93-0981021
|
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
8800
Enchanted Way, S.E., Turner, Oregon
|
97392
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
o Large accelerated
filer
|
o Accelerated
filer
|
o Non-accelerated
filer
|
x Smaller reporting
company
|
Part
I - Financial Information
|
3
|
Item
1 - Financial Statements
|
3
|
Balance
Sheet
|
3
|
Statement
of Operations
|
4
|
Statement
of Cash Flows
|
5
|
Notes
to Unaudited Interim Financial Statements
|
6
|
Item
2 - Management's Discussion and Analysis of Financial Condition and
Results of Operations
|
10
|
Item
3 – Quantitative and Qualitative Disclosures about Market
Risk
|
16
|
Item
4 - Controls and Procedures
|
16
|
Part
II - Other Information
|
18
|
Item
1 - Legal Proceedings
|
18
|
Item
1A – Risk Factors
|
18
|
Item
2 - Unregistered Sales of Equity Securities and Use of
Proceeds
|
18
|
Item
3 - Defaults upon Senior Securities
|
18
|
Item
4 - Submission of Matters to a Vote of Security Holders
|
18
|
Item
5 - Other Information
|
18
|
Item
6 - Exhibits
|
19
|
Signatures
|
20
|
Part
1
|
FINANCIAL
INFORMATION
|
|
Item
1
|
FINANCIAL
STATEMENTS
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Accounts
receivable trade, net
|
$ | 1,078,041 | $ | 1,458,497 | ||||
Inventories,
net
|
11,797,244 | 12,169,407 | ||||||
Prepaid
expenses and other current assets
|
139,294 | 58,746 | ||||||
Current
portion of notes receivable
|
62,415 | 62,415 | ||||||
Income
tax receivable
|
588,778 | 464,958 | ||||||
Total
current assets
|
13,665,772 | 14,214,023 | ||||||
Vineyard
development cost, net
|
1,714,556 | 1,732,979 | ||||||
Property
and equipment, net
|
6,090,083 | 6,192,229 | ||||||
Debt
issuance costs, net
|
38,296 | 41,353 | ||||||
Note
receivable
|
92,671 | 120,248 | ||||||
Other
assets
|
4,456 | 4,456 | ||||||
Total
assets
|
$ | 21,605,834 | $ | 22,305,288 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Bank
overdraft
|
$ | 216,949 | $ | 271,911 | ||||
Line
of credit
|
803,255 | 140,964 | ||||||
Current
portion of long term debt
|
432,863 | 432,863 | ||||||
Accounts
payable
|
518,599 | 823,517 | ||||||
Accrued
expenses
|
421,739 | 467,588 | ||||||
Deferred
income taxes
|
62,000 | 62,000 | ||||||
Grapes
payable
|
- | 657,371 | ||||||
Total
current liabilities
|
2,455,405 | 2,856,214 | ||||||
Long-term
debt, less current portion
|
3,182,318 | 3,286,005 | ||||||
Deferred
rent liability
|
217,404 | 218,205 | ||||||
Deferred
gain
|
305,812 | 313,835 | ||||||
Deferred
income taxes
|
491,000 | 491,000 | ||||||
Total
liabilities
|
6,651,939 | 7,165,259 | ||||||
Shareholders’
equity
|
||||||||
Common
stock, no par value - 10,000,000 shares authorized, 4,888,977 and
4,888,977 shares issued and outstanding at March 31, 2010 and December 31,
2009
|
8,610,868 | 8,608,658 | ||||||
Retained
earnings
|
6,343,027 | 6,531,371 | ||||||
Total
shareholders’ equity
|
14,953,895 | 15,140,029 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 21,605,834 | $ | 22,305,288 |
Three
months ended
|
||||||||
March
31,
|
||||||||
2010
|
2009
|
|||||||
Net
revenues
|
||||||||
Case
revenue
|
$ | 3,553,576 | $ | 3,629,247 | ||||
Total
net revenues
|
3,553,576 | 3,629,247 | ||||||
Cost
of sales
|
||||||||
Case
|
2,084,849 | 1,763,144 | ||||||
Total
cost of sales
|
2,084,849 | 1,763,144 | ||||||
Gross
profit
|
1,468,727 | 1,866,103 | ||||||
Selling,
general and administrative expenses
|
1,741,483 | 1,561,734 | ||||||
Net
operating income
(loss)
|
(272,756 | ) | 304,369 | |||||
Other
income (expense)
|
||||||||
Interest
income
|
2,819 | - | ||||||
Interest
expense
|
(53,304 | ) | (32,663 | ) | ||||
Other
income(expense)
|
11,078 | 10,992 | ||||||
Net
income (loss) before income taxes
|
(312,163 | ) | 282,698 | |||||
Income
tax expense/(benefit)
|
(123,819 | ) | 117,542 | |||||
Net
income (loss)
|
(188,344 | ) | 165,156 | |||||
Retained
earnings beginning of period
|
6,531,371 | 5,799,901 | ||||||
Retained
earnings end of period
|
$ | 6,343,027 | $ | 5,965,057 | ||||
Basic
earnings (loss) per common share
|
$ | (.04 | ) | $ | .03 | |||
Diluted
earnings (loss) per common share
|
$ | (.04 | ) | $ | .03 | |||
Weighted
average number of basic common shares outstanding
|
4,888,977 | 4,852,244 | ||||||
Weighted
average number of diluted common shares outstanding
|
4,904,452 | 4,864,444 |
Three Months ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | (188,344 | ) | $ | 165,156 | |||
Reconciliation
of net income (loss) to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
177,900 | 162,977 | ||||||
Inventory
obsolescence reserve
|
54,303 | - | ||||||
Deferred
gain
|
(8,023 | ) | (8,024 | ) | ||||
Deferred
rent
|
(801 | ) | - | |||||
Stock
based compensation expense
|
2,210 | 4,494 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable trade
|
380,458 | 28,958 | ||||||
Inventories
|
317,860 | (218,699 | ) | |||||
Prepaid
expenses and other current assets
|
(80,548 | ) | (50,969 | ) | ||||
Bank
overdraft
|
(54,962 | ) | 81,132 | |||||
Accounts
payable
|
(304,918 | ) | (371,667 | ) | ||||
Accrued
expenses
|
(45,849 | ) | 74,040 | |||||
Income
taxes receivable/payable
|
(123,820 | ) | (57,458 | ) | ||||
Grape
payables
|
(657,371 | ) | (569,897 | ) | ||||
Net
cash used in operating activities
|
(531,905 | ) | (759,957 | ) | ||||
Cash
flows from investing activities;
|
||||||||
Additions
to property and equipment
|
(54,276 | ) | (46,302 | ) | ||||
Payments
received on grape supplier loan
|
27,577 | 31,207 | ||||||
Net
cash used in investing activities
|
(26,699 | ) | (15,095 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from stock options exercised
|
- | 2,715 | ||||||
Borrowing
from revolving line of credit
|
662,291 | 507,149 | ||||||
Payments
on long-term debt
|
(103,687 | ) | (85,173 | ) | ||||
Net
cash provided by financing activities
|
558,604 | 424,691 | ||||||
Net
change in cash and cash equivalents
|
- | (350,361 | ) | |||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
- | 350,361 | ||||||
End
of period
|
$ | - | $ | - |
Three months ended
|
||||||||
March 31, 2010
|
||||||||
Weighted
|
||||||||
average
|
||||||||
exercise
|
||||||||
Shares
|
price
|
|||||||
Outstanding
at beginning of period
|
355,700 | $ | 4.16 | |||||
Granted
|
- | - | ||||||
Exercised
|
- | - | ||||||
Forfeited
|
- | - | ||||||
Outstanding
at end of Period
|
355,700 | $ | 4.16 |
March
31,
|
||||
2010
|
||||
Risk
Free interest rates
|
3.84 | % | ||
Expected
dividend
|
0 | % | ||
Expected
lives, in years
|
5-10 | |||
Expected
volatility
|
26.9 | % |
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(unaudited)
|
||||||||
Winemaking
and packaging materials
|
$ | 683,341 | $ | 336,813 | ||||
Work-in-progress
(costs relating to unprocessed and/or bulk wine products)
|
3,634,802 | 3,068,934 | ||||||
Finished goods
(bottled wines and
related products)
|
7,533,404 | 8,763,660 | ||||||
Obsolescence
reserve
|
(54,303 | ) | - | |||||
Current
inventories
|
$ | 11,797,244 | $ | 12,169,407 |
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
(unaudited)
|
||||||||
Construction
in progress
|
$ | 184,147 | $ | 142,971 | ||||
Land
and improvements
|
2,594,155 | 2,594,155 | ||||||
Winery
building and hospitality center
|
5,321,892 | 5,315,163 | ||||||
Equipment
|
5,573,126 | 5,566,757 | ||||||
13,673,320 | 13,619,046 | |||||||
Less
accumulated depreciation
|
(7,583,237 | ) | (7,426,817 | ) | ||||
$ | 6,090,083 | $ | 6,192,229 |
Three
months ended March 31, 2010
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 965,080 | $ | 2,588,496 | $ | 3,553,576 | ||||||
Cost
of Sales
|
$ | 780,238 | $ | 1,304,611 | $ | 2,084,849 | ||||||
Gross
Profit
|
$ | 184,842 | $ | 1,283,885 | $ | 1,468,727 | ||||||
%
of sales
|
19.2 | % | 49.6 | % | 41.3 | % |
Three
months ended March 31, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 907,526 | $ | 2,721,721 | $ | 3,629,247 | ||||||
Cost
of Sales
|
$ | 642,955 | $ | 1,120,189 | $ | 1,763,144 | ||||||
Gross
Profit
|
$ | 264,571 | $ | 1,601,532 | $ | 1,866,103 | ||||||
%
of sales
|
29.2 | % | 58.8 | % | 51.4 | % |
Three
months ended
|
||||||||
March
31,
|
||||||||
2010
|
2009
|
|||||||
Retail
Sales, Rental Income and
Events
|
$ | 588,969 | $ | 533,275 | ||||
In-state
sales
|
1,509,330 | 1,656,886 | ||||||
Out-of-state
sales
|
1,530,865 | 1,528,873 | ||||||
Misc.
sales
|
10,650 | - | ||||||
Total
Revenue
|
3,639,814 | 3,719,034 | ||||||
Less
excise taxes
|
(86,238 | ) | (89,787 | ) | ||||
Net
Revenue
|
$ | 3,553,576 | $ | 3,629,247 |
Three
months ended March 31, 2010
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 965,080 | $ | 2,588,496 | $ | 3,553,576 | ||||||
Cost
of Sales
|
$ | 780,238 | $ | 1,304,611 | $ | 2,084,849 | ||||||
Gross
Profit
|
$ | 184,842 | $ | 1,283,885 | $ | 1,468,727 | ||||||
%
of sales
|
19.2 | % | 49.6 | % | 41.3 | % |
Three
months ended March 31, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 907,526 | $ | 2,721,721 | $ | 3,629,247 | ||||||
Cost
of Sales
|
$ | 642,955 | $ | 1,120,189 | $ | 1,763,144 | ||||||
Gross
Profit
|
$ | 264,571 | $ | 1,601,532 | $ | 1,866,103 | ||||||
%
of sales
|
29.2 | % | 58.8 | % | 51.4 | % |
|
·
|
Lack
of sufficient procedures and controls related to the allocation of our
costs to our produced wine. This weakness was identified during the 2009
year-end audit by management and accounting staff present at the time of
the audit, in conjunction with our independent auditors, Moss-Adams LLP.
During the 2009 year-end audit, significant analysis and review were
completed and ultimately resulted in an adjustment to inventory and cost
of goods sold of $373,691.
|
|
·
|
The
Company has added additional accounting resources to develop, implement
and maintain procedures and controls related to the costing of our
produced wines. As of March 31, 2010, these controls and
procedures had not been fully developed or implemented and the material
weakness identified above had not been fully
remediated.
|
Item
1.
|
Legal
Proceedings.
|
Item
1A
|
Risk
Factors
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of
Proceeds.
|
Item
3.
|
Defaults
Upon Senior Securities.
|
Item
4.
|
Submission
of Matters to a Vote of Security
Holders.
|
Item
5.
|
Other
Information
|
Item
6.
|
Exhibits
|
Date:
May 21, 2010
|
By /s/ James
W. Bernau
|
James
W. Bernau
|
|
President
|
|
Date:
May 21, 2010
|
By /s/ Jeffrey
J. Fox
|
Jeffrey
J. Fox
|
|
Controller
|