Log in
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Dynamic quotes 

MarketScreener Homepage  >  Equities  >  Nasdaq  >  HF Foods Group Inc.    HFFG


News SummaryMost relevantAll newsPress ReleasesOfficial PublicationsSector news

HF Foods Reports First Quarter 2020 Financial Results

share with twitter share with LinkedIn share with facebook
05/18/2020 | 08:01am EDT

CITY OF INDUSTRY, Calif., May 18, 2020 (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 first quarter and pro forma financial results for the three months ended March 31, 2020.

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 prior period presented. The merger was completed and announced in a press release on November 4, 2019.

First Quarter 2020 Financial Summary (which includes the B&R transaction in Q1 2020 but not Q1 2019)

  • Net revenue increased 135% to $175.8 million compared to $74.8 million in the first quarter of 2019.
  • Gross profit was $29.0 million, or 16.5% of total revenue, compared to $12.7 million, or 17.0% of total revenue, in the first quarter of 2019.
  • Net loss was $339.9 million, or $(6.52) per diluted share, and included a one-time goodwill impairment charge of $338.2 million. This compares to net income of $1.7 million, or $0.08 per diluted share, in the first quarter of 2019.
  • Adjusted EBITDA increased 25% to $4.3 million compared to $3.5 million in the first quarter of 2019.

Pro Forma First Quarter 2020 Financial Summary

  • Pro forma net revenue decreased to $175.8 million from $209.0 million.
  • Pro forma gross profit was $29.0 million, or 16.5% of total revenue, compared to $34.5 million, or 16.5% of total revenue, in the first quarter of 2019.
  • Pro forma net loss was $339.9 million, or $(6.52) per diluted share, compared to net income of $2.7 million, or $0.05 per diluted share, in the first quarter of 2019.
  • Pro forma adjusted EBITDA was $4.3 million compared to $10.0 million in the first quarter of 2019.

“During the first two months of 2020, our business was relatively well-insulated from the COVID-19 pandemic,” said Zhou Min Ni, chairman and Co-CEO of HF Foods. “But we began to experience a gradual decline in sales towards the end of February, which intensified in the last two weeks of March as stay-at-home orders were instituted almost ubiquitously across the United States. Due to the forced closure or conversion to an exclusively take-out model for our restaurant clients, our pro forma sales declined approximately 67% in the last two weeks of March versus the same time last year, which rippled through to our bottom line and resulted in a net loss for the quarter.

“These trends have persisted into the second quarter, and we expect them to continue impacting our financial performance to some degree in the near-term. However, towards the end of April, we began to see evidence of the trend reversing, and our weekly sales in May have already recovered to over 50% of pre-COVID-19 levels. We are optimistic the magnitude of headwinds impacting our customers will subside as the country adjusts to the current and post-pandemic world, allowing us to return to our long-term growth path.”

Cost Containment and Liquidity
At the end of the first quarter of 2020, HF Foods had $12.7 million in cash and access to approximately $57 million in additional liquidity through its $100 million line of credit, subject to a borrowing base calculation. In late March 2020, HF Foods swiftly pivoted its business strategy and cost structure to reduce operating costs, strengthen its liquidity position, and secure new revenue sources in response to the COVID-19 pandemic. Some of the notable actions include:

  • actively managing variable costs to better align with current sales volumes by instituting temporary furloughs, reducing delivery schedules and temporarily shutting down select distribution centers, resulting in more than a 40% reduction in overall costs in the month of April 2020;
  • improving working capital by extending terms with vendors while focusing on collecting receivables;     
  • suspending capital expenditures and limiting maintenance and information technology projects;
  • developing a proprietary e-commerce platform (www.rongchengmarkets.com) at minimal cost in order to cater to consumers and meet the increasing demand for online grocery shopping; and
  • securing new partnerships with other online grocery retailers.

Peter Zhang, Co-CEO, commented, “In light of the challenges we faced towards the end of the first quarter, we have taken the necessary measures to fortify our company and ensure we’re well-positioned to support our customers as they begin to return to their businesses. We’ve reduced our operating costs, and we’ve pivoted our business strategy to open new sources of revenue that are less impaired by the current pandemic. Additionally, we are exploring various means of improving our liquidity position to ensure we have the necessary tools at our disposal to more effectively navigate the current economic environment and emerge in a position of strength.”

Pro Forma Results for the First Quarter of 2020
On a pro forma basis, revenue in the first quarter of 2020 decreased to $175.8 million compared to $209.0 million in the same period last year. The change in revenue was due to a decline in sales to independent restaurants as many experienced forced closures or the conversion to a take-out only model in response to the COVID-19 pandemic.

Pro forma gross profit was $29.0 million (16.5% of total revenue) compared to $34.5 million (16.5% of total revenue) in the first quarter of 2019. The consistency in gross profit margin was primarily due to reductions in the costs of revenue, which moved in tandem with the change in revenues.

Pro forma distribution, selling and administrative expenses for the first quarter were $29.4 million compared to $29.0 million in the same period last year. The increase was mainly attributed to an increase in non-cash depreciation and amortization. Distribution, selling and administrative expenses also included a substantial straight-line amortization of $2.7 million on intangibles, including tradenames and customer relationships associated with the B&R merger transaction based on U.S. accounting GAAP rules.

As of December 31, 2019, the Company had booked approximately $406.7 million of goodwill from the business combination with B&R. HF Foods’ policy is to test goodwill for impairment annually in the fourth quarter or when extraordinary events or circumstances during the year indicate that it could be impaired. 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 this one-off goodwill impairment charge, pro forma net loss for the first quarter of 2020 was $1.7 million, or $(0.03) per diluted share, compared to net income of $2.7 million, or $0.05 per diluted share, in the first quarter of 2019.

Adjusted EBITDA on a pro forma basis in the first quarter of 2020 was $4.3 million compared to $10.0 million in the same year-ago period. The decline was primarily due to the change in pro forma net loss.

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 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 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

March 31,
  2020  2019  Amount  % 
Net income (loss) $(339,686,532) $1,793,571  $(341,480,103)  (19039.1)%
Interest expenses  1,951,569   336,958   1,614,611   479.2%
Income tax provision (benefit)  (482,211)  647,639   (1,129,850)  (174.5)%
Depreciation & Amortization  4,374,080   707,396   3,666,684   518.3%
Goodwill impairment loss  338,191,407   -   338,191,407   100%
Adjusted EBITDA $4,348,313   3,485,564   862,749   24.8%
Percentage of revenue  2.5%  4.7%  (2.2)%    

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

HF Foods Group Inc.
Consolidated Balance Sheets

  As of 
  March 31  December 31 
  2020  2019 
Cash $12,690,265  $14,538,286 
Accounts receivable, net  26,210,460   50,027,134 
Accounts receivable - related parties, net  5,987,632   4,202,870 
Inventories, net  75,704,474   77,531,854 
Advances to suppliers - related parties, net  864,816   745,135 
Other current assets  3,872,326   4,374,338 
TOTAL CURRENT ASSETS  125,329,973   151,419,617 
Property and equipment, net  139,941,393   37,538,147 
Security deposits-related parties  -   591,380 
Operating lease right-of-use assets  883,552   17,155,584 
Long-term investments  2,331,337   2,296,276 
Intangible assets, net  183,965,375   186,687,950 
Goodwill  68,511,941   406,703,348 
Deferred tax assets  69,236   78,993 
Other long-term assets  379,599   372,499 
TOTAL ASSETS $521,412,406  $802,843,794 
Bank overdraft $13,474,772  $14,952,510 
Lines of credit  43,101,338   41,268,554 
Accounts payable  32,456,258   39,689,911 
Accounts payable - related parties  3,738,202   4,521,356 
Advances from customers - related parties  213,354   - 
Current portion of long-term debt, net  6,941,738   2,726,981 
Current portion of obligations under finance leases  288,101   280,243 
Current portion of obligations under operating leases  333,180   4,322,503 
Accrued expenses and other liabilities  2,960,084   2,683,696 
TOTAL CURRENT LIABILITIES  103,507,027   110,445,754 
Long-term debt, net  90,151,208   18,535,016 
Promissory note payable - related party  7,000,000   - 
Obligations under finance leases, non-current  979,782   1,053,166 
Obligations under operating leases, non-current  550,372   12,833,081 
Deferred tax liabilities  51,378,817   52,320,045 
TOTAL LIABILITIES  253,567,206   195,187,062 
Preferred Stock, $0.0001 par value, 1,000,000 shares authorized , no shares issued and outstanding as of March 31, 2020 and December 31, 2019, 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 March 31, 2020 and December 31, 2019, respectively  5,305   5,305 
Treasury Stock, at cost, 905,115 shares as of March 31, 2020 and December 31, 2019, respectively  (12,038,030)  (12,038,030)
Additional paid-in capital  599,617,009   599,617,009 
Retained earnings (accumulated deficit)  (324,060,281)  15,823,661 
Total shareholders’ equity attributable to HF Foods Group, Inc.  263,524,003   603,407,945 
Noncontrolling interest  4,321,197   4,248,787 
TOTAL SHAREHOLDERS’ EQUITY  267,845,200   607,656,732 

HF Foods Group Inc.
Consolidated Statements of Income

  For the three months Ended
Mar 31,
  2020  2019 
Net revenue - third parties  170,640,014  $70,303,911 
Net revenue - related parties  5,163,322   4,497,111 
TOTAL NET REVENUE  175,803,336    74,801,022  
Cost of revenue - third parties  141,904,237   57,725,355 
Cost of revenue - related parties  4,924,054   4,368,811 
TOTAL COST OF REVENUE  146,828,291    62,094,166  
GROSS PROFIT  28,975,045    12,706,856  
INCOME (LOSS) FROM OPERATIONS  (431,548)  2,341,684  
Other Income (Expenses)        
Interest income  131   151,949 
Interest expense and bank charges  (1,951,569)  (336,958)
Goodwill impairment loss  (338,191,407)  - 
Other income  405,650   284,535 
Total Other Income (Expenses), net  (339,737,195)  99,526  
INCOME (LOSS) BEFORE INCOME TAX PROVISION  (340,168,743)  2,441,210  
NET INCOME (LOSS)  (339,686,532)  1,793,571  
Less: net income attributable to noncontrolling interest  197,410   120,758 
Earnings (loss) per common share - basic and diluted  (6.52) $0.08  
Weighted average shares - basic and diluted  52,145,096    22,167,486  

Primary Logo

© GlobeNewswire 2020
share with twitter share with LinkedIn share with facebook
Latest news on HF FOODS GROUP INC.
07/02HF Foods Welcomes Industry Veteran, Russell Libby, to its Board of Directors
06/29HF Foods Secures Lower Fixed Interest Rate on $80 Million of Floating Rate De..
06/16FOODS : Concluded 2020 Annual Stockholders Meeting
06/16HF FOODS GROUP INC. : Submission of Matters to a Vote of Security Holders (form ..
06/12Luxury food industry turns sour amid global coronavirus lockdowns
05/27HFFG INVESTOR FILING DEADLINE : Bernstein Liebhard LLP Reminds Investors That on..
05/26THE LAW OFFICES OF FRANK R. CRUZ : Reminds Investors of Looming Deadline in the ..
05/23FINAL DEADLINE ALERT : Kaskela Law LLC Announces Deadline in Class Action Lawsui..
05/21THE LAW OFFICES OF FRANK R. CRUZ : Announces the Filing of a Securities Class Ac..
05/20HF FOODS DEADLINE ALERT : Faruqi & Faruqi, LLP Encourages Investors Who Suffered..
More news
Financials (USD)
Sales 2019 388 M - -
Net income 2019 5,39 M - -
Net Debt 2019 81,4 M - -
P/E ratio 2019 98,1x
Yield 2019 -
Capitalization 465 M 465 M -
EV / Sales 2018 1,07x
EV / Sales 2019 2,83x
Nbr of Employees 950
Free-Float 66,3%
Duration : Period :
HF Foods Group Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends HF FOODS GROUP INC.
Short TermMid-TermLong Term
Income Statement Evolution
Zhou Min Ni Chairman & Co-Chief Executive Officer
Xiao Mou Zhang Co-Chief Executive Officer & Director
Lee Kong Lee Chief Financial Officer
Zhe Hui Ni Independent Director
Hong Wang Director
Sector and Competitors
1st jan.Capitalization (M$)
AHOLD DELHAIZE N.V.8.23%28 878
TESCO PLC-13.09%26 935
KROGER15.56%26 061