-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, PlVmjBk0h0Sv+HUEnkCGequBer+5i2iO6Twq1FhDO9cDWCmKHgjVB890b/XkTN9h bRRAjEasN6kTfoXNLVCmQw== 0000950005-97-000105.txt : 19970225 0000950005-97-000105.hdr.sgml : 19970225 ACCESSION NUMBER: 0000950005-97-000105 CONFORMED SUBMISSION TYPE: 10QSB/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19960930 FILED AS OF DATE: 19970206 SROS: PSE FILER: COMPANY DATA: COMPANY CONFORMED NAME: MENDOCINO BREWING CO INC CENTRAL INDEX KEY: 0000919134 STANDARD INDUSTRIAL CLASSIFICATION: MALT BEVERAGES [2082] IRS NUMBER: 680318293 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10QSB/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-13636 FILM NUMBER: 97519437 BUSINESS ADDRESS: STREET 1: 13351 S HWY 101 CITY: HOPLAND STATE: CA ZIP: 95449 BUSINESS PHONE: 7077441015 MAIL ADDRESS: STREET 1: 13351 S HWY 101 CITY: HOPLAND STATE: CA ZIP: 95449 10QSB/A 1 FORM 10QSB/A SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-QSB/A No. 2 (Mark One) [x] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 1996 [ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to ---------------------- ----------------------- Commission file number: 1-13636 Mendocino Brewing Company, Inc. (Name of small business issuer in its charter) California 68-0318293 (State or other jurisdiction of (I.R.S. Employee Identification No.) incorporation or organization) 13351 South Highway 101, Hopland, CA 95449 (Address of principal executive offices) (Zip code) Issuer's telephone number: (707) 744-1015 Securities registered under Section 12(b) of the Act: Title of each class Name of each exchange on which registered Common Stock, no par value The Pacific Stock Exchange Securities registered under Section 12(g) of the Act: Not applicable (Title of class) Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No ----- ------ The number of shares of the issuer's common stock outstanding as of September 30, 1996 is 2,322,222. (Does not include 300,000 shares issued subject to substantial restrictions as security for a forbearance. See Note 4 of Notes to Financial Statements.) PART I Item 1. Financial Statements. MENDOCINO BREWING COMPANY, INC. BALANCE SHEET September 30, 1996 (Unaudited) ASSETS Current Assets Cash and cash equivalents $ 242,202 Accounts receivable 312,905 Inventories 443,474 Prepaid expenses and taxes 89,006 Deferred income taxes 33,000 ---------- Total Current Assets: 1,120,587 ---------- Property and Equipment 8,150,952 ---------- Other Assets Label development costs, net of amortization 23,209 Deposits and other assets 158,028 ---------- Total Other Assets: 181,237 ---------- Total Assets: $9,452,776 ========== LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities Short-term borrowing $ 600,000 Accounts payable 363,136 Accrued wages and related expense 107,257 Accrued construction costs 3,004,480 Accrued liabilities 22,197 Current maturities of long-term debt 263,772 ---------- Total Current Liabilities: 4,360,842 Long term debt - less current maturities 718,672 Deferred income taxes 20,200 ---------- Total Liabilities: 5,099,714 Stockholders' Equity Common stock, no par value; 20,000,000 shares authorized; 3,869,569 2,322,222 shares issued and outstanding Preferred stock, 2,000,000 shares authorized, 227,600 of 227,600 which are designated Series A, no par value, with aggregate liquidation preference of $227,600; 227,600 Series A shares issued and outstanding Retained earnings 255,893 ---------- Total Stockholders' Equity: 4,353,062 ---------- Total Liabilities and Stockholders' Equity: $9,452,776 ========== The accompanying notes are an integral part of these financial statements.
-1- MENDOCINO BREWING COMPANY, INC. STATEMENTS OF INCOME (unaudited)
Three Months Ended Nine Months Ended September 30, September 30, -------------------------------- -------------------------------- 1996 1995 1996 1995 ---- ---- ---- ---- Sales .......................................... $ 1,111,044 $ 990,357 $ 3,022,417 $ 2,665,564 Less excise taxes .............................. 47,050 41,967 118,033 116,454 ----------- ----------- ----------- ----------- Net sales ...................................... 1,063,994 948,390 2,904,284 2,549,110 Cost of goods sold ............................. 543,545 459,491 1,413,995 1,367,245 ----------- ----------- ----------- ----------- Gross profit ................................... 520,449 488,899 1,490,389 1,181,865 ----------- ----------- ----------- ----------- Operating expenses Retail operating ........................... 191,225 188,362 563,540 469,220 Marketing and distribution.................. 200,846 79,846 493,666 206,226 General and administrative ................. 151,175 158,748 490,791 472,046 ----------- ----------- ----------- ----------- 543,276 426,956 1,547,997 1,147,492 ----------- ----------- ----------- ----------- Income (loss)from operations ................... (22,827) 61,943 (57,608) 34,373 Other income (expense) Interest income ............................ 210 31,600 11,029 106,114 Other income (expense) ..................... (907) 9,320 (48,269) 15,321 Interest expense ........................... -- (11,200) -- (10,923) ----------- ----------- ----------- ----------- (697) 29,720 (37,240) 110,512 ----------- ----------- ----------- ----------- Income (loss) before income taxes .............. (23,524) 91,663 (94,848) 144,885 Provision for (benefit from) income taxes....... (3,086) 40,315 (23,786) 61,072 ----------- ----------- ----------- ----------- Net income (loss) .............................. $ (20,438) $ 51,348 $ (71,062) $ 83,813 =========== =========== =========== =========== Earnings (loss) per share ...................... $ (0.01) $ 0.02 $ (0.03) $ 0.04 =========== =========== =========== =========== Weighted average common shares outstanding .... 2,322,222 2,317,777 2,322,222 2,302,024 =========== =========== =========== =========== The accompanying notes are an integral part of these financial statements.
-2- MENDOCINO BREWING COMPANY, INC. STATEMENTS OF CASH FLOWS (unaudited)
Three Months Ended Nine Months Ended September 30, September 30, ---------------------------- ---------------------------- 1996 1995 1996 1995 ---- ---- ---- ---- CASH FLOWS FROM OPERATING ACTIVITIES Net income (loss) ............................................... $ (20,438) $ 51,349 $ (71,062) $ 83,813 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization ............................... 12,182 12,598 35,190 34,968 Loss on sale of assets ...................................... 346 -- 346 -- Gain on sale of assets ...................................... (3,915) -- (3,915) -- Deferred income taxes ....................................... 4,000 -- (17,500) -- Changes in: Accounts receivable ........................................... 237,477 46,197 (145,973) 7,432 Inventories ................................................... 20,059 (31,523) (187,219) 2,944 Prepaid expenses and taxes .................................... (15,918) 3,940 (41,910) (2,201) Accounts payable .............................................. (4,846) (7,377) 257,456 (39,313) Accrued wages and related expense ............................. 1,746 9,039 (22,620) 3,599 Accrued profit sharing ........................................ (30,000) 16,875 (30,000) (16,875) Accrued liabilities ........................................... (11,673) (6,845) (3) (1,060) Income taxes payable .......................................... -- -- (34,200) -- ----------- ----------- ----------- ----------- Net cash provided (used) by operating activities: ............... 189,020 94,253 30,536 73,307 ----------- ----------- ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Purchase of property and equipment .............................. (1,212,905) (128,936) (4,226,070) (1,394,738) Deposits and other assets ....................................... (12,203) 428 2,361 178,604 Deferred offering costs ......................................... (49,615) -- (103,549) -- Reduction of deferred offering costs ............................ -- -- -- 41,681 Proceeds from sale of fixed assets .............................. 3,569 -- 3,569 -- ----------- ----------- ----------- ----------- Net cash used by investing activities: ............... (1,271,154) (128,508) (4,323,689) (1,174,453) ----------- ----------- ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from (payments on) short-term borrowings ............... (56,900) -- 298,416 -- Proceeds from long-term debt .................................... 750,000 -- 750,000 483,642 Principal payments on long-term debt ............................ (31,328) (2,230) (31,327) (866) Accrued construction costs ...................................... 641,339 -- 1,822,157 -- Proceeds from sale of common stock .............................. -- -- -- 527,116 ----------- ----------- ----------- ----------- Net cash provided (used) by financing activities: ............... 1,303,111 (2,230) 2,839,246 1,009,892 ----------- ----------- ----------- ----------- INCREASE (DECREASE) IN CASH ........................................ 220,977 (36,485) (1,453,907) (91,254) CASH, BEGINNING OF PERIOD .......................................... 21,226 2,846,009 1,696,109 2,900,778 ----------- ----------- ----------- ----------- CASH, END OF PERIOD ................................................ $ 242,203 $ 2,809,524 $ 242,202 $ 2,809,524 =========== =========== =========== =========== Supplemental cash flow information includes the following: Cash paid during the period for Interest ................................................. $ 28,284 $ 10,922 $ 77,202 $ 10,922 Income taxes ............................................. $ -- $ 36,067 $ 52,500 $ 70,917 =========== =========== =========== =========== The accompanying notes are an integral part of these financial statements.
-3- MENDOCINO BREWING COMPANY, INC. NOTES TO FINANCIAL STATEMENTS (Unaudited) Note 1 - Basis of Presentation The financial statements included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. It is believed, however, that the disclosures are adequate to make the information presented not misleading. The financial statements, in the opinion of management, reflect all adjustments necessary to fairly state the financial position and the results of operations. These results are not necessarily to be considered indicative of the results for the entire year. Note 2 - Long-Term Debt Long-term debt consists of a $750,000 advance pursuant to an equipment lease payable interest only with interest at prime plus 3% until the balance of the leased equipment is installed and operational. The balance ($1,350,000) of the lease will be funded when the equipment is installed and operational. Note 3 - Short-Term Borrowing The Company has a $600,000 term line of credit from a bank with a variable interest rate of prime plus 1.5%, maturing April 1997. The note is secured by receivables and inventory. The seller of the Ukiah land has a note, secured by a third priority deed of trust on the land, with a remaining principal balance as of August 1, 1996 of approximately $265,000 at 9% annual interest payable in monthly installments of principal and interest of $2,380 with the balance due at maturity on June 27, 1997. Note 4 - Direct Public Offering On November 6, 1996, the Company filed a registration statement with the Securities and Exchange Commission to sell 600,000 shares of its no par value common stock at a proposed offering price of $8.50 per share. The offering is directly by the Company on a best-efforts basis. The maximum net proceeds from the sale of the Shares in the offering are estimated to be approximately $4,600,000, after deducting selling and other offering expenses. Proceeds from the offering will be used to finance the increase in the planned capacity of the new brewery from 50,000 bbl. to 60,000 bbl., pay certain cost increases resulting from design changes and inclement weather, and, if the maximum number of Shares is sold, to expand the annual production capacity of the new brewery to 75,000 bbl. or more, depending on the mix of products brewed. Note 5 - New Brewery Financing New Brewery financing consists of a $2.7 million construction loan from the Savings Bank of Mendocino County secured by a first priority deed of trust on the Ukiah land and improvements and the proceeds of the proposed common stock offering, along with a written commitment to convert the construction loan to a 15-year term loan upon successful completion of the new brewery, subject to certain conditions. The construction loan bears interest at the lender's prime plus 2% (initially 10.25%), payable monthly, and matures on February 2, 1997. Upon conversion the loan will bear interest at the then prevailing 5 Year Treasury Constant Maturity Index (but not less than 10%), with a maximum for the -4- first five years at 2% above the initial fully indexed rate, and a maximum during the remaining term of the loan at 3% above the initial fully indexed rate at the beginning of the remaining term. The minimum annual interest rate is 8%. The loan will be over 25 years with a balloon payment upon maturity. The lender's commitment letter states that the lender will convert the unpaid principal at maturity to a fully amortized 10-year loan subject to terms and conditions to be agreed upon at that time. The commitment letter proposes to require the Company to pledge all proceeds of the planned offering in excess of $2.5 million as collateral for the 15-year term loan, with the provision that the Bank will release the funds from the pledge to fund the purchase of additional equipment if the Company is meeting its sales and revenue objectives. FINOVA Capital Corporation has also agreed to lease new brewing equipment with a total cost of approximately $2.07 million to the Company for a term of 7 years with monthly rental payments of approximately $31,000. The lease is to commence when the brewing equipment is operational. Until that time, FINOVA has loaned $750,000 to the Company with interest at the Citibank prime plus 3%. See Note 2 above. At expiration of the initial term of the lease, the Company may purchase the equipment at its then current fair market value but not less than 25% or more then 30% of the original cost of the equipment, or at the Company's option, may extend the term of the lease for an additional year at approximately $45,600 per month with an option to purchase the equipment at the end of the year at then current fair market value. The lease is not pre-payable. The general contractor for the new brewery, BDM Construction Co, Inc. ("BDM"). has agreed to defer up to $900,000 in fees otherwise owed or to become payable on December 31, 1996, subject to performance by BDM of its obligations under the construction contract, until January 31, 1997 with interest at 12% per annum. The deferral arrangement is secured by a second priority deed of trust on the Ukiah land and improvements, and by 300,000 shares of Mendocino Brewing's Common Stock. In the event of default, BDM is required to proceed against the Common Stock before initiating any proceeding against the real estate. The Common Stock collateral was issued to BDM by the Company pursuant to Section 4(2) of the Securities Act of 1933 subject to the restrictions (a) that the shares shall be canceled if the amounts owed BDM are paid in full, (b) that if full amount owed BDM is not paid, the shares must sold in a commercially reasonable manner as specified in the California Commercial Code, and (c) that any shares not needed to be sold to satisfy the obligation to BDM shall be canceled. -5- Item 2. Management's Discussion and Analysis. The following discussion and analysis should be read in conjunction with the Financial Statements and the Notes thereto and other financial information included elsewhere in this Prospectus. The discussion of results and trends does not necessarily imply that these results and trends will continue. Overview Comparing the first nine months of 1996 to the same period in 1995, sales are up 13.4% (this includes wholesale bottled beer sales, which are up 18.7%), cost of goods sold is up 3.4% but down 4.9 percentage points as a percentage of net sales, and gross profit is up 26.1%. Management attributes the growth in sales to the implementation of new marketing strategies, including new point of sale materials and additional field sales representatives, beginning in the second quarter of 1996. The bankruptcy of a distributor, increased promotional and labor expenses associated with the operation of the Hopland Brewery brewpub and merchandise store, and increased marketing expenses resulted in a 34.9% increase in operating expenses. While Management plans to continue marketing expenses at a high level and plans to continue promotional expenses at the Hopland Brewery brewpub at current levels, but the Company will not incur any additional losses (approximately $38,000) attributable to the bankrupt distributor. Management's decision to write off $38,300 in expenses incurred in exploring a long-term alliance with a Midwestern distribution company (classified as "other expense"), when combined with a $95,085 decrease in interest earnings as the Company spent the cash proceeds from its initial public offering for equipment and building construction further reduced pre-tax income to a $94,848 loss for the first nine months of 1996 compared to income of $144,885 for the same period in 1995. As a result of the above factors, net income (loss) for the nine month period was down $154,875 for a net loss of $71,062 compared to net income of $83,813 for the same period in 1995. Operating results for the first three quarters of 1996 are not necessarily indicative of operating results for the full year. On November 6, 1996, the Company filed a registration statement with the Securities and Exchange Commission to sell 600,000 shares of its no par value common stock at a proposed offering price of $8.50 per share. The offering is directly by the Company on a best-efforts basis. The maximum net proceeds from the sale of the Shares in this offering are estimated to be approximately $4,700,000, after deducting selling and other offering expenses. Proceeds from this offering will be used to finance the increase in capacity from 50,000 bbl. to 60,000 bbl., pay certain cost increases resulting from design changes and inclement weather, and, if the maximum number of Shares is sold, to expand the annual production capacity of the new brewery to 75,000 bbl. or more, depending on the mix of products brewed. Results of Operations: Nine Months Ended September 30, 1996 Compared to Nine Months Ended September 30, 1995. The following discussion sets forth information for the nine month periods ending September 30, 1995 and 1996. This information has been derived from unaudited interim financial statements of the Company contained elsewhere herein and reflects, in Management's opinion, all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the results of operations for these periods. Results of operations for any interim period are not necessarily indicative of results to be expected for the full fiscal year. -6- The following table sets forth, as a percentage of sales, certain items included in the Company's Statements of Income. See Financial Statements elsewhere in this Report, for the periods indicated: Nine Months Ended September 30, ------------------------------- 1996 1995 ------------ ------------ Statements of Income Data: Sales ....................................... 104.06% 104.57% Excise taxes ................................ 4.06 4.57 Net sales ................................... 100.00 100.00 Costs of sales .............................. 48.68 53.64 Gross profit ................................ 51.32 46.36 Retail operating expense .................... 19.43 18.41 Marketing expense ........................... 17.00 8.09 General and administrative expense .......... 16.90 18.52 Total operating expenses .................... 53.30 45.02 Income (loss) from operations ............... (1.98) 1.35 Other income (expense)....................... (1.29) 4.34 Income (loss) before income taxes ........... (3.27) 5.68 Provision for (benefit from) income taxes ... (0.82) 2.40 Net income (loss) ........................... (2.45) 3.29 At September 30, ------------------------------ 1996 1995 ------------- ------------- Balance Sheet Data: Cash and cash equivalents ............ $ 242,202 $ 2,809,524 Working capital (deficit)............. (3,240,255) 3,062,275 Property and equipment ............... 8,150,952 1,663,375 Deposits and other assets ............ 158,028 62,387 Total assets ......................... 9,452,776 5,078,131 Long-term debt ....................... 718,672 483,642 Total liabilities .................... 5,099,714 743,894 Shareholders' equity ................. 4,353,062 4,334,237 Sales. Sales increased 13.4% from $2,665,564 for the nine month period ended September 30, 1995 to $3,022,417 for the comparable period in 1996. Management attributes the growth in sales to the implementation of new marketing strategies, including new point of sale materials and additional field sales representatives, beginning in the second quarter of 1996. A decrease in sales in the first quarter of 1996 compared to 1995 was offset by an increase in sales in the second and third quarters of 1996 compared to 1995. Management attributes the decrease in the first quarter of 1996 to delays in implementing a new marketing plan and the increase in the second and third quarters of 1996 to the implementation of the marketing plan. Management attributes approximately half of the sales increase in the second and third quarters to increased sales to existing distributors and the other half to geographic expansion. Retail sales at the Hopland Brewery brewpub and merchandise store were flat (down 0.4%) from the nine month period ended September 30, 1995 to the comparable period in 1996. Management attributes the slight decline in sales at the Hopland Brewery to slower off premise bottled beer sales (due to increased availability of MBC products outside of Hopland) offset by increased on premise draft beer and food sales. Cost of goods sold. Cost of goods sold decreased as a percentage of net sales 6.71 percentage points from the nine month period ended September 1995 to the same period in 1996. The implementation of 24 hour brewing in September 1995 significantly improved production efficiencies. Management negotiated a reduction in the cost of bottles starting in the third quarter of 1995. Gross profit. Gross profit increased 26.1% from $1,181,865 for the nine month period ended September 30, 1995 to $1,490,389 for the comparable period in 1996. -7- Operating expenses. Operating expenses increased 34.9% from $1,147,492 for the nine month period ended September 30, 1995 to $1,547,997 for the comparable period in 1996. Several factors contributed to the increases. Marketing expenses increased partly because of the increase in production that occurred in September 1995 and partly in anticipation of opening the new brewery. Management expects to further increase marketing expenses in the balance of 1996 and into 1997. Marketing expenses include point of sales and promotional costs, travel & entertainment costs, periodic price discount specials to distributors, marketing labor, and label & packaging development costs. The Company wrote off $38,000 in bad debts in the second quarter after a distributor went out of business. Finally, general and administrative expense increased due to administrative labor (human resources director, shareholder relations coordinator, and a controller) and legal fees related to trademark issues. Other income (expense). Other income (expense) decreased by $147,752 in the nine months ended September 30, 1996 compared to the same period for 1995 primarily as a result of a decrease of $84,162 in net interest earnings as cash from the initial direct public offering was used for the expansion project, a write-off of approximately $38,300 in expenses incurred in exploring a long-term alliance with a mid-western distribution company, the non-recurrence of $15,300 in one-time refunds of workers' compensation premiums, and $14,000 in un-reimbursed glass recycling fees, offset by $3,600 in income from disposition of unneeded assets and $410 additional miscellaneous income. Balance sheet. Cash and cash equivalents decreased in the nine months ended September 30 1996 compared to 1995 due to the on going construction and equipment costs and financing of the new brewery expansion. Management presently estimates that commencement of brewing operations at the new brewery will begin in March or April 1997. A small portion of the decrease in working capital is due to reclassification of approximately $265,000 owed to the seller of the Ukiah real estate from long-term to short-term debt, as the obligation matures in July 1997. Most of the decrease in working capital is due to continued accrual of construction and brewing equipment expenses in excess of available cash. A large portion of these expenses were paid in early October 1996 with the proceeds of a $750,000 equipment lease advance and a $2.7 million construction loan, both of which are described in "Liquidity and Capital Resources." As only the $750,000 advance has been characterized as long-term debt, payment of these accrued expenses will not have a substantial effect on the Company's working capital deficit. When the brewing equipment is installed to the equipment lessor's satisfaction, the equipment lease provides for additional funding in an amount of almost $1.35 million. The construction lender has committed to converting the construction loan to long-term debt upon satisfactory completion of construction, which Management expects to occur in the first quarter of 1997. This forward looking statement is subject to risks and uncertainties. Completion of construction could be delayed and the cost of construction increased from sources such as local government approval processes, inclement weather, unexpected geologic conditions, shortages of or increases in the price of materials such as steel, funding delays, and cooperation and coordination among various parties to the project such as the architect, general contractor, and equipment manufacturer, and timing of cash flow. The new brewery has experienced cost increases and delays, to some degree, from each of the above causes. Interest rates and general economic conditions can also have an effect the project. There can be no assurance that further delays in completion of construction will not occur or that local government agencies will construct certain infrastructure improvements that they have committed to construct. Working capital will continue to be impacted at least through the fourth quarter of 1996 and the first quarter of 1997 by short term debt. Sales of common stock through the Company's proposed public offering will have a positive impact on working capital. See "Liquidity and Capital Resources." Impact of Inventory Aging Policies. During the time that Mendocino Brewing's distributors were on allocation, the Company shipped all of its product promptly upon production. Product freshness was not an issue. -8- Inventories of packaged beer increased when the Company initially increased its capacity in late 1995 and early 1996 before implementing its new marketing plan. The Company does not use preservatives in its products, and accordingly the packaged beer has a shelf life of approximately 120 days from the release date. The Company's policy is to sell product to distributors with sufficient remaining shelf life to ensure that the beer will be fresh when sold to the consumer. Product that remains unsold after 120 days is returned to the Company for destruction or other disposition. In accordance with these policies, in the third quarter of 1996, the Company wrote-down its inventories by $51,000 representing approximately 6,000 cases of product remaining from its initial overproduction. Management is making arrangements with a producer of distilled beverages to convert this product to a whiskey or other liquor which may be marketed under the Company's trademark. The write-down was reflected as an increase in cost of goods sold. Management does not expect to realize any revenue from this arrangement until the new product is actually sold. Liquidity and Capital Resources. Generally. The expansion now underway has had and will continue to have a material impact on the Company's assets, liabilities, commitments for capital expenditures. and liquidity. Capital resources for the expansion plan have been supplied by the net proceeds of Mendocino Brewing's initial public offering and debt and equipment financing as described below. Working capital for day to day business operations to date has been provided primarily through operations. Financing the New Brewery. The presently estimated cost of the new brewery at its initial annual production capacity of 60,000 bbl. is $11.1 million. This includes $0.8 million for the land, $6.7 million for improvements to the real estate, $3.2 million for equipment, and $0.4 million for financing costs. Increasing the initial annual production capacity of the new brewery to 75,000 bbl. will require an additional expenditure for equipment of approximately $0.5 million. Of this total amount, approximately $9.84 million has been paid or provided for from cash raised in the Company's initial direct public offering and the proceeds of debt described below and cash from operations. Management expects the balance of approximately $1.26 - $1.76 million to be funded from the proceeds of the planned public offering, cash from operations, and/or other sources as described below. Mendocino Brewing has obtained a $2.7 million construction loan from the Savings Bank of Mendocino County secured by a first priority deed of trust on the Ukiah land and improvements and the proceeds of the proposed public offering of common stock, along with a written commitment to convert the construction loan to a 15-year term loan upon successful completion of the new brewery, subject to certain conditions. The construction loan bears interest at the lender's prime plus 2% (initially 10.25%), payable monthly, and matures on February 2, 1997. Upon conversion, the loan will bear interest at the then prevailing 5 Year Treasury Constant Maturity Index (but not less than 10%), with a maximum for the first five years at 2% above the initial fully indexed rate, and a maximum during the remaining term of the loan at 3% above the initial fully indexed rate at the beginning of the remaining term. The minimum annual interest rate is 8%. The loan will be over 25 years with a balloon payment upon maturity. The lender's commitment letter states that the lender will convert the unpaid principal at maturity to a fully amortized 10 year loan subject to terms an conditions to be agreed upon at that time. The commitment letter proposes to require the Company to pledge all proceeds of the planned offering in excess of $2.5 million as collateral for the 15 year term loan, with the provision that the Bank will release the funds from the pledge to purchase additional equipment if the Company is meeting its sales and revenue objectives. FINOVA Capital Corporation has also agreed to lease new brewing equipment with a total cost of approximately $2.07 million to Mendocino Brewing for a term of 7 years with monthly rental payments of approximately $31,000 each. The lease is -9- to commence when the brewing equipment is operational. Until that time, FINOVA has loaned $750,000 to the Company with interest at the Citibank prime plus 3%. At expiration of the initial term of the lease, the Company may purchase the equipment at its then current fair market value but not less than 25% or more than 30% of the original cost of the equipment, or at the Company's option, may extend the term of the lease for an additional year at approximately $45,600 per month with an option to purchase the equipment at the end of the year at then current fair market value. The lease is not pre-payable. WestAmerica Bank of Santa Rosa, California has loaned Mendocino Brewing $600,000 secured by Mendocino Brewing's accounts receivable and inventory. The loan bears interest at a variable interest rate of prime plus 1.5% payable monthly and matures on April 27, 1997. Management anticipates that the Company will convert this amount to a new revolving line of credit secured by accounts receivable and inventory, and has received a commitment letter from WestAmerica Bank to convert the $600,000 term loan to a revolving line of credit with an advance rate of 80% of qualified accounts receivable and 25% of inventory. As the Company's sales and production continue to expand, the amount of inventory and receivables financing available should increase proportionately. These forward looking statements are subject to risks and uncertainties. Even if the Company's accounts receivable and inventory grows in quantity and maintains quality, credit may be unavailable for other reasons relating either to the Company's business, financial condition, and results of operations, the craft brew industry, the lending industry, or economic conditions in general. To the extent that the loan is not extended or refinanced, the Company will be required to repay the loan out of cash from operations, the net proceeds of the planned offering, or the proceeds of another debt or equity financing, a strategic alliance, or a joint venture. The general contractor for the new brewery, BDM Construction Co., Inc. ("BDM"), has agreed to defer up to $900,000 in fees otherwise owed or to become payable on December 31, 1996, subject to performance by BDM of its obligations under the construction contract, until January 31, 1997 with interest at 12% per annum. The deferral arrangement is secured by a second priority deed of trust on the Ukiah land and improvements, and by 300,000 shares of Mendocino Brewing's Common Stock. In the event of default, BDM is required to proceed against the Common Stock before initiating any proceeding against the real estate. The Common Stock collateral was issued to BDM by the Company pursuant to Section 4(2) of the Securities Act of 1933 subject to the restrictions (a) that the shares shall be canceled if the amounts owed BDM are paid in full, (b)that if the full amount owed BDM is not paid, the shares must be sold in a commercially reasonable manner as specified in the California Commercial Code, and (c) that any shares not needed to be sold to satisfy the obligation to BDM shall be canceled. Under California law, BDM may not retain the shares in satisfaction of the obligation without the written consent of the Company given after an event of default. Management plans to pay the Company's obligation to BDM out of the proceeds of the second direct public offering. This forward looking statement is subject to risks and uncertainties. There is no assurance that the Company will raise proceeds sufficient to pay the obligation at the time required. To the extent that the proceeds of the offering are insufficient, the Company will be required to pay the obligation out of cash from operations, proceeds from the sale of the shares hold as collateral, or the proceeds of another debt or equity financing, strategic alliance, or a joint venture. Failure to repay the obligation could have a material adverse effect on the Company's business, financial condition, and results of operations. Of the balance of the anticipated cost of the new brewery (approximately $1.26 million for a 60,000 bbl. brewery and $1.76 million for a 75,000 bbl. brewery), a portion has already been paid from operations, but Management expects most of the remainder to come from the proceeds the planned offering or if such proceeds are insufficient, vendor financing, future operations, other debt or equity financing, or a strategic alliance or joint venture. Failure to finance these amounts could require the Company to change its expansion plans and could have a material adverse effect on the Company's business, financial condition, and results of operations. -10- On November 6, 1996, the Company filed a registration statement with the Securities and Exchange Commission to sell 600,000 shares of its no par value common stock at a proposed offering price of $8.50 per share. The offering is directly by the Company on a best-efforts basis. The maximum net proceeds from the sale of the Shares in the offering are estimated to be approximately $4,700,000, after deducting selling and other offering expenses. Proceeds from the offering will be used to finance the increase in the planned capacity from 50,000 bbl. to 60,000 bbl., pay certain cost increases resulting from design changes and inclement weather, and, if the maximum number of Shares is sold, to expand the annual production capacity of the new brewery to 75,000 bbl. or more, depending on the mix of products brewed. Impact of Expansion on Cash Flow. Mendocino Brewing must make timely payment of its debt and lease commitment to continue in operation. Increased capacity will also place additional demands on the Company's working capital to fund increased purchases of supplies and pay the cost of additional production and administrative staff and additional sales and marketing staff and activities. There will be a lag between the time the Company must incur some or all of these costs and the time the Company generates revenue from sale of increased production. Working capital to fund these expenses will be provided by trade terms offered by suppliers and vendors, the proceeds of the planned public offering, additional debt or equity from other sources, and/or deferral of certain expenses. -11- PART II Item 6. Exhibits and Reports on Form 8-K. Exhibit Number Description of Document - ------ ----------------------- 3.1 Restated Articles of Incorporation, as amended, of the Company (Incorporated by reference from the Company's Registration Statement dated June 15, 1994, as amended, previously filed with the Commission, Registration No. 33-78390-LA.) 3.2 Bylaws of the Company (Incorporated by referenced from the Company's Report on Form 10-KSB for the annual period ended December 31, 1994 previously filed with the Commission.) 4.1 Articles 5 and 6 of the Restated Articles of Incorporation, as amended, of the Company (Reference is made to Exhibit 3.1) 4.2 Article 10 of the Restated Articles of Incorporation, as amended, of the Company (Reference is made to Exhibit 3.2) 27 Financial Data Schedule No reports on Form 8-K were filed during the quarter for which this report is filed. SIGNATURE In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereto duly authorized. Mendocino Brewing Company, Inc. (Registrant) Date February 5, 1997 /s/ H. Michael Laybourn ---------------------------- ----------------------------------------- H. Michael Laybourn, President Date February 5, 1997 /s/ Norman H. Franks ---------------------------- ----------------------------------------- Norman H. Franks, Chief Financial Officer -12- EX-27 2 FINANCIAL DATA SCHEDULE
5 The unaudited financial statements of Mendocino Brewing Company, Inc. as of September 30, 1996 9-MOS DEC-31-1996 JAN-01-1996 SEP-30-1996 242,202 0 312,905 0 443,474 1,120,587 8,680,133 529,181 9,452,776 4,360,842 0 3,869,569 0 227,600 255,893 9,452,776 2,904,384 3,022,417 1,413,995 2,961,992 37,240 0 (11,029) (94,848) (23,786) (71,062) 0 0 0 (71,062) (0.03) 0
-----END PRIVACY-ENHANCED MESSAGE-----