HF Foods Reports First Quarter 2021 Financial Results

Rhea-AI Summary

HF Foods Group Inc. (NASDAQ: HFFG) reported a net income of $1.5 million and a remarkable 104% increase in adjusted EBITDA to $8.9 million for Q1 2021. Net revenue stood at $159.4 million, down from $175.8 million in Q1 2020. However, gross profit rose to $29.4 million, representing 18.5% of total revenue, up from 16.5% a year earlier. The company experienced a recovery in sales volumes to approximately 90% of pre-COVID-19 levels. Liquidity remains strong with $11.3 million in cash and access to $83.4 million through its line of credit, positioning the company for future growth.

Positive

• Net income of $1.5 million, recovering from a loss of $339.9 million in Q1 2020.
• 104% increase in adjusted EBITDA to $8.9 million, up from $4.3 million year-over-year.
• Gross profit improved to $29.4 million, representing 18.5% of total revenue.
• Sales volumes recovered to approximately 90% of pre-COVID levels as of March 31, 2021.

Negative

• Net revenue decreased to $159.4 million from $175.8 million in Q1 2020, attributed to prior year pandemic impacts.
• Sales to independent restaurants declined significantly due to COVID-19 restrictions.

HF Foods Returns to Profitability with Net Income Attributable to the Company of $1.5 Million and a 104% Increase in Adjusted EBITDA to $8.9 Million

CITY OF INDUSTRY, Calif., May 10, 2021 (GLOBE NEWSWIRE) -- 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 strong financial results for the first quarter ended March 31, 2021, highlighted by a return to profitability one year after the outbreak of the COVID-19 pandemic in the U.S.

First Quarter 2021 Financial Summary

• Net revenue was $159.4 million, compared to $175.8 million in the first quarter of 2020.
• Gross profit increased to $29.4 million, or 18.5% of total revenue, from $29.0 million, or 16.5% of total revenue in the first quarter of 2020.
• Net income attributable to the Company was $1.5 million, or $0.03 per diluted share, compared to net loss of $339.9 million, or $(6.52) per diluted share, in the first quarter of 2020.
• Adjusted EBITDA increased 104% to $8.9 million from $4.3 million in the first quarter of 2020.

Management Commentary
“One year after the COVID-19 pandemic completely upended the daily operations of the food service industry, we find ourselves sustainably operating with a robust core customer base and well positioned to return to our growth path thanks to the decisive actions we took last year and improving market conditions,” said Peter Zhang, CEO of HF Foods. “With sales volumes recovering month-to-month and at approximately 90% of pre-COVID-19 levels in March of 2021, we increased our gross profit to $29.4 million, generated positive net income of $1.5 million, and increased adjusted EBITDA 104% year-over-year, as well as 48% sequentially from the fourth quarter of 2020, to $8.9 million. These improvements are particularly encouraging considering that the pandemic had only materially impacted the very last month of the first quarter of last year.

“Within our primary markets, a return to normalcy appears to be on the horizon for our customers and their clientele. Our improving financial position coupled with our unique competitive advantages, including our extensive footprint, strong vendor and customer relationships, value-added service offerings, and position as a market leader in a fragmented Asian foodservice industry, give us confidence that we are well positioned to continue building on the first quarter’s positive results throughout the rest of the year.”

Liquidity & Sales Volumes
As of March 31, 2021, HF Foods had $11.3 million in cash and access to approximately $83.4 million in additional funds through its $100 million line of credit, subject to a borrowing base calculation. The strategic cost management actions undertaken in late March and April 2020 resulted in an overall increase of the available line of credit, enabled the Company to confidently navigate through an unconventional operating environment, and positioned the company to expand operating margins as the impacts of COVID-19 on the food services industry diminish.

Beginning in April 2020, the Company began to experience a steady recovery of business volume as fear among customers began to subside and pent-up demand for restaurant dining began to build. In the second half of 2020, weekly sales recovered to approximately 70% of pre-COVID-19 levels. As of March 31, 2021, sales have recovered to approximately 90% of pre-COVID-19 levels. With current sales volumes and its adjusted cost structure, the Company is generating healthy operating cash flows on a weekly basis and does not have immediate liquidity concerns, especially if sales volumes continue to remain stable or further improve.

First Quarter 2021 Results
Revenue for the first quarter of 2021 decreased to $159.4 million compared to $175.8 million in the first quarter of 2020, due to a decline in sales to independent restaurants as many experienced forced closures or conversion to a take-out only model in March 2020 in response to the COVID-19 pandemic.

Gross profit increased to $29.4 million (18.5% of total revenue) from $29.0 million (16.5% of total revenue) in the first quarter of 2020. The improvement in gross profit was primarily attributable to the Company’s ability to better manage its purchases as well as an improved customer mix as lower margin sales to buffet restaurants continue to be impacted by COVID-19.

Distribution, selling and administrative expenses in the first quarter of 2021 decreased 4% to $28.1 million from $29.4 million in the first quarter of 2020. The decrease was mainly attributed to a $4.4 million overall reduction in distribution, selling, and administrative costs, which were partially offset by a $3.1 million increase in non-recurring legal expense.

As a result, net income attributable to the Company improved to $1.5 million, or $0.03 per diluted share, compared to net loss of $339.9 million, or $(6.52) per diluted share, in the first quarter of 2020. During the first quarter of fiscal 2020, as a result of significant declines in its business due to the COVID-19 pandemic, HF Foods reassessed the fair value of the B&R reporting unit using the discounted cash flow method. Based on this analysis, the Company determined that $338.2 million should be recorded as a goodwill impairment charge during the first quarter of fiscal 2020. Excluding the one-off goodwill impairment charge, net income attributable to the Company increased from a net loss attributable to the Company for the first quarter of 2020 of $1.7 million, or $(0.03) per diluted share.

Adjusted EBITDA for the first quarter of 2021 increased 104% to $8.9 million from $4.3 million in the first quarter of 2020. The improvement in adjusted EBITDA was primarily due to improvements in net income, excluding the goodwill impairment charged discussed above, as well as an add back of non-recurring legal expenses.

About HF Foods Group Inc.
HF Foods Group Inc., headquartered in City of Industry, California, 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.

Non-GAAP Financial Measures
Adjusted EBITDA: The Company believes that adjusted EBITDA is a useful performance measure and can be used to facilitate a comparison of the Company’s operating performance on a consistent basis from period to period and to provide for a more complete understanding of factors and trends affecting the business than GAAP measures alone can provide. Management believes that adjusted EBITDA is less susceptible to variances in actual performance resulting from depreciation, amortization and other non-cash charges and more reflective of other factors that directly affect our operating performance. Management believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial performance with that of other companies in the same industry, many of which present similar non-GAAP financial measures to investors. The Company presents adjusted EBITDA in order to provide supplemental information that the Company considers relevant for the readers of our consolidated financial statements included elsewhere in its reports filed with the SEC, including its current Quarterly Report on Form 10Q, and such information is not meant to replace or supersede U.S. GAAP measures.

The following table sets forth of the calculation of adjusted EBITDA and reconciliation to net income (loss), the closest U.S. GAAP measure:

	For the Three months ended March 31,										Changes
	2021					2020					Amount					%
Net income (loss)	$	1,823,199				$	(339,686,532		)		$	341,509,731				100.5	%
Interest expenses	742,141					1,951,569					(1,209,428			)		(62.0	)%
Income tax provision (benefit)	607,207					(482,211			)		1,089,418					225.9	%
Depreciation & Amortization	4,298,120					4,374,080					(75,960			)		(1.7	)%
EBITDA	7,470,667					(333,843,094			)		341,313,761					102.2	%
Goodwill impairment loss	—					338,191,407					(338,191,407			)		(100.0	)%
Change in fair value of interest rate swap contracts	(1,430,892			)		—					(1,430,892			)		(100.0	)%
COVID-19 bad debt reserve recovery	(178,250			)		—					(178,250			)		(100.0	)%
Non-recurring expenses*	3,012,620					—					3,012,620					100.0	%
Adjusted EBITDA	$	8,874,145				$	4,348,313				$	4,525,832				104.1	%
Percentage of revenue		5.6		%			2.5		%				3.1	%		124.0	%

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, the continuing impact of the Covid-19 pandemic, and other factors disclosed under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020 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. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited)
	As of
	March 31, 2021				December 31, 2020
ASSETS
CURRENT ASSETS:
Cash	$	11,253,521			$	9,580,853
Accounts receivable, net	30,267,205				24,852,212
Accounts receivable - related parties, net	1,162,466				1,266,573
Inventories, net	55,870,112				58,535,040
Advances to suppliers - related parties, net	—				196,803
Other current assets	5,387,470				4,614,164
TOTAL CURRENT ASSETS	103,940,774				99,045,645
Property and equipment, net	136,043,983				136,869,085
Operating lease right-of-use assets	15,993,197				931,630
Long-term investments	2,407,364				2,377,164
Intangible assets, net	173,075,075				175,797,650
Goodwill	68,511,941				68,511,941
Deferred tax assets	45,837				57,478
Other long-term assets	782,412				694,490
TOTAL ASSETS	$	500,800,583			$	484,285,083
CURRENT LIABILITIES:
Bank overdraft	$	10,439,475			$	14,839,747
Line of credit	16,380,876				18,279,062
Accounts payable	36,504,111				28,391,136
Accounts payable - related parties	1,472,541				1,783,861
Current portion of long-term debt, net	5,898,994				5,641,259
Current portion of obligations under finance leases	277,336				286,903
Current portion of obligations under operating leases	637,047				308,148
Accrued expenses and other liabilities	7,363,464				6,178,144
Obligations under interest rate swap contracts	281,223				993,516
TOTAL CURRENT LIABILITIES	79,255,067				76,701,776
Long-term debt, net	86,538,440				88,008,803
Promissory note payable - related party	6,500,000				7,000,000
Obligations under finance leases, non-current	703,648				766,885
Obligations under operating leases, non-current	15,459,667				623,482
Deferred tax liabilities	45,792,129				46,382,704
TOTAL LIABILITIES	234,248,951				219,483,650
SHAREHOLDERS’ EQUITY:
Preferred Stock, $0.0001 par value, 1,000,000 shares authorized, no shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively	—				—
Common Stock, $0.0001 par value, 100,000,000 shares authorized, 51,913,411 shares issued, and 51,913,411 shares outstanding as of March 31, 2021 and December 31, 2020, respectively	5,191				5,191
Additional paid-in capital	587,579,093				587,579,093
Accumulated deficit	(325,627,466		)		(327,150,398		)
TOTAL SHAREHOLDER'S EQUITY ATTRIBUTABLE TO HF FOODS GROUP INC.	261,956,818				260,433,886
Noncontrolling interests	4,594,814				4,367,547
TOTAL SHAREHOLDERS’ EQUITY	266,551,632				264,801,433
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	500,800,583			$	484,285,083

HF Foods Group Inc. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited)
	For the three months ended March 31
	2021				2020
Net revenue - third parties	$	156,991,367			$	170,640,014
Net revenue - related parties	2,390,461				5,163,322
TOTAL NET REVENUE	159,381,828				175,803,336
Cost of revenue - third parties	127,639,358				141,904,237
Cost of revenue - related parties	2,312,879				4,924,054
TOTAL COST OF REVENUE	129,952,237				146,828,291
GROSS PROFIT	29,429,591				28,975,045
DISTRIBUTION, SELLING AND ADMINISTRATIVE EXPENSES	28,127,495				29,406,593
INCOME (LOSS) FROM OPERATIONS	1,302,096				(431,548		)
Other Income (Expenses)
Interest income	—				131
Interest expense	(742,141		)		(1,951,569		)
Goodwill impairment loss	—				(338,191,407		)
Other income	439,559				405,650
Change in fair value of interest rate swap contracts	1,430,892				—
Total Other Income (Expenses), net	1,128,310				(339,737,195		)
INCOME (LOSS) BEFORE INCOME TAX PROVISION (BENEFIT)	2,430,406				(340,168,743		)
PROVISION (BENEFIT) FOR INCOME TAXES	607,207				(482,211		)
NET INCOME (LOSS)	1,823,199				(339,686,532		)
Less: net income attributable to noncontrolling interests	300,267				197,410
NET INCOME (LOSS) ATTRIBUTABLE TO HF FOODS GROUP INC.	$	1,522,932			$	(339,883,942	)
Earnings (loss) per common share - basic and diluted	$	0.03			$	(6.52	)
Weighted average shares - basic and diluted		51,913,411				52,145,096

FAQ

What were HF Foods' financial results for Q1 2021?

HF Foods reported net income of $1.5 million and net revenue of $159.4 million for Q1 2021.

How much did HF Foods' adjusted EBITDA increase in Q1 2021?

Adjusted EBITDA for HF Foods increased by 104% to $8.9 million in Q1 2021.

What was the reason for the decline in HF Foods' revenue compared to Q1 2020?

Revenue declined due to significant impacts from the COVID-19 pandemic on sales to independent restaurants.

What is the current liquidity position of HF Foods as of March 31, 2021?

HF Foods had $11.3 million in cash and access to approximately $83.4 million through its line of credit.

What percentage of pre-COVID-19 sales levels did HF Foods achieve by March 31, 2021?

HF Foods achieved sales volumes recovering to approximately 90% of pre-COVID-19 levels.