BARRINGTON, Ill., May 3, 2019 /PRNewswire/ -- CTI
Industries Corporation (NASDAQ: CTIB) ("CTI"), a
manufacturer and global marketer of novelty balloons, vacuum and
flexible packaging and storage products, printed and laminated
films, party goods, Candy Blossoms and home container products,
discusses results for the fourth quarter ("Q4 2018"), full year
2018, and material subsequent events. The financial
statements are attached to this press release for reference
purposes. Please refer to the filed financial statements for
the accompanying notes and other information.
Major Capital Event
As we have previously discussed, one of our primary objectives
is to implement a major capital event. While we cannot yet be
specific, we are making tangible progress in this area, and look
forward to sharing the details in future quarters as more specific
milestones are achieved.
2018 In Review
2018 was a turnaround year for CTI. As stated previously,
we took numerous actions to improve our business which we believe
puts us in a much stronger position in 2019. With new
management in place, and fully transitioned by December 1, 2018, we implemented changes in 2018
and have significant additional changes in-process for 2019.
After reducing expense, primarily SG&A, by an annualized
$3 million we enter 2019 with even
larger plans. Operationally, we installed two new foil
balloon converting machines during 2018 that increased our
operating capacity by 35% and implemented a quality improvement
initiative that reduced defective rates by 50%. Regarding
products, we introduced a new small-format vacuum sealing machine
with strong retailer sell-through and redesigned our Candy Blossom products resulting in significant
volume increases. Financially, we continue to focus on
reducing our leverage through a major capital event. We
registered a rights offering in late 2018 to raise equity but
terminated the offering due to market conditions. We missed
bank covenants twice during 2018 and currently operate under a
forbearance agreement as we look to implement that major capital
event. Strategically, we analyzed and passed on two
acquisitions and demonstrated our willingness to change our group
as we determined to divest our interest in Clever Container to
focus our business solely on the flexible films industry
segment.
Net sales in 2018 decreased by $0.6
million, or 1%, to $55.6
million from $56.2 million in
2017, due to declines in balloon and commercial films sales which
were significantly offset by higher sales of Candy Blossom and vacuum sealing products.
Balloon sales were hurt by both the well-documented helium shortage
and previous quality issues that are now resolved with the
successful quality improvement program. Commercial film sales
continued to decline due to a reduction in orders from a primary
customer. These declines were offset by growth in the
redesigned Candy Blossom product
line and vacuum sealing products. The vacuum sealing line was
benefited by the November 2018
introduction in the new small-format vacuum sealing machine that
has sold well at retailers. Our sales from each of our
product categories in 2017 and 2018 are as follows:
|
|
(000
Omitted)
|
|
|
$
|
|
%
of
|
|
$
|
|
%
of
|
Product
Category
|
|
2018
|
|
Net
Sales
|
|
2017
|
|
Net
Sales
|
|
|
|
|
|
|
|
|
|
Foil
Balloons
|
|
24,962
|
|
45%
|
|
29,103
|
|
52%
|
|
|
|
|
|
|
|
|
|
Latex
Balloons
|
|
8,793
|
|
16%
|
|
9,400
|
|
17%
|
|
|
|
|
|
|
|
|
|
Vacuum Sealing
Products
|
|
8,820
|
|
16%
|
|
7,866
|
|
14%
|
|
|
|
|
|
|
|
|
|
Film
Products
|
|
2,006
|
|
4%
|
|
2,602
|
|
4%
|
|
|
|
|
|
|
|
|
|
Other Products
(1)
|
|
11,010
|
|
19%
|
|
7,266
|
|
13%
|
|
|
|
|
|
|
|
|
|
Total
|
|
55,591
|
|
100.0%
|
|
56,237
|
|
100.0%
|
|
(1) Primarily comprised of
sales of Candy Blossoms, home container products and party
goods
|
Gross profit in 2018 decreased to $11.4
million, or 20.6% of net sales, as compared to gross profit
of $13.8 million, or 24.5% of net
sales in 2017. This decline was driven primarily by product
mix and significantly higher labor costs in Q4 2018.
Additionally, in 2018 the Company incurred $90,000 of tariff costs prior to customers
accepting the resulting increased pricing.
Operating expenses, which include general, selling, and
administrative costs, as well as gains and losses on asset sales
and loss on impairment of equity, declined to $12.2 million, or 21.9% of net sales in 2018,
from $13.1 million, or 23.3% of net
sales, in 2017. This decline was the direct result of
approximately $3 million of profit
improvement actions implemented during late 2017 and 2018, offset
by cost increases in specific items, many of which were
non-recurring and listed below. The full benefit of the
annualized expense reductions will be realized in 2019.
Offsetting the SG&A expense reductions was a $300,000 cash and stock settlement of a
litigation matter for a commission claim arrangement dating back
several years. The total cost of the litigation, including
related legal fees was $400,000. Also included in SG&A was a
$220,000 equity impairment charge in
anticipation of the pending deconsolidation of Clever
Container. As we previously stated, Clever Container is not
strategic to our Company and the decision was made to eliminate
operating and financial support for the operation and to divest our
equity interest in it. The divestiture will allow CTI to
focus on our core products, flexible film products and their
related applications. Clever is implementing business changes
that will continue to flow through our financial results through Q1
2019 and potentially Q2 2019, but the plan is for the
implementation of the full divestiture during 2019. Two final
Q4 offsetting items are the write-off of $100,000 of costs related to the subscription
rights offering that was cancelled due to U.S. stock market
conditions and the write-off of a $100,000 fixed asset booked several years ago as
its value was determined to be impaired.
Net interest expense in 2018 increased to $2.1 million as compared to $1.6 million in 2017 due to higher interest rates
and fees coupled with and a larger overall debt position.
Starting in Q1 2018, due to many factors we were unable to
consistently achieve our bank covenants. In March 2019, we disclosed the execution of a
Forbearance Agreement with our lender. A Forbearance
Agreement, by its nature, is short-term which results in all our
bank debt being treated as short-term until we agree upon a
long-term solution with our lender. The Agreement waives
identified prior covenant violations and financial covenants are
not calculated for Q1 2019 with the next calculation for Q2 2019
scheduled to occur July 31,
2019. We remain in very close contact with our bank as we
execute on our plan. Cash availability has been tight and is
expected to remain tight until the execution of a major capital
event.
In 2018, we reserved $1.8 million
in deferred tax assets. The reserve is noncash and does not
impact the usability of the deferred tax assets. This was a
multi-step accounting issue starting with the Forbearance Agreement
with our lender. With the short-term nature of the
Forbearance Agreement, we determined it appropriate to include a
going-concern condition on our financial statements. A going
concern impacts expectations in valuing future tax loss
carryforwards for accounting purposes and it was determined to
substantially reserve the deferred tax assets. Such reserves
may be reversed if conditions warrant, or if those deferred tax
asset carryforwards are utilized. The calculation of the
reserve created substantial volatility in the presentation of our
final yearend financial statements. This charge was the most
significant driver of our 2018 book loss and the primary factor
that resulted in the delay of our 2018 Form 10-K filing.
In April 2019, our public
accounting firm stated that they will decline to stand for
reappointment as the Company's independent registered public
accounting firm, and a disclosure was filed to that effect.
We are in the process of interviewing for a replacement firm,
particularly considering evolving expectations of our Company.
EBITDA (earnings before interest, taxes, depreciation and
amortization, as well as special non-cash charges such as equity
compensation), is not intended as a replacement of financial data
determined under the rules of US GAAP. However, it can be
useful in providing a view of performance. Overall, the 2018
EBITDA per the filed financial statements was $0.9 million. However, 2018 EBITDA adjusted
for one-time and nonrecurring items was substantially higher,
closer to $3 million. Once the
2019 operational expense reductions are fully implemented, we
anticipate EBITDA to be substantially higher on a run-rate
basis.
2019 Outlook
Strategically, as discussed earlier, we are committed to a major
capital event and are proceeding with that objective. We are
continuing to evaluate our business to ensure all aspects
contribute to positive EBITDA and intend on taking the necessary
actions to resolve those areas that do not have a positive
contribution. We anticipate continued short-term profit
compression due to foil balloon revenue challenges related to the
helium shortage, subsidiary rationalization, availability of labor,
and seasonality. We have several responses to address these
headwinds as detailed below.
Regarding sales, we are targeting several new customers and in
certain circumstances increasing volume with existing customers in
our core product lines. We are also targeting new product
innovations and pursuing new industries for certain of our product
lines. Finally, we have a new go-to-market strategy with one
of our product lines that we hope to roll out with a strategic
partner.
Operationally, we have two very significant workstreams that are
actively being pursued and have a targeted annualized expense
reduction greater than $3
million. We are currently anticipating the
implementation of both workstreams during the second half of
2019.
Financially, we continuing to work with our bank and anticipate
determining a mutually-acceptable solution for both parties to help
ensure the ongoing success of CTI.
Non-GAAP Measures
To provide additional information regarding the Company's
results, we have disclosed in this press release EBITDA (Earnings
Before Interest Taxes Depreciation and Amortization). The
Company defines EBITDA as earnings (loss) before net interest,
other expense, taxes, depreciation and amortization expense, as
well as non-cash equity compensation charges. The Company has
included EBITDA as a supplemental financial measure in this press
release because it is a key measure used by management and the
board of directors to understand and evaluate the core operating
performance of the Company, to prepare budgets and operating plans,
and because management believes such measure provides useful
information in understanding and evaluating the Company's operating
results. However, use of EBITDA as an analytic tool has its
limitations and you should not consider this measure in isolation
or as a substitute for analysis of the Company's financial results
as reported under GAAP. A reconciliation to the closest GAAP
statement of this non-GAAP measure is contained in the accompanying
tables.
About CTI
CTI Industries Corporation is one of the leading manufacturers
and marketers of foil and latex balloons, develops, produces and
markets vacuum sealing systems for household use and produces
laminated and printed films for commercial uses. CTI also
distributes products for home organization and storage, Candy
Blossoms and other gift items and, in Mexico, party
goods. CTI markets its products throughout the United
States and in several other countries.
Forward Looking Statements
Statements made in this release that are not historical facts
are "forward-looking" statements (within the meaning of Section 21E
of the Securities Exchange Act of 1934) that involve risks and
uncertainties and are subject to change at any time. These
"forward-looking" statements may include, but are not limited to,
statements containing words such as "may," "should," "could,"
"would," "expect," "plan," "goal," "anticipate," "believe,"
"estimate," "predict," "potential," "continue," or similar
expressions. We have based these forward-looking statements on our
current expectations and projections about future results.
Although we believe that our opinions and expectations reflected in
the forward-looking statements are reasonable, we cannot guarantee
future results, levels of activity, performance or achievements,
and our actual results may differ substantially from statements
made herein. We cannot anticipate the duration of increased
tariffs between the United States
and other countries, particularly China. We do not know
whether we will be successful in passing such additional costs
through to customers. Any failure to do so would have a
negative impact on our financial condition. More information
on factors that could affect CTI's business and financial results
are included in its public filings made with the Securities and
Exchange Commission, including its Annual Report on Form 10-K and
Quarterly Reports on Form 10-Q.
CTI Industries
Corporation and Subsidiaries
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
December 31,
2018
|
|
December 31,
2017
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash equivalents (VIE $57,000 and $2,000,
respectively)
|
$
428,150
|
|
$
181,026
|
Accounts receivable, (less allowance for doubtful accounts of
$85,000 and $114,000 respectively)
|
10,830,555
|
|
11,235,834
|
Inventories, net (VIE $340,000 and $498,000,
respectively)
|
20,007,488
|
|
18,865,932
|
Prepaid expenses and other current assets (VIE $127,000 and
$80,000, respectively)
|
1,744,541
|
|
2,008,693
|
Total current
assets
|
33,010,734
|
|
32,291,485
|
|
|
|
|
Total property, plant
and equipment, net (VIE $199,000 and $232,000,
respectively)
|
3,814,981
|
|
4,556,581
|
|
|
|
|
Total other assets
(VIE $440,000 and $440,000, respectively)
|
1,935,119
|
|
3,135,972
|
|
|
|
|
TOTAL
ASSETS
|
$
38,760,834
|
|
$
39,984,038
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities (VIE $425,000 and $590,000,
respectively)
|
$
30,208,712
|
|
$
22,660,880
|
Total long-term
liabilities, less current maturities (VIE $27,000 and $83,000,
respectively)
|
2,296,393
|
|
6,878,898
|
Total
Liabilities
|
32,505,105
|
|
29,539,778
|
|
|
|
|
Total CTI Industries
Corporation stockholders' equity
|
7,328,314
|
|
11,363,830
|
|
|
|
|
Noncontrolling
Interest
|
(1,072,585)
|
|
(919,570)
|
|
|
|
|
Total
Equity
|
6,255,729
|
|
10,444,260
|
|
|
|
|
TOTAL LIABILITIES
& STOCKHOLDERS' EQUITY
|
$
38,760,834
|
|
$
39,984,038
|
CTI Industries
Corporation and Subsidiaries
|
Condensed
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
Year ended December
31,
|
|
Three months ended
December 31,
|
|
|
2018
|
2017
|
|
2018
|
2017
|
|
|
|
|
|
|
|
Net sales
|
|
$
55,591,102
|
$
56,236,560
|
|
$
14,101,730
|
$
14,839,271
|
Cost of
sales
|
|
44,162,124
|
42,481,710
|
|
11,525,199
|
11,006,190
|
Gross
profit
|
|
11,428,978
|
13,754,850
|
|
2,576,531
|
3,833,081
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
General and
administrative
|
|
7,149,128
|
7,657,338
|
|
2,074,788
|
1,966,151
|
Selling
|
|
3,664,985
|
3,638,241
|
|
1,119,350
|
867,092
|
Advertising
and marketing
|
|
1,253,444
|
1,971,420
|
|
321,970
|
422,712
|
Gain on sale
of assets
|
|
(94,106)
|
(140,494)
|
|
(22,632)
|
(21,367)
|
Other
(income)
|
|
-
|
(1,416)
|
|
-
|
-
|
Loss on
impairment of equity
|
|
220,000
|
-
|
|
220,000
|
-
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
12,193,451
|
13,125,089
|
|
3,713,476
|
3,234,588
|
|
|
|
|
|
|
|
Income from
operations
|
|
(764,473)
|
629,761
|
|
(1,136,945)
|
598,493
|
|
|
|
|
|
|
|
Other (expense)
income:
|
|
|
|
|
|
|
Interest
expense, net
|
|
(2,084,464)
|
(1,576,229)
|
|
(514,822)
|
(476,191)
|
Other
|
|
46,919
|
(124,856)
|
|
(6,391)
|
(52,472)
|
|
|
|
|
|
|
|
Total other
expense
|
|
(2,037,545)
|
(1,701,085)
|
|
(521,213)
|
(528,663)
|
|
|
|
|
|
|
|
Income before income
taxes and noncontrolling interest
|
|
(2,802,018)
|
(1,071,324)
|
|
(1,658,158)
|
69,830
|
|
|
|
|
|
|
|
Income tax
expense
|
|
936,706
|
711,533
|
|
1,269,498
|
1,024,684
|
|
|
|
|
|
|
|
Net income
|
|
(3,738,724)
|
(1,782,857)
|
|
(2,927,656)
|
(954,854)
|
|
|
|
|
|
|
|
Less: Net (loss)
income attributable to noncontrolling interest
|
|
(153,015)
|
(179,754)
|
|
(114,047)
|
(94,109)
|
|
|
|
|
|
|
|
Net income
attributable to CTI Industries Corporation
|
|
$
(3,585,709)
|
$
(1,603,103)
|
|
$
(2,813,609)
|
$
(860,745)
|
|
|
|
|
|
|
|
Income applicable to
common shares
|
|
$
(3,585,709)
|
$
(1,603,103)
|
|
$
(2,813,609)
|
$
(860,745)
|
|
|
|
|
|
|
|
Other Comprehensive
(Loss) Income
|
|
|
|
|
|
|
Foreign
currency adjustment
|
|
(684,982)
|
228,514
|
|
(574,377)
|
(264,386)
|
Comprehensive (loss)
income attributable to CTI Industries Corporation
|
$
(4,270,691)
|
$
(1,374,589)
|
|
$
(3,387,986)
|
$
(1,125,131)
|
|
|
|
|
|
|
|
Basic income per
common share
|
|
$
(1.00)
|
$
(0.45)
|
|
$
(0.79)
|
$
(0.24)
|
|
|
|
|
|
|
|
Diluted income per
common share
|
|
$
(1.00)
|
$
(0.44)
|
|
$
(0.79)
|
$
(0.24)
|
|
|
|
|
|
|
|
Weighted average
number of shares and equivalent shares of common stock
outstanding:
|
|
|
|
|
|
|
Basic
|
|
3,578,885
|
3,568,885
|
|
3,578,885
|
3,525,227
|
|
|
|
|
|
|
|
Diluted
|
|
3,578,885
|
3,616,244
|
|
3,578,885
|
3,572,586
|
CTI Industries
Corporation and Subsidiaries
|
EBITDA
|
|
|
|
|
|
|
|
|
|
Year
Ended
|
|
Three Months
Ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2018
|
2017
|
|
2018
|
2017
|
Reconciliation from
Net Income to EBITDA
|
|
|
|
|
|
|
Net Income
(Loss)
|
|
$
(3,585,709)
|
$
(1,603,103)
|
|
$
(2,813,609)
|
$
(860,745)
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
1,282,338
|
1,486,424
|
|
286,591
|
368,154
|
Net
Interest expense
|
|
2,084,464
|
1,576,229
|
|
514,822
|
476,191
|
Income
taxes
|
|
936,706
|
711,533
|
|
1,269,498
|
1,024,684
|
Equity
comp
|
|
171,576
|
53,581
|
|
32,126
|
39,606
|
|
|
|
|
|
|
|
Total net
adjustments
|
|
4,475,084
|
3,827,767
|
|
2,103,037
|
1,908,635
|
|
|
|
|
|
|
|
EBITDA
|
|
$
889,375
|
$
2,224,664
|
|
$
(710,572)
|
$
1,047,890
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/cti-industries-announces-2018-fourth-quarter-and-year-end-financial-results-300843653.html
SOURCE CTI Industries Corporation