Oregon
|
93-0981021
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
Number)
|
x
YES
|
¨
NO
|
¨ Large accelerated
filer
|
¨ Accelerated
filer
|
|
¨ Non-accelerated
filer
|
x Smaller reporting
company
|
¨
YES
|
x
NO
|
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
|
9
|
Item
3 – Quantitative and Qualitative Disclosures About Market
Risk
|
15
|
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
|
FINANCIAL
STATEMENTS
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | - | $ | 350,361 | ||||
Accounts
receivable trade, net
|
1,175,923 | 1,204,881 | ||||||
Inventories
|
10,822,903 | 10,604,204 | ||||||
Prepaid
expenses and other current assets
|
119,803 | 68,834 | ||||||
Current
portion of notes receivable
|
62,415 | 62,415 | ||||||
Deferred
income taxes
|
81,700 | 81,700 | ||||||
Total
current assets
|
12,181,612 | 12,372,395 | ||||||
Vineyard
development cost, net
|
1,676,735 | 1,693,769 | ||||||
Property
and equipment, net
|
5,972,011 | 6,069,408 | ||||||
Note
receivable
|
134,284 | 165,491 | ||||||
Debt
issuance costs, net
|
27,337 | 29,581 | ||||||
Other
assets
|
4,456 | 4,456 | ||||||
Total
assets
|
$ | 19,996,435 | $ | 20,335,100 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Bank
overdraft
|
$ | 81,132 | - | |||||
Current
portion of long term debt
|
354,536 | 354,536 | ||||||
Revolving
credit line
|
507,149 | - | ||||||
Accounts
payable
|
739,832 | 1,111,499 | ||||||
Accrued
expenses
|
584,808 | 510,768 | ||||||
Income
taxes payable
|
293,412 | 350,870 | ||||||
Grapes
payable
|
24,837 | 594,734 | ||||||
Total
current liabilities
|
2,504,574 | 2,922,407 | ||||||
Long-term
debt, less current portion
|
2,093,073 | 2,178,246 | ||||||
Deferred
rent liability
|
217,742 | 217,742 | ||||||
Deferred
gain
|
337,906 | 345,930 | ||||||
Deferred
income taxes
|
355,207 | 355,207 | ||||||
Total
liabilities
|
5,508,502 | 6,019,532 | ||||||
Shareholders’
equity
|
||||||||
Common
stock, no par value - 10,000,000 shares authorized, 4,852,827 and
4,851,327 shares issued and outstanding at March 31, 2009 and
December 31, 2008
|
8,522,876 | 8,515,667 | ||||||
Retained
earnings
|
5,965,057 | 5,799,901 | ||||||
Total
shareholders’ equity
|
14,487,933 | 14,315,568 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 19,996,435 | $ | 20,335,100 |
Three
months ended
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Net
revenues
|
||||||||
Case
revenue
|
$ | 3,629,247 | $ | 3,402,674 | ||||
Total
net revenues
|
3,629,247 | 3,402,674 | ||||||
Cost
of sales
|
||||||||
Case
|
1,763,144 | 1,753,834 | ||||||
Total
cost of sales
|
1,763,144 | 1,753,834 | ||||||
Gross
profit
|
1,866,103 | 1,648,840 | ||||||
Selling,
general and administrative expenses
|
1,561,734 | 1,528,509 | ||||||
Net
operating income
|
304,369 | 120,331 | ||||||
Other
income (expense)
|
||||||||
Interest
income
|
- | 971 | ||||||
Interest
expense
|
(32,663 | ) | (22,328 | ) | ||||
Other
income
|
10,992 | 1,196 | ||||||
Net
income before income taxes
|
282,698 | 100,170 | ||||||
Income
tax
|
117,542 | 40,068 | ||||||
Net
income
|
165,156 | 60,102 | ||||||
Retained
earnings beginning of period
|
5,799,901 | 5,091,307 | ||||||
Retained
earnings end of period
|
$ | 5,965,057 | $ | 5,151,409 | ||||
Basic
earnings per common share
|
$ | .03 | $ | .01 | ||||
Diluted
earnings per common share
|
$ | .03 | $ | .01 | ||||
Weighted
average number of basic common shares outstanding
|
4,852,244 | 4,837,288 | ||||||
Weighted
average number of diluted common shares outstanding
|
4,864,444 | 4,997,082 |
Three
Months ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 165,156 | $ | 60,102 | ||||
Reconciliation
of net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
162,977 | 149,024 | ||||||
Deferred
rent liability
|
- | 8,246 | ||||||
Deferred
gain
|
(8,024 | ) | (8,024 | ) | ||||
Stock
based compensation expense
|
4,494 | 12,590 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable trade
|
28,958 | 676,233 | ||||||
Inventories
|
(218,699 | ) | (1,508,926 | ) | ||||
Prepaid
expenses and other current assets
|
(50,969 | ) | (284,034 | ) | ||||
Other
assets
|
- | 58,329 | ||||||
Accounts
payable
|
(371,667 | ) | 504,282 | |||||
Accrued
expenses
|
74,040 | (48,040 | ) | |||||
Income
taxes payable
|
(57,458 | ) | (39,046 | ) | ||||
Grape
payables
|
(569,897 | ) | (392,368 | ) | ||||
Net
cash used in operating activities
|
(841,089 | ) | (811,632 | ) | ||||
Cash
flows from investing activities; Additions to property and
equipment
|
(46,302 | ) | (230,135 | ) | ||||
Net
cash used in investing activities
|
(46,302 | ) | (230,135 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Bank
overdraft
|
81,132 | - | ||||||
Proceeds
from stock options exercised
|
2,715 | 2,250 | ||||||
Borrowing
from revolving line of credit
|
507,149 | 303,977 | ||||||
Payment
received on grape supplier loan
|
31,207 | - | ||||||
Payments
on long-term debt
|
(85,173 | ) | (69,060 | ) | ||||
Excess
tax benefit on stock option exercises
|
- | 2,598 | ||||||
Net
cash provided by (used in) financing activities
|
537,030 | 239,765 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(350,361 | ) | (802,002 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
350,361 | 1,083,405 | ||||||
End
of period
|
$ | - | $ | 281,403 |
Three
months ended
|
||||||||
March
31, 2009
|
||||||||
Weighted
|
||||||||
average
|
||||||||
exercise
|
||||||||
Shares
|
price
|
|||||||
Outstanding
at beginning of period
|
442,200 | $ | 3.77 | |||||
Granted
|
- | - | ||||||
Exercised
|
(1,500 | ) | $ | 1.81 | ||||
Forfeited
|
- | - | ||||||
Outstanding
at end of Period
|
440,700 | $ | 3.78 |
March
31,
|
||||
2009
|
||||
Risk
Free interest rates
|
2.71 | % | ||
Expected
dividend
|
0 | % | ||
Expected
lives, in years
|
5-10 | |||
Expected
volatility
|
37.1 | % |
Exercise
|
||||||||
Shares
|
Price
|
|||||||
Stock
Options Exercised
|
1,500 | $ | 1.81 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Winemaking
and packaging materials
|
$ | 590,021 | $ | 309,467 | ||||
Work-in-progress
(costs relating to unprocessed and/or bulk wine products)
|
3,625,019 | 3,350,830 | ||||||
Finished
goods (bottled wines and related products)
|
6,607,863 | 6,943,907 | ||||||
Current
inventories
|
$ | 10,822,903 | $ | 10,604,204 |
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Land
and improvements
|
$ | 2,589,560 | $ | 2,589,560 | ||||
Winery
building and hospitality center
|
4,969,758 | 4,969,758 | ||||||
Equipment
|
5,399,137 | 5,352,835 | ||||||
12,958,455 | 12,912,153 | |||||||
Less
accumulated depreciation
|
(6,986,444 | ) | (6,842,745 | ) | ||||
$ | 5,972,011 | $ | 6,069,408 |
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, 2008
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,071,266 | $ | 2,331,408 | $ | 3,402,674 | ||||||
Cost
of Sales
|
$ | 761,341 | $ | 992,493 | $ | 1,753,834 | ||||||
Gross
Profit
|
$ | 309,925 | $ | 1,338,915 | $ | 1,648,840 | ||||||
%
of sales
|
28.9 | % | 57.4 | % | 48.5 | % |
Three
months ended
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Retail
Sales, Rental
|
||||||||
Income
and Events
|
$ | 533,275 | $ | 529,528 | ||||
In-state
sales
|
1,656,886 | 1,713,115 | ||||||
Out-of-state
sales
|
1,528,873 | 1,252,435 | ||||||
Misc.
sales
|
- | (245 | ) | |||||
Total
Revenue
|
3,719,034 | 3,494,132 | ||||||
Less
excise taxes
|
(89,787 | ) | (91,458 | ) | ||||
Net
Revenue
|
$ | 3,629,247 | $ | 3,402,674 |
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,
2008
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,071,266 | $ | 2,331,408 | $ | 3,402,674 | ||||||
Cost
of Sales
|
$ | 761,341 | $ | 992,493 | $ | 1,753,834 | ||||||
Gross
Profit
|
$ | 309,925 | $ | 1,338,915 | $ | 1,648,840 | ||||||
%
of sales
|
28.9 | % | 57.4 | % | 48.5 | % |
PART
II.
|
OTHER
INFORMATION
|
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
|
Exhibit
No.
|
Description
|
WILLAMETTE
VALLEY VINEYARDS, INC.
|
|
Date:
May 14,
2009
|
By
/s/ James W. Bernau
|
James
W. Bernau
|
|
President
|
|
Date:
May 14, 2009
|
By
/s/ Jeffrey J. Fox
|
Jeffrey
J. Fox
|
|
Controller
|