915

 

 

 

5,582

 

 

 

37.4

%

Business to Business

 

34,084

 

 

 

24,467

 

 

 

9,617

 

 

 

39.3

%

Corporate and Other/ Non-Allocable

 

(100

)

 

 

102

 

 

 

(202

)

 

*

 

Total

$

77,862

 

 

$

55,687

 

 

$

22,175

 

 

 

39.8

%

* Not meaningful

 

Three months ended September 30,

 

 

 

 

 

 

 

Operating Income

2022

 

 

2021

 

 

Dollar Change

 

 

Percent Change

 

Wholesale

$

1,828

 

 

$

4,188

 

 

$

(2,360

)

 

 

(56.4

%)

Direct to Consumer

 

2,355

 

 

 

2,539

 

 

 

(184

)

 

 

(7.2

%)

Business to Business

 

12,761

 

 

 

7,514

 

 

 

5,247

 

 

 

69.8

%

Corporate and Other/ Non-Allocable

 

(21,869

)

 

 

(8,098

)

 

 

(13,771

)

 

 

170.1

%

Total

$

(4,925

)

 

$

6,143

 

 

$

(11,068

)

 

 

(180.2

%)


 

 

Three Months Ended September 30,

 

 

 

 

 

 

 

(in thousands)

 

2022

 

 

2021

 

 

Unit Change

 

 

% Change

 

Wholesale

 

 

539

 

 

 

209

 

 

 

330

 

 

 

157.9

%

B2B

 

*

 

 

*

 

 

*

 

 

*

 

DTC

 

 

99

 

 

 

60

 

 

39

 

 

 

65.0

%

Total case volume

 

 

638

 

 

 

269

 

 

 

369

 

 

 

137.2

%

*B2B segment sales are primarily not related to case volumes, therefore the Company has elected to eliminate case volumes for this segment as it would not be indicative of the underlying performance of the business.  


Vintage Wine Estates, Inc.

Reconciliation of Net Income to Adjusted EBITDA
(Unaudited, in thousands)

 

Three Months Ended

 

(in thousands)

September 30, 2022

 

 

September 30, 2021

 

Net income

$

634

 

 

$

2,779

 

Interest expense

 

3,381

 

 

 

3,603

 

Income tax provision

 

658

 

 

 

1,193

 

Depreciation

 

3,215

 

 

 

3,623

 

Amortization

 

1,811

 

 

 

531

 

Stock-based compensation expense

 

4,622

 

 

 

-

 

Net unrealized gain on interest rate swap agreements

 

(9,327

)

 

 

(1,393

)

Gain on disposition of assets

 

(118

)

 

 

(340

)

Deferred rent adjustment

 

-

 

 

 

128

 

Acquisition integration costs

 

391

 

 

 

-

 

Deferred gain on sale leaseback

 

(334

)

 

 

-

 

Gain on litigation proceeds

 

(530

)

 

 

-

 

Inventory acquisition basis adjustment

 

663

 

 

 

437

 

Adjusted EBITDA

$

5,066

 

 

$

10,561

 

Revenue

$

77,862

 

 

$

55,687

 

Adjusted EBITDA margin

 

6.5

%

 

 

19.0

%

Reconciliation of Net Income to Adjusted Net Income
(Unaudited, in thousands, except per share data)

 

Three Months Ended

 

 

September 30, 2022

 

 

September 30, 2021

 

Net income

$

634

 

 

$

2,779

 

Amortization of intangible assets

 

1,705

 

 

 

531

 

Acquisition integration costs

 

391

 

 

 

-

 

(Gain)/loss on disposition of assets

 

(118

)

 

 

(340

)

Inventory acquisition basis adjustment

 

663

 

 

 

437

 

Tax effect of above

 

(555

)

 

 

(132

)

Non-GAAP net income

 

2,721

 

 

 

3,275

 

Non-GAAP net income per diluted share

$

0.05

 

 

$

0.05