Schedule of financial data for operating segments |
|
|
Three Months Ended
March 31, |
|
Net Sales |
|
2022 |
|
|
2021 |
|
Pekin Campus production, recorded as gross: |
|
|
|
|
|
|
Alcohol sales |
|
$ |
116,050 |
|
|
$ |
95,083 |
|
Essential ingredient sales |
|
|
55,280 |
|
|
|
45,077 |
|
Intersegment sales |
|
|
256 |
|
|
|
1,473 |
|
Total Pekin Campus sales |
|
|
171,586 |
|
|
|
141,633 |
|
Marketing and distribution: |
|
|
|
|
|
|
|
|
Alcohol sales, gross |
|
$ |
53,926 |
|
|
$ |
57,010 |
|
Alcohol sales, net |
|
|
351 |
|
|
|
452 |
|
Intersegment sales |
|
|
2,996 |
|
|
|
2,244 |
|
Total marketing and distribution sales |
|
|
57,273 |
|
|
|
59,706 |
|
Other production, recorded as gross: |
|
|
|
|
|
|
|
|
Alcohol sales |
|
$ |
59,805 |
|
|
$ |
15,969 |
|
Essential ingredient sales |
|
|
18,938 |
|
|
|
5,143 |
|
Intersegment sales |
|
|
12 |
|
|
|
305 |
|
Total Other production sales |
|
|
78,755 |
|
|
|
21,417 |
|
|
|
|
|
|
|
|
|
|
Corporate and other |
|
|
3,768 |
|
|
|
— |
|
Intersegment eliminations |
|
|
(3,264 |
) |
|
|
(4,022 |
) |
Net sales as reported |
|
$ |
308,118 |
|
|
$ |
218,734 |
|
Cost of goods sold: |
|
|
|
|
|
|
Pekin Campus |
|
$ |
168,881 |
|
|
$ |
128,864 |
|
Marketing and distribution |
|
|
54,716 |
|
|
|
53,958 |
|
Other production |
|
|
78,244 |
|
|
|
24,117 |
|
Corporate and other |
|
|
2,872 |
|
|
|
— |
|
Intersegment eliminations |
|
|
(1,368 |
) |
|
|
(2,042 |
) |
Cost of goods sold as reported |
|
$ |
303,345 |
|
|
$ |
204,897 |
|
Gross profit (loss): |
|
|
|
|
|
|
Pekin Campus production |
|
$ |
2,705 |
|
|
$ |
12,769 |
|
Marketing and distribution |
|
|
2,557 |
|
|
|
5,748 |
|
Other production |
|
|
511 |
|
|
|
(2,700 |
) |
Corporate and other |
|
|
896 |
|
|
|
— |
|
Intersegment eliminations |
|
|
(1,896 |
) |
|
|
(1,980 |
) |
Gross profit (loss) as reported |
|
$ |
4,773 |
|
|
$ |
13,837 |
|
Income (loss) before provision
for income taxes: |
|
|
|
|
|
|
Pekin Campus production |
|
$ |
85 |
|
|
$ |
10,012 |
|
Marketing and distribution |
|
|
785 |
|
|
|
3,735 |
|
Other production |
|
|
(1,209 |
) |
|
|
(5,945 |
) |
Corporate
and other |
|
|
(2,263 |
) |
|
|
(3,124 |
) |
|
|
$ |
(2,602 |
) |
|
$ |
4,678 |
|
|
|
|
|
|
|
|
|
|
Depreciation
and amortization: |
|
|
|
|
|
|
|
|
Pekin Campus production |
|
$ |
4,538 |
|
|
$ |
4,345 |
|
Other production |
|
|
1,456 |
|
|
|
1,498 |
|
Corporate
and other |
|
|
140 |
|
|
|
17 |
|
|
|
$ |
6,134 |
|
|
$ |
5,860 |
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
Pekin Campus production |
|
$ |
— |
|
|
$ |
519 |
|
Marketing and distribution |
|
|
200 |
|
|
|
202 |
|
Other production |
|
|
— |
|
|
|
136 |
|
Corporate
and other |
|
|
— |
|
|
|
1,028 |
|
|
|
$ |
200 |
|
|
$ |
1,885 |
|
|
Schedule of assets by operating segments |
|
|
March 31,
2022 |
|
|
December 31,
2021 |
|
Total assets: |
|
|
|
|
|
|
Pekin Campus production |
|
$ |
271,771 |
|
|
$ |
266,197 |
|
Marketing and distribution |
|
|
127,499 |
|
|
|
130,302 |
|
Other production |
|
|
62,168 |
|
|
|
57,046 |
|
Corporate and other |
|
|
36,430 |
|
|
|
31,408 |
|
|
|
$ |
497,868 |
|
|
$ |
484,953 |
|
|