The Duckhorn Portfolio Announces First Quarter 2022 Financial Results | Financial Buzz

The Duckhorn Portfolio Announces First Quarter 2022 Financial Results

The Duckhorn Portfolio, Inc. (NYSE: NAPA) (the “Company”), today reported its financial results for the three months ended October 31, 2021.

First Quarter 2022 Highlights

  • Net sales were $104.2 million, an increase of $12.6 million, or 13.7%, versus the prior year period.
  • Gross profit was $52.4 million, an increase of $8.1 million, or 18.3%, versus the prior year period. Adjusted gross profit was $52.8 million, an increase of $7.8 million, or 17.3%, versus the prior year period.
  • Net income was $21.3 million, or $0.18 per diluted share, versus $17.5 million, or $0.17 per diluted share, in the prior year period; adjusted net income was $23.5 million, or $0.20 per diluted share, versus $18.6 million, or $0.18 per diluted share, in the prior year period. Adjusted net income increased $5.7 million, or 32.0%, when compared against the prior year period, and adjusted earnings per share would have been $0.15 per diluted share for the prior year period if similarly burdened by public company costs and using the Fiscal 2022 share count.
  • Adjusted EBITDA was $38.1 million, an increase of $4.4 million, or 13.0%, versus the prior year, which includes public company costs in the most recent quarter that did not exist in the prior year period when the Company was private. Adjusted EBITDA increased $5.5 million, or 16.9%, versus the prior year when comparing adjusted EBITDA in the first quarter against the prior year period if similarly burdened by public company costs.
  • Cash was $5.2 million as of October 31, 2021, with a leverage ratio of 1.9x net debt (net of deferred financing costs) to trailing twelve months adjusted EBITDA.

“At a time of unpredictability in the macro environment, we delivered record quarterly results, both on sales and profitability, reflecting strong top line momentum across our portfolio and impressive gross margin expansion,” commented Alex Ryan, President, Chief Executive Officer and Chairman. “Our ability to successfully lap the nearly 40% organic volume growth we saw in the prior year quarter, well in excess of pre-pandemic levels, is a testament to our phenomenal brand strength and sound execution on growing distribution.”

Ryan continued, “The blend of our high-quality product, differentiated go-to-market strategy and reputation we’ve earned with our trade partners as a reliable supplier of luxury wine is helping to deliver consistent share gains. Given the considerable runway for distribution growth still in front of us and the resiliency we have in our supply chain to profitably pursue it, we remain confident we are positioned to keep growing well in excess of the high growth, luxury wine segment while also maintaining industry-leading margins over the long-term.”

First Quarter 2022 Results

 

Three months ended October 31,

 

2021

 

2020

Net sales growth

13.7

%

 

26.0

%

Volume contribution

7.5

%

 

39.8

%

Price / mix contribution

6.2

%

 

(13.8)

%

 

Three months ended October 31,

 

2021

 

2020

Wholesale – distributors

68.5

%

 

73.1

%

Wholesale – California direct to retail

16.4

 

 

14.3

 

DTC

15.1

 

 

12.6

 

Net sales

100.0

%

 

100.0

%

Net sales were $104.2 million, an increase of $12.6 million, or 13.7%, versus $91.6 million in the prior year period. The increase in net sales was a result of 7.5% volume growth (which compares to 39.8% in the prior year period) and 6.2% price/mix contribution. The positive price/mix contribution was primarily attributable to the sales growth out-performance of the wholesale California direct-to-retail and overall DTC channels relative to growth in the wholesale-to-distributor channel, as well as greater sales contribution from our Other Winery Brands, outside of Duckhorn Vineyards and Decoy, versus the prior year period. The primary growth driver across sales channels was a continued recovery of on-premise activity as compared to the prior year quarter. On a like-for-like basis, pricing changes were immaterial to our results.

Gross profit was $52.4 million, an increase of $8.1 million, or 18.3%, versus the prior year period. Gross profit margin was 50.3%, up 199 basis points versus the prior year period as a result of favorable brand and channel mix shifts largely fueled by higher margin DTC channel growth, and greater on-premise activity providing outsized benefit to wholesale California direct-to-retail. Adjusted gross profit was $52.8 million, an increase of $7.8 million, or 17.3%, versus the prior year period.

Total selling, general and administrative expenses were $23.2 million, an increase of $6.4 million, or 38.1% versus $16.8 million in the prior year period. The increase was primarily attributed to $1.7 million in expenses primarily related to an equity follow-on offering and other transaction costs, an additional $1.8 million related to public company costs, namely professional fees and D&O insurance, which were not present in the prior year quarter when the Company was private and higher work force-related expenses, including $1.2 million in higher equity-based compensation.

Net income was $21.3 million, or $0.18 per diluted share, versus $17.5 million, or $0.17 per diluted share, in the prior year period. Adjusted net income was $23.5 million, or $0.20 per diluted share, versus $18.6 million, or $0.18 per diluted share, in the prior year period. The increases to adjusted net income and adjusted EPS were due to higher net sales, robust gross profit margin expansion and lower interest expense, partially offset by increases in direct selling expenses generally in line with net sales growth during the period including public company costs. Adjusted net income for the three months ended October 31, 2020 would have been $17.8 million, or $0.15 per diluted share, if that earlier period reflected similar public company costs and share count consistent with the first quarter of Fiscal 2022.

Adjusted EBITDA was $38.1 million, an increase of $4.4 million, or 13.0%, versus $33.7 million in the prior year period. The increase was largely driven by higher net sales volume plus gross profit margin improvement, partially offset by the aforementioned increases in selling, general and administrative expenses due to higher work force-related and ongoing public company costs. Adjusted EBITDA increased $5.5 million, or 16.9%, versus the prior year when comparing adjusted EBITDA in the first quarter against the prior year period if similarly burdened by public company costs. On a comparative basis, if burdening Fiscal 2021 first quarter results with a similar level of public company costs, last year’s first quarter adjusted EBITDA margin would have been 118-basis points lower. This apples-to-apples comparison would imply a 94-basis point improvement in adjusted EBITDA margin for the first quarter of Fiscal 2022.

Fiscal Year 2022 Guidance

The Company is reaffirming its previously provided fiscal 2022 guidance. For the year, we expect to deliver adjusted EPS between $0.54 and $0.57 per diluted share versus fiscal 2021 adjusted EPS of $0.58 per diluted share. Note, the provided annual range is negatively impacted by an increase in weighted average share count of approximately nine million shares or 8% on a year-over-year basis, a function of timing related to the Company’s third quarter fiscal 2021 IPO. On a comparative basis, fiscal 2022 also includes a full year of public company costs, whereas fiscal 2021 results only include a partial year of public company costs.

Accordingly, the Company views it as useful to consider these factors in evaluating our operating performance year-over-year. On a like-for-like basis, the guidance range provided for fiscal 2022 adjusted EPS of $0.54 to $0.57 per diluted share is comparable to what would be an adjusted EPS of $0.52 per diluted share in fiscal 2021 if that year had been burdened by a full year of public company costs and assuming a diluted share count consistent with our guidance for fiscal 2022.

The Company reaffirms the guidance ranges below for fiscal year 2022:

(amounts in millions, except per share data and percentages)

Fiscal year ended July 31, 2022

Net sales

$

353.0

 

 

 

$

360.0

 

Adjusted EBITDA

$

118.0

 

 

 

$

122.0

 

Adjusted EPS

$

0.54

 

 

 

$

0.57

 

Diluted share count

114.5

 

 

 

116.5

 

Effective tax rate

24

%

 

 

26

%

Conference Call and Webcast

The Company will host a conference call to discuss these results at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time.) Investors interested in participating in the live call can dial 833-329-1692 from the U.S. and 639-380-0038 internationally. A telephone replay will be available approximately two hours after the call concludes through Wednesday, December 22, 2021, by dialing 416-621-4642 from the U.S., or 800-585-8367 from international locations, and entering confirmation code 8537157.

There will also be a simultaneous, live webcast available on the Company’s investor relations website at https://ir.duckhorn.com. The webcast will be archived for 30 days.

About The Duckhorn Portfolio, Inc.

The Duckhorn Portfolio is North America’s premier luxury wine company, with ten wineries, eight state-of-the-art winemaking facilities, seven tasting rooms and more than 800 coveted acres of vineyards spanning 22 Estate properties. Established in 1976, when vintners Dan and Margaret Duckhorn founded Napa Valley’s Duckhorn Vineyards, today, our portfolio features some of North America’s most revered wineries, including Decoy, Paraduxx, Goldeneye, Migration, Canvasback, Calera, Kosta Browne, Greenwing and Postmark. Sourcing grapes from our own Estate vineyards and fine growers in Napa Valley, Sonoma County, Anderson Valley, California’s North and Central coasts, and Washington State, we offer a curated and comprehensive portfolio of acclaimed luxury wines with price points ranging from $20 to $200 across more than 15 varietals and 25 appellations. Our wines are available throughout the United States, on five continents, and in more than 50 countries around the world. To learn more, visit us at: https://www.duckhornportfolio.com. Investors can access information on our investor relations website at: https://ir.duckhorn.com.

Use of Non-GAAP Financial Information

In addition to the Company’s results which are determined in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company believes the following non-GAAP measures presented in this press release and discussed on the related teleconference call are useful in evaluating its operating performance: adjusted gross profit, adjusted EBITDA, adjusted net income and adjusted EPS. Certain of these non-GAAP measures exclude depreciation and amortization, non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses, changes in the fair value of derivatives, net of taxes, and certain other items which are not related to the Company’s core operating performance. The Company believes that these non-GAAP financial measures are provided to enhance the reader’s understanding of our past financial performance and our prospects for the future. The Company’s management team uses these non-GAAP financial measures to evaluate business performance in comparison to budgets, forecasts and prior period financial results. The non-GAAP financial information is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. A reconciliation is provided herein for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Readers are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.

Forward-Looking Statements

This press release includes forward-looking statements. These forward-looking statements generally can be identified by the use of words such as “anticipate,” “expect,” “plan,” “could,” “may,” “will,” “believe,” “estimate,” “forecast,” “goal,” “project,” and other words of similar meaning. These forward-looking statements address various matters including statements regarding the timing or nature of future operating or financial performance or other events. Each forward-looking statement contained in this press release is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement. Applicable risks and uncertainties include, among others, the Company’s ability to manage the growth of its business; the Company’s reliance on its brand name, reputation and product quality; the effectiveness of the Company’s marketing and advertising programs; general competitive conditions, including actions the Company’s competitors may take to grow their businesses; overall decline in the health of the economy and consumer discretionary spending; the occurrence of severe weather events (including fires, floods and earthquakes), catastrophic health events, natural or man-made disasters, social and political conditions or civil unrest; risks associated with disruptions in the Company’s supply chain for grapes and raw and processed materials, including corks, glass bottles, barrels, winemaking additives and agents, water and other supplies; risks associated with the disruption of the delivery of the Company’s wine to customers; the impact of COVID-19 and its variants on the Company’s customers, suppliers, business operations and financial results; disrupted or delayed service by the distributors and government agencies the Company relies on for the distribution of its wines outside of California; the Company’s ability to successfully execute its growth strategy; decreases in the Company’s wine score ratings by wine rating organizations; quarterly and seasonal fluctuations in the Company’s operating results; the Company’s success in retaining or recruiting, or changes required in, its officers, key employees or directors; the Company’s ability to protect its trademarks and other intellectual property rights, including its brand and reputation; the Company’s ability to comply with laws and regulations affecting its business, including those relating to the manufacture, sale and distribution of wine; the risks associated with the legislative, judicial, accounting, regulatory, political and economic risks and conditions specific to both domestic and to international markets; claims, demands and lawsuits to which the Company is, and may in the future, be subject and the risk that its insurance or indemnities coverage may not be sufficient; the Company’s ability to operate, update or implement its IT systems; the Company’s ability to successfully pursue strategic acquisitions and integrate acquired businesses; the Company’s potential ability to obtain additional financing when and if needed; the Company’s substantial indebtedness and its ability to maintain compliance with restrictive covenants in the documents governing such indebtedness; the Company’s sponsor’s significant influence over the Company, and the Company’s status as a “controlled company” under the rules of the New York Stock Exchange; the potential liquidity and trading of the Company’s securities; the future trading prices of the Company’s common stock and the impact of securities analysts’ reports on these prices; and the risks identified in the Company’s other filings with the SEC. The Company cautions investors not to place considerable reliance on the forward-looking statements contained in this press release. You are encouraged to read the Company’s filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The forward-looking statements in this press release speak only as of the date of this document, and the Company undertakes no obligation to update or revise any of these statements. The Company’s business is subject to substantial risks and uncertainties, including those referenced above. Investors, potential investors, and others should give careful consideration to these risks and uncertainties.

 

THE DUCKHORN PORTFOLIO, INC.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except shares and per share data)

 

October 31, 2021

 

July 31, 2021

ASSETS

(unaudited)

 

 

Current assets

 

 

 

Cash

$

5,247

 

 

$

4,244

 

Accounts receivable trade, net

59,618

 

 

33,253

 

Inventories

319,224

 

 

267,737

 

Prepaid expenses and other current assets

8,693

 

 

9,167

 

Total current assets

392,782

 

 

314,401

 

Long-term assets

 

 

 

Property and equipment, net

244,397

 

 

240,939

 

Intangible assets, net

198,626

 

 

200,547

 

Goodwill

425,209

 

 

425,209

 

Other long-term assets

2,080

 

 

2,021

 

Total long-term assets

870,312

 

 

868,716

 

Total assets

$

1,263,094

 

 

$

1,183,117

 

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities

 

 

 

Accounts payable

$

52,780

 

 

$

3,556

 

Accrued expenses

50,690

 

 

21,557

 

Accrued compensation

10,755

 

 

16,845

 

Deferred revenue

3,933

 

 

3,102

 

Current maturities of long-term debt

11,284

 

 

11,324

 

Other current liabilities

395

 

 

397

 

Total current liabilities

129,837

 

 

56,781

 

Long-term liabilities

 

 

 

Revolving line of credit, net

108,679

 

 

121,348

 

Long-term debt, net of current maturities and debt issuance costs

111,887

 

 

114,625

 

Deferred income taxes

86,667

 

 

86,667

 

Other long-term liabilities

1,014

 

 

1,458

 

Total long-term liabilities

308,247

 

 

324,098

 

Total liabilities

438,084

 

 

380,879

 

Equity

 

 

 

Common stock, $0.01 par value; 500,000,000 shares authorized, 115,046,793 issued and outstanding at both October 31, 2021 and July 31, 2021

1,150

 

 

1,150

 

Additional paid-in capital

728,362

 

 

726,903

 

Retained earnings

94,907

 

 

73,634

 

Total The Duckhorn Portfolio, Inc. equity

824,419

 

 

801,687

 

Non-controlling interests

591

 

 

551

 

Total equity

825,010

 

 

802,238

 

Total liabilities and equity

$

1,263,094

 

 

$

1,183,117

 

 

THE DUCKHORN PORTFOLIO, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except shares and per share data)

 

Three months ended October 31,

 

2021

 

2020

Net sales (net of excise taxes of $1,476 and $1,265 respectively)

$

104,181

 

 

$

91,638

 

Cost of sales

51,771

 

 

47,363

 

Gross profit

52,410

 

 

44,275

 

 

 

 

 

Selling, general and administrative expenses

23,158

 

 

16,805

 

Casualty loss, net

49

 

 

1,555

 

Income from operations

29,203

 

 

25,915

 

 

 

 

 

Interest expense

1,606

 

 

3,580

 

Other (income) expense, net

(1,093)

 

 

(1,323)

 

Total other expenses

513

 

 

2,257

 

Income before income taxes

28,690

 

 

23,658

 

Income tax expense

7,377

 

 

6,136

 

Net income

21,313

 

 

17,522

 

Less: Net (income) loss attributable to non-controlling interest

(40)

 

 

1

 

Net income attributable to The Duckhorn Portfolio, Inc.

$

21,273

 

 

$

17,523

 

 

 

 

 

Net income per share of common stock:

 

 

 

Basic

$

0.18

 

 

$

0.17

 

Diluted

$

0.18

 

 

$

0.17

 

 

 

 

 

Weighted average shares of common stock outstanding:

 

 

 

Basic

115,046,793

 

 

101,713,460

 

Diluted

115,396,026

 

 

101,713,460

 

 

THE DUCKHORN PORTFOLIO, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)

 

Three months ended October 31,

 

2021

 

2020

Cash flows from operating activities

 

 

 

Net income

$

21,313

 

 

$

17,522

 

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

 

 

 

Depreciation and amortization

4,829

 

 

5,116

 

Loss on disposal of assets

(46)

 

 

(14)

 

Change in fair value of derivatives

(442)

 

 

(1,548)

 

Amortization of debt issuance costs

402

 

 

436

 

Loss on debt extinguishment

 

 

272

 

Equity-based compensation

1,459

 

 

288

 

Change in operating assets and liabilities:

 

 

 

Accounts receivable trade, net

(26,365)

 

 

(26,738)

 

Inventories

(51,487)

 

 

(38,920)

 

Prepaid expenses and other current assets

470

 

 

(3,307)

 

Other long-term assets

(58)

 

 

(9)

 

Accounts payable

48,755

 

 

9,738

 

Accrued expenses

29,177

 

 

35,955

 

Accrued compensation

(6,090)

 

 

(1,480)

 

Deferred revenue

830

 

 

5,139

 

Other current and long-term liabilities

 

 

37

 

Net cash provided by operating activities

22,747

 

 

2,487

 

 

 

 

 

Cash flows from investing activities

 

 

 

Purchases of property and equipment

(5,945)

 

 

(7,701)

 

Proceeds from sales of property and equipment

49

 

 

15

 

Net cash used in investing activities

(5,896)

 

 

(7,686)

 

 

 

 

 

Cash flows from financing activities

 

 

 

Payments under line of credit

(28,000)

 

 

(21,000)

 

Borrowings under line of credit

15,000

 

 

25,000

 

Extinguishment of long-term debt

 

 

(38,131)

 

Issuance of long-term debt

 

 

38,131

 

Payments of long-term debt

(2,848)

 

 

(3,619)

 

Repayment of capital leases

 

 

(4)

 

Debt issuance costs

 

 

(125)

 

Net cash (used in) provided by financing activities

(15,848)

 

 

252

 

Net increase (decrease) in cash

1,003

 

 

(4,947)

 

Cash – Beginning of year

4,244

 

 

6,252

 

Cash – End of year

$

5,247

 

 

$

1,305

 

THE DUCKHORN PORTFOLIO, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted gross profit, adjusted net income, adjusted EBITDA and adjusted EPS, collectively referred to as “Non-GAAP Financial Measures,” are commonly used in the Company’s industry and should not be construed as an alternative to net income or earnings per share as indicators of operating performance (as determined in accordance with GAAP). These Non-GAAP Financial Measures may not be comparable to similarly titled measures reported by other companies. The Company has included these Non-GAAP Financial Measures because it believes the measures provide management and investors with additional information to evaluate business performance in comparison to budgets, forecasts and prior year financial results.

Non-GAAP Financial Measures are adjusted to exclude certain items that affect comparability. The adjustments are itemized in the tables below. You are encouraged to evaluate these adjustments and the reason the Company considers them appropriate for supplemental analysis. In evaluating adjustments, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments set forth below. The presentation of Non-GAAP Financial Measures should not be construed as an inference that future results will be unaffected by unusual or recurring items.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP financial measure that the Company calculates as net income before interest, taxes, depreciation and amortization, non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses, changes in the fair value of derivatives and certain other items which are not related to our core operating performance. Adjusted EBITDA is a key performance measure the Company uses in evaluating its operational results. The Company believes adjusted EBITDA is a helpful measure to provide investors an understanding of how management regularly monitors the Company’s core operating performance, as well as how management makes operational and strategic decisions in allocating resources. The Company believes adjusted EBITDA also provides management and investors consistency and comparability with the Company’s past financial performance and facilitates period to period comparisons of operations, as it eliminates the effects of certain variations unrelated to its overall performance.

Adjusted EBITDA has certain limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Some of these limitations include:

  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements;
  • adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;
  • adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on the Company’s debt;
  • adjusted EBITDA does not reflect income tax payments that may represent a reduction in cash available to the Company; and
  • other companies, including companies in the Company’s industry, may calculate adjusted EBITDA differently, which reduce their usefulness as comparative measures.

Because of these limitations, you should consider adjusted EBITDA alongside other financial performance measures, including net income and the Company’s other GAAP results. In evaluating adjusted EBITDA, you should 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. The Company’s presentation of adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by the types of items excluded from the calculation of adjusted EBITDA.

Adjusted Gross Profit

Adjusted gross profit is a non-GAAP financial measure that the Company calculates as gross profit excluding the impact of purchase accounting adjustments (including depreciation and amortization related to purchase accounting) and bulk wine losses. We believe adjusted gross profit is a useful measure to us and our investors to assist in evaluating our operating performance because it provides consistency and direct comparability with our past financial performance between fiscal periods, as the metric eliminates the effects of non-cash or other expenses unrelated to our core operating performance that would result in fluctuations in a given metric for reasons unrelated to overall continuing operating performance. Adjusted gross profit should not be considered a substitute for gross profit or any other measure of financial performance reported in accordance with GAAP.

Adjusted Net Income

Adjusted net income is a non-GAAP financial measure that the Company calculates as net income excluding the impact of non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses, changes in the fair value of derivatives and certain other items unrelated to core operating performance, as well as the estimated income tax impacts of all such adjustments included in this non-GAAP performance measure. We believe adjusted net income assists us and our investors in evaluating our performance period-over-period. In calculating adjusted net income, we also calculate the following non-GAAP financial measures which adjust each GAAP-based financial measure for the relevant portion of each adjustment to reach adjusted net income:

  • Adjusted net sales – calculated as net sales excluding the impact of purchase accounting and bulk wine losses;
  • Adjusted SG&A – calculated as selling, general, and administrative expenses excluding the impacts of purchase accounting, transaction expenses, equity-based compensation, and COVID-19 costs;
  • Adjusted income tax – calculated as the tax effect of all adjustments to reach adjusted net income based on the applicable blended statutory tax rate for the period.

Adjusted net income should not be considered a substitute for net income or any other measure of financial performance reported in accordance with GAAP.

Adjusted EPS

Adjusted EPS is a non-GAAP financial measure that the Company calculates as adjusted net income divided by diluted share count for the applicable period. We believe adjusted EPS is useful to us and our investors because it improves comparability of results of operations from period to period. Adjusted EPS should not be considered a substitute for net income per share or any other measure of financial performance reported in accordance with GAAP.

 

THE DUCKHORN PORTFOLIO, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited, amounts in millions, except shares and per share data)

 

 

 

 

 

 

 

Three months ended October 31, 2021

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted

EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$104.2

 

$52.4

 

$23.2

 

$21.3

 

$7.4

 

$21.3

 

$0.18

Interest expense

 

 

 

 

 

 

1.6

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

7.4

 

 

 

 

 

 

Depreciation and amortization expense

 

 

0.2

 

(1.9)

 

4.8

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$35.1

 

 

 

 

 

 

Purchase accounting adjustments

 

 

0.2

 

 

 

0.2

 

 

0.1

 

Transaction expenses

 

 

 

 

(1.7)

 

1.7

 

0.5

 

1.3

 

0.01

Change in fair value of derivatives

 

 

 

 

 

 

(0.4)

 

(0.1)

 

(0.3)

 

Equity-based compensation

 

 

 

 

(1.5)

 

1.5

 

0.3

 

1.1

 

0.01

Non-GAAP results

$104.2

 

$52.8

 

$18.0

 

$38.1

 

$8.1

 

$23.5

 

$0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended October 31, 2020

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted

EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$91.6

 

$44.3

 

$16.8

 

$17.5

 

$6.1

 

$17.5

 

$0.17

Interest expense

 

 

 

 

 

 

3.6

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

6.1

 

 

 

 

 

 

Depreciation and amortization expense

 

 

0.2

 

(1.9)

 

5.1

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$32.4

 

 

 

 

 

 

Purchase accounting adjustments

 

 

0.6

 

 

 

0.6

 

0.1

 

0.4

 

Change in fair value of derivatives

 

 

 

 

 

 

(1.5)

 

(0.4)

 

(1.1)

 

(0.01)

Equity-based compensation

 

 

 

 

(0.3)

 

0.3

 

 

0.3

 

Loss on debt extinguishment

 

 

 

 

 

 

0.3

 

0.1

 

0.2

 

Financial statement uplift costs

 

 

 

 

(0.2)

 

0.2

 

0.1

 

0.1

 

Wildfire costs

 

 

 

 

 

 

1.6

 

0.4

 

1.2

 

0.01

Non-GAAP results

$91.6

 

$45.0

 

$14.3

 

$33.7

 

$6.4

 

$18.6

 

$0.18

Note: Sum of individual amounts may not recalculate due to rounding.

Contacts

Investor:

Chris Mandeville, ICR

ir@duckhorn.com

707-302-2635

Media:

Jessica Liddell, ICR

DuckhornPR@icrinc.com

203-682-8200

Opt-into our eNewsletter NOW! For the Latest Trending Financial News Topics in Cannabis, Tech, Biotechs, Precious Metals, Energy, Renewable Energy and much more!