For
the Three and Six months ended June 30, 2007
|
Page
|
PART
I - FINANCIAL INFORMATION
|
|
ITEM
1. Financial Statements
|
|
Cadiz
Inc. Consolidated Financial Statements
|
|
Unaudited
Statements of Operations for the three months ended June 30, 2007
and
2006
|
1
|
Unaudited
Statements of Operations for the six months ended June 30, 2007 and
2006
|
2
|
Unaudited
Balance Sheets as of June 30, 2007 and December 31, 2006
|
3
|
Unaudited
Statements of Cash Flows for the six months ended June 30, 2007 and
2006
|
4
|
Unaudited
Statement of Stockholders’ Equity for the six months ended June 30,
2007
|
5
|
Unaudited
Notes to the Consolidated Financial Statements
|
6
|
ITEM
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
16
|
ITEM
3. Quantitative and Qualitative Disclosures about Market
Risk
|
26
|
ITEM
4. Controls and Procedures
|
26
|
PART
II - OTHER INFORMATION
|
27
|
For
the Three Months
|
||||||||
Ended
June 30,
|
||||||||
($
in thousands except per share data)
|
2007
|
2006
|
||||||
Revenues
|
$
|
5
|
$
|
157
|
||||
Costs
and expenses:
|
||||||||
Cost
of sales
|
-
|
130
|
||||||
General
and administrative
|
1,356
|
1,774
|
||||||
Depreciation
and amortization
|
39
|
39
|
||||||
Total
costs and expenses
|
1,395
|
1,943
|
||||||
Operating
loss
|
(1,390)
|
(1,786)
|
||||||
Other
income (expense)
|
||||||||
Interest
expense, net
|
(765)
|
(496)
|
||||||
Loss
on early extinguishment of debt
|
-
|
(868)
|
||||||
Other
(expense), net
|
(765)
|
(1,364)
|
||||||
Loss
before income taxes
|
(2,155)
|
(3,150)
|
||||||
Income
tax provision
|
3
|
-
|
||||||
Net
loss
|
$
|
(2,158)
|
$
|
(3,150)
|
||||
Net
loss applicable to common stock
|
$
|
(2,158)
|
$
|
(3,150)
|
||||
|
||||||||
Basic
and diluted net loss per common share
|
$
|
(0.18)
|
|
$
|
(0.28)
|
|||
Basic
and diluted weighted average shares outstanding
|
11,889
|
11,330
|
||||||
For
the Six Months
|
|||||
Ended
June 30,
|
|||||
($
in thousands except per share data)
|
2007
|
2006
|
|||
Revenues
|
$
|
357
|
$
|
409
|
|
Costs
and expenses:
|
|||||
Cost
of sales
|
348
|
341
|
|||
General
and administrative
|
3,131
|
3,870
|
|||
Depreciation
and amortization
|
76
|
79
|
|||
Total
costs and expenses
|
3,555
|
4,290
|
|||
Operating
loss
|
(3,198)
|
(3,881)
|
|||
Other
income (expense)
|
|||||
Interest
expense, net
|
(1,528)
|
(977)
|
|||
Loss
on early extinguishment of debt
|
-
|
(868)
|
|||
Other
income
|
-
|
350
|
|||
Other
income (expense), net
|
(1,528)
|
(1,495)
|
|||
Loss
before income taxes
|
(4,726)
|
(5,376)
|
|||
Income
tax provision
|
8
|
-
|
|||
|
|
||||
Net
loss
|
$
|
(4,734)
|
$
|
(5,376)
|
|
Net
loss applicable to common stock
|
$
|
(4,734)
|
|
$
|
(5,376)
|
Basic
and diluted net loss per common share
|
$
|
(0.40)
|
$
|
(0.47)
|
|
Basic
and diluted weighted average shares outstanding
|
11,785
|
11,330
|
June
30,
|
December
31,
|
|||||||
($
in thousands)
|
2007
|
2006
|
||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$
|
4,098
|
$
|
10,397
|
||||
Marketable
securities
|
8,658
|
|
-
|
|||||
Accounts
receivable
|
15
|
301
|
||||||
Prepaid
expenses and other
|
518
|
243
|
||||||
Total
current assets
|
13,289
|
10,941
|
||||||
Property,
plant, equipment and water programs, net
|
35,290
|
35,190
|
||||||
Goodwill
|
3,813
|
3,813
|
||||||
Other
assets
|
603
|
382
|
||||||
Total
Assets
|
$
|
52,995
|
$
|
50,326
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
|
|||||||
Accounts
payable
|
$
|
343
|
|
$
|
444
|
|||
Accrued
liabilities
|
811
|
380
|
||||||
Current
portion of long term debt
|
9
|
9
|
||||||
Total
current liabilities
|
1,163
|
833
|
||||||
Long-term
debt
|
27,681
|
25,881
|
||||||
Total
Liabilities
|
28,844
|
26,714
|
||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity:
|
||||||||
Series
F convertible preferred stock - $.01 par value: 100,000
shares authorized; shares issued and outstanding - none
at June 30, 2007 and 1,000 at December 31,
2006
|
-
|
-
|
||||||
Common
stock - $.01 par value; 70,000,000 shares authorized; shares
issued and
outstanding - 11,903,611 at June 30, 2007 and 11,536,597 at December
31,
2006
|
119
|
116
|
||||||
Additional
paid-in capital
|
250,476
|
245,206
|
||||||
Accumulated
deficit
|
(226,444)
|
(221,710)
|
||||||
Total
stockholders’ equity
|
24,151
|
23,612
|
||||||
Total
Liabilities and Stockholders’ equity
|
$
|
52,995
|
$
|
50,326
|
||||
For
the Six Months
|
|||||
Ended
June 30,
|
|||||
($
in thousands except per share data)
|
2007
|
2006
|
|||
Cash
flows from operating activities:
|
|||||
Net
loss
Adjustments
to reconcile net loss to
|
$
|
(4,734)
|
$
|
(5,376)
|
|
net
cash used for operating activities:
|
|||||
Depreciation
and amortization
|
76
|
79
|
|||
Amortization
of debt discount & issuance costs
|
895
|
14
|
|||
Interest
expense added to loan principal
|
938
|
786
|
|||
Loss
on early extinguishment of debt
|
-
|
868
|
|||
Compensation
charge for stock awards and share options
Changes
in operating assets and liabilities:
|
102
|
1,058
|
|||
Decrease
(increase) in accounts receivable
|
286
|
167
|
|||
Decrease
(increase) in prepaid borrowing expense
|
-
|
522
|
|||
Decrease
(increase) in prepaid expenses and other
|
(275)
|
(302)
|
|||
Decrease
(increase) in other assets
|
|
(250)
|
|
|
-
|
Increase
(decrease) in accounts payable
|
(101)
|
40
|
|||
Increase
(decrease) in accrued liabilities
|
431
|
(124)
|
|||
Net
cash used for operating activities
|
(2,632)
|
(2,268)
|
|||
Cash
flows from investing activities:
|
|||||
Investment
in marketable securities
|
(8,658)
|
-
|
|||
Additions
to property, plant and equipment
|
(176)
|
(20)
|
|||
Decrease/(increase)
in other assets
|
-
|
1
|
|||
Net
cash used by investing activities
|
(8,834)
|
(19)
|
|||
|
|||||
Cash
flows provide by (used by) financing activities:
|
|||||
Proceeds
from issuance of long-term debt
|
-
|
36,375
|
|||
Net
proceeds from exercise of stock options
|
140
|
-
|
|||
Net
proceeds from exercise of warrants
|
5,031
|
-
|
|||
Debt
issuance costs
|
-
|
(409)
|
|||
Principal
payments on long-term debt
|
(4)
|
(26,642)
|
|||
Net
cash provided by financing activities
|
5,167
|
9,324
|
|||
Net
increase (decrease) in cash and cash equivalents
|
(6,299)
|
7,037
|
|||
Cash
and cash equivalents, beginning of period
|
10,397
|
5,302
|
|||
Cash
and cash equivalents, end of period
|
$
|
4,098
|
$
|
12,339
|
For
the Six months ended June 30, 2007
|
||||||||||||||||||||||
($
in thousands)
|
||||||||||||||||||||||
Additional
|
Total
|
|||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
Paid-in
|
Accumulated
|
Stockholders’
|
||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||||||
|
||||||||||||||||||||||
Balance
as of December 31, 2006
|
1,000
|
$
|
-
|
11,536,597
|
$
|
116
|
$
|
245,206
|
$
|
(221,710)
|
$
|
23,612
|
||||||||||
Warrants
exercised
|
-
|
-
|
335,440
|
3
|
5,028
|
-
|
5,031
|
|||||||||||||||
Stock
awards and options exercised
|
-
|
-
|
14,285
|
-
|
140
|
-
|
140
|
|||||||||||||||
Series
F preferred stock converted to common stock
|
(1,000)
|
-
|
17,289
|
-
|
-
|
-
|
-
|
|||||||||||||||
Stock
compensation expense
|
-
|
-
|
- |
-
|
102 | - | 102 | |||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(4,734)
|
(4,734)
|
|||||||||||||||
Balance
as of June 30, 2007
|
-
|
$
|
-
|
11,903,611
|
$
|
119
|
$
|
250,476
|
$
|
(226,444)
|
$
|
24,151
|
June
30,
|
December
31,
|
||||
2007
|
2006
|
||||
Land
and land improvements
|
$
|
22,024
|
$
|
21,986
|
|
Water
programs
|
14,274
|
14,274
|
|||
Buildings
|
1,191
|
1,191
|
|||
Machinery
and equipment
|
864
|
726
|
|||
38,353
|
38,177
|
||||
Less
accumulated depreciation
|
(3,063)
|
(2,987)
|
|||
$
|
35,290
|
$
|
35,190
|
June
30,
|
December
31,
|
||||
2007
|
2006
|
||||
Zero
coupon secured convertible term loan due June 29, 2011.
Interest
accruing at 5% per annum until June 29, 2009 and at 6%
thereafter
|
$
|
38,254
|
$
|
37,316
|
|
Other
loans
|
27
|
31
|
|||
Debt
Discount
|
(10,591)
|
(11,457)
|
|||
27,690
|
25,890
|
||||
Less
current portion
|
9
|
9
|
|||
$
|
27,681
|
$
|
25,881
|
Loan
balance available for conversion:
|
$36.4
million
|
|
Expected
term:
|
5
years
|
|
Cadiz
common share price:
|
$17.01
|
|
Volatility:
|
46%
|
|
Risk-free
Interest Rate:
|
5.18%
|
|
Change
in control probability:
|
10%
|
- |
A
150,000 share award that vests in 3 equal installments on January
1, 2008,
January 1, 2009 and January 1,
2010.
|
- |
A
400,000 share award that is available if the trading price of the
Company’s stock is at least $28 per share for 10 trading days within any
period of 30 consecutive trading days on or before March 12, 2009.
This
award would vest in 4 equal installments on January 1, 2008, January
1,
2009, January 1, 2010 and January 1, 2011.
|
- |
A
400,000 share award that is available if the trading price of the
Company’s stock is at least $35 per share for 10 trading days within any
period of 30 consecutive trading days on or before March 12, 2009.
This
award would also vest in 4 equal installments on January 1, 2008,
January
1, 2009, January 1, 2010 and January 1,
2011.
|
Three
Months Ended
|
|||||
June
30,
|
|||||
2007
|
2006
|
||||
Interest
on outstanding debt
|
$
|
483
|
$
|
528
|
|
Amortization
of financing costs
|
15
|
7
|
|||
Amortization
of debt discount
|
445
|
-
|
|||
Interest
income
|
(178)
|
(39)
|
|||
$
|
765
|
$
|
496
|
Six
Months Ended
|
|||||
June
30,
|
|||||
2007
|
2006
|
||||
Interest
on outstanding debt
|
$
|
938
|
$
|
1,046
|
|
Amortization
of financing costs
|
29
|
14
|
|||
Amortization
of debt discount
|
866
|
-
|
|||
Interest
income
|
(305)
|
(83)
|
|||
$
|
1,528
|
$
|
977
|
· |
the
repayment in full of our senior secured term loan with ING;
|
· |
a
final maturity date of June 29,
2011;
|
· |
a
zero coupon structure, which requires no cash interest payments prior
to
the final maturity date; and
|
· |
a
5% interest rate for the first three (3) years, with a 6% interest
rate
thereafter.
|
Payments
Due by Period
|
||||||||||||||
Contractual
Obligations
|
Total
|
1
year or less
|
2-3
years
|
4-5
years
|
After
5 years
|
|||||||||
Long
term debt obligations
|
$
|
38,281
|
$
|
9
|
$
|
18
|
$
|
38,254
|
$
|
-
|
||||
Interest
Expense
|
9,493
|
1
|
1
|
9,491
|
-
|
|||||||||
Operating
leases
|
919
|
164
|
350
|
359
|
46
|
|||||||||
$
|
48,693
|
$
|
174
|
$
|
369
|
$
|
48,104
|
$
|
46
|
|||||
(1)
|
Previously
filed as appendix A to our definitive proxy dated April 27, 2007
as filed
April 27, 2007.
|
By:
|
/s/ Keith Brackpool | August 6, 2007 |
Keith Brackpool | Date | |
Chairman of the Board and Chief Executive Officer (Principal Executive Officer) | ||
By:
|
/s/ O'Donnell Iselin II | August 6, 2007 |
O'Donnell Iselin II | Date | |
Chief Financial Officer and Secretary (Principal Financial Officer) |