GREENSBORO, N.C., March 16, 2020 (GLOBE NEWSWIRE) -- In a release issued under the same headline earlier today by HF Foods Group Inc. (NASDAQ: HFFG), please note that in each of the last Pro Forma Financial Summary - 2019 vs 2018 bullet and last Pro Forma 2019 Results paragraph, the Adjusted EBIDTA figures presented in both instances should have been "$32.9 million [in 2019] compared to $38.7 million in 2018" rather than "$31.2 million [in 2019] compared to $36.8 million in 2018" as originally issued. The corrected release follows:
HF Foods Group Inc. (NASDAQ: HFFG), a leading food distributor to Asian restaurants across the Southeast, Pacific and Mountain West regions of the United States, reported full year and pro forma financial results for the year ended December 31, 2019. The pro forma results reflect the combined results of HF Foods Group and B&R Global Holdings (“B&R”) as if the transaction had occurred on the first day of the period presented. The merger was previously completed and announced in a press release on November 4, 2019.
2019 Financial Summary (which includes two months (November and December 2019) of Consolidated Financial Results from B&R)
- Net revenue increased 33% to $388.2 million, compared to $291.0 million in 2018.
- Gross profit was $63.2 million, or 16.3% of total revenue, compared to $49.6 million, or 17.0% of total revenue in 2018.
- Net income was $5.4 million, or $0.22 per diluted share, compared to $6.3 million, or $0.30 per diluted share in 2018.
- Adjusted EBITDA increased 19% to $16.9 million, compared to $14.2 million in 2018.
- As of December 31, 2019, cash and cash equivalents totaled $14.5 million compared to $5.5 million at December 31, 2018.
Pro Forma Financial Summary - 2019 vs 2018
- On a pro forma basis, net revenue increased slightly to $828.1 million from $818.0 million.
- On a pro forma basis, gross profit was $133.2 million, or 16.1% of total revenue, compared to $134.6 million, or 16.5% of total revenue in 2018.
- On a pro forma basis, net income was $5.7 million, or $0.11 per diluted share, compared to $15.8 million, or $0.31 per diluted share.
- On a pro forma basis, adjusted EBITDA was $32.9 million compared to $38.7 million in 2018.
Management Commentary
“Today marks a milestone for our business as we are reporting the pro forma results from our merger with B&R Global Holdings for the first time,” said Zhou Min Ni, chairman and Co-CEO of HF Foods. “Since inception, both B&R and HF Foods have been dedicated to servicing the growing demand for Chinese cuisine in their respective markets, and with the merger complete, we now believe that HF Foods is the largest food distributor to Asian restaurants in the United States. While it will take some time for us to completely integrate the two businesses, we are optimistic that we will soon be in a position to capitalize on the synergies of the merger. We are confident that HF Foods will benefit from greater economies of scale and enhanced buying and negotiating power, which will be of great value to both our customers and our shareholders.”
Peter Zhang, Co-CEO and CFO added, “In the coming months, we will continue to focus our attention on consolidating our operations to effectively grow the business and improve our bottom-line. Due to the synergies that existed between our respective organizations, we remain confident that this merger will be accretive in the first year and will provide the necessary scale to further grow our platform over the long-run.”
Pro Forma 2019 Results
On a pro forma basis, 2019 revenue increased slightly to $828.1 million compared to $818.0 million in 2018, due to an increase in sales to independent restaurants, which was nearly offset by a decline in sales to the wholesale segment. The decline in wholesale was primarily attributable to higher volatility in seafood prices as a result of slightly increased commodity prices year-over-year.
On a pro forma basis, gross profit was $133.2 million (16.1% of total revenue) compared to $134.6 million (16.5% of total revenue) in 2018. The slight decrease in gross profit margin for the year was primarily due to the impact of tariff increases.
On a pro forma basis, distribution, selling and administrative expenses in 2019 were $118.6 million compared to $115.0 million in 2018. The marginal increase reflected one-off professional expenses related to the recently completed merger transaction, increases in fuel prices, particularly in California, as well as increases in insurance premiums. Distribution, selling and administrative expenses also included a substantial straight-line amortization of $10.9 million on intangibles, such as tradenames and customer relationships associated with the B&R merger transaction based on US Accounting GAAP rules.
As a result, pro forma net income for 2019 was $5.7 million, or $0.11 per diluted share, compared to $15.8 million, or $0.31 per diluted share, in 2018.
Adjusted EBITDA on a pro forma basis in 2019 was $32.9 million compared to $38.7 million in 2018. The lower adjusted EBITDA in 2019 was due to a higher tax provision as well as higher non-recurring professional fees associated with the B&R merger transaction.
About HF Foods Group Inc.
HF Foods Group Inc., headquartered in Greensboro, North Carolina, is a leading marketer and distributor of fresh produce, frozen and dry food, and non-food products to primarily Asian/Chinese restaurants and other foodservice customers throughout the Southeast, Pacific and Mountain West regions of the United States. With 14 distribution centers along the U.S. eastern and western seaboards, HF Foods aims to supply the increasing demand for Asian American restaurant cuisine. With an in-house proprietary ordering and inventory control network, more than 10,000 established customers in 21 states, and strong relations with growers and suppliers of food products in the US and China, HF Foods Group is able to offer fresh, high-quality specialty restaurant foods and supplies at economical prices to its large and growing base of customers. For more information, please visit hffoodsgroup.com.
Forward-Looking Statements
All statements in this news release other than statements of historical facts are forward-looking statements which contain our current expectations about our future results. We have attempted to identify any forward-looking statements by using words such as “anticipates,” “believes,” “could,” “expects,” “intends,” “may,” “should” and other similar expressions. Although we believe that the expectations reflected in all of our forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Such statements are not guarantees of future performance or events and are subject to known and unknown risks and uncertainties that could cause the Company’s actual results, events or financial positions to differ materially from those included within or implied by such forward-looking statements. Such factors include, but are not limited to, unfavorable macroeconomic conditions in the United States, competition in the food service distribution industry, particularly the entry of new competitors into the Chinese/Asian restaurant market niche, increases in fuel costs or commodity prices, disruption of relationships with vendors and increases in product prices, U.S. government tariffs on products imported into the United States, particularly from China, changes in consumer eating and dining out habits, disruption of relationships with or loss of customers, our ability to execute our acquisition strategy, availability of financing to execute our acquisition strategy, control of the Company by our Chief Executive Officer and principal stockholder, failure to retain our senior management and other key personnel, our ability to attract, train and retain employees, changes in and enforcement of immigration laws, failure to comply with various federal, state and local rules and regulations regarding food safety, sanitation, transportation, minimum wage, overtime and other health and safety laws, product recalls, voluntary recalls or withdrawals if any of the products we distribute are alleged to have caused illness, been mislabeled, misbranded or adulterated or to otherwise have violated applicable government regulations, failure to protect our intellectual property rights, any cyber security incident, other technology disruption, or delay in implementing our information technology systems, statements of assumption underlying any of the foregoing, and other factors disclosed under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019 and other filings with the SEC. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date made. Except as required by law, we undertake no obligation to disclose any revision to these forward-looking statements.
Investor Relations Contact:
Gateway Investor Relations
Cody Slach
Tel 1-949-574-3860
HFFG@gatewayir.com
HF Foods Group Inc.
Consolidated Balance Sheets
| As of | ||||||||
| December 31 | December 31 | |||||||
| 2019 | 2018 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash | $ | 14,538,286 | $ | 5,489,404 | ||||
| Accounts receivable, net | 50,027,134 | 14,406,476 | ||||||
| Accounts receivable - related parties, net | 4,202,870 | 2,292,151 | ||||||
| Inventories, net | 77,531,854 | 22,175,769 | ||||||
| Advances to suppliers - related parties, net | 745,135 | 1,526,482 | ||||||
| Notes receivable | - | 3,803,826 | ||||||
| Notes receivable - related parties, current | - | 8,117,686 | ||||||
| Other current assets | 4,374,338 | 1,230,970 | ||||||
| TOTAL CURRENT ASSETS | 151,419,617 | 59,042,764 | ||||||
| Property and equipment, net | 37,538,147 | 22,650,021 | ||||||
| Security deposits-related parties | 591,380 | - | ||||||
| Long-term notes receivable - related parties | - | 423,263 | ||||||
| Operating lease right-of-use assets | 17,155,584 | - | ||||||
| Long-term investments | 2,296,276 | - | ||||||
| Intangible assets, net | 186,687,950 | - | ||||||
| Goodwill | 406,703,348 | - | ||||||
| Deferred tax assets | 78,993 | 117,933 | ||||||
| Other long-term assets | 372,499 | 242,426 | ||||||
| TOTAL ASSETS | $ | 802,843,794 | $ | 82,476,407 | ||||
| CURRENT LIABILITIES: | ||||||||
| Bank overdraft | $ | 14,952,510 | - | |||||
| Lines of credit | 41,268,554 | 8,194,146 | ||||||
| Accounts payable | 39,689,911 | 17,474,206 | ||||||
| Accounts payable - related parties | 4,521,356 | 3,923,120 | ||||||
| Accrued expenses and other payables | 2,683,696 | 2,376,498 | ||||||
| Current portion of long-term debt, net | 2,726,981 | 1,455,441 | ||||||
| Current portion of obligations under finance leases | 280,243 | 164,894 | ||||||
| Current portion of obligations under operating leases | 4,322,503 | - | ||||||
| TOTAL CURRENT LIABILITIES | 110,445,754 | 33,588,305 | ||||||
| Long-term debt, net | 18,535,016 | 13,109,854 | ||||||
| Obligations under finance leases, non-current | 1,053,166 | 120,705 | ||||||
| Obligations under operating leases, non-current | 12,833,081 | - | ||||||
| Deferred tax liabilities | 52,320,045 | 1,196,061 | ||||||
| TOTAL LIABILITIES | $ | 195,187,062 | $ | 48,014,925 | ||||
| SHAREHOLDERS’ EQUITY: | ||||||||
| Preferred Stock, $0.0001 par value, 1,000,000 shares authorized, no shares issued and outstanding as of December 31, 2019 and December 31, 2018, respectively | - | - | ||||||
| Common Stock, $0.0001 par value, 100,000,000 shares authorized, 53,050,211 shares issued, and 52,145,096 shares outstanding as of December 31, 2019, and 30,000,000 shares authorized, 22,167,486 shares issued and outstanding as of December 31, 2018 | 5,305 | 2,217 | ||||||
| Treasury Stock, at cost, 905,115 shares as of December 31, 2019, and - 0 - shares at December 31, 2018 | (12,038,030 | ) | - | |||||
| Additional paid-in capital | 599,617,009 | 22,920,603 | ||||||
| Retained earnings | 15,823,661 | 10,433,984 | ||||||
| Total shareholders’ equity attributable to HF Foods Group, Inc. | 603,407,945 | 33,356,804 | ||||||
| Noncontrolling interest | 4,248,787 | 1,104,678 | ||||||
| TOTAL SHAREHOLDERS’ EQUITY | 607,656,732 | 34,461,482 | ||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 802,843,794 | $ | 82,476,407 | |||||
HF Foods Group Inc.
Consolidated Statements of Income
| For the years ended December 31 | ||||||||
| 2019 | 2018 | |||||||
| Net revenue - third parties | $ | 368,809,865 | $ | 272,859,695 | ||||
| Net revenue - related parties | 19,352,416 | 18,147,003 | ||||||
| TOTAL NET REVENUE | 388,162,281 | 291,006,698 | ||||||
| Cost of revenue - third parties | 306,370,972 | 223,694,206 | ||||||
| Cost of revenue - related parties | 18,582,786 | 17,746,943 | ||||||
| TOTAL COST OF REVENUE | 324,953,758 | 241,441,149 | ||||||
| GROSS PROFIT | 63,208,523 | 49,565,549 | ||||||
| DISTRIBUTION, SELLING AND ADMINISTRATIVE EXPENSES | 54,931,157 | 41,039,438 | ||||||
| INCOME FROM OPERATIONS | 8,277,366 | 8,526,111 | ||||||
| Other Income (Expenses) | ||||||||
| Interest income | 418,530 | 493,358 | ||||||
| Interest expense and bank charges | (1,661,454 | ) | (1,372,508 | ) | ||||
| Rental income – related parties | 525,600 | 525,600 | ||||||
| Other income | 532,336 | 671,389 | ||||||
| Total Other Income (Expenses), net | (184,988 | ) | 317,839 | |||||
| INCOME BEFORE INCOME TAX PROVISION | 8,092,378 | 8,843,950 | ||||||
| PROVISION FOR INCOME TAXES | 2,197,092 | 2,490,255 | ||||||
| NET INCOME | 5,895,286 | 6,353,695 | ||||||
| Less: net income attributable to noncontrolling interest | 505,609 | 67,240 | ||||||
| NET INCOME ATTRIBUTABLE TO HF FOODS GROUP INC. | $ | 5,389,677 | $ | 6,286,455 | ||||
| Earnings per common share – basic and diluted | $ | 0.22 | $ | 0.30 | ||||
| Weighted average shares – basic and diluted | 27,113,288 | 20,991,004 | ||||||