Belo Horizonte, Brazil. Verde AgriTech Plc (TSX: “NPK”) (OTCQB: “AMHPF”) (“Verde” or the “Company”) is pleased to announce the conclusion of the Market Study (the “Study”) that will underpin the preparation of the New Pre-Feasibility Study announced by the Company on March 01, 2021 (the “PFS”).
The Study calculated the potential Brazilian agricultural market for potash (“Potassium Oxide” or “K2O”), sulphur (“Sulphur”), and the micronutrients zinc, boron, copper and manganese (the “Micronutrients” or “Zn, B, Cu and Mn”). Sulphur and Micronutrients are added to Verde’s multinutrient potassium fertilizer K Forte® (the “Product”) to produce BAKS®, a product launched by the Company on December 15, 2020, which has a higher selling point. The additional elements contained in BAKS® allow Verde to meet the specific demands of different crops and soil conditions, thereby boosting the overall Brazilian market serviceable by the Company’s products.
The Study was conducted between May 2021 and March 2022 and will be an integral part of the PFS. The PFS will contemplate a scenario of total annual production of up to 50,000,000 tonnes per year (“tpy”) of Verde’s Product, equivalent to 63% of the total Brazilian potash consumption in 2021. The PFS will update the market information included in the Cerrado Verde Project (the “Project”).
The Pre-Feasibility Study completed in December 2017 (“2017 PFS”) evaluated the technical and financial aspects of total annual production of up to 25,000,000 tpy of Product. The 2017 PFS assumed that a railroad connection was needed to distribute the 25,000,000. Now, based on further and more recent studies for the PFS, the Company has determined the viability of using road haulage for distribution logistics of up to 23,000,000 tpy. A rail spur will only be necessary for logistics of production exceeding such amount, therefore postponing the construction of a railroad access and its related capex.
The PFS contemplates three distinct production scenarios, each modelled in light of the latest Study:
- Scenario A: Annual production of 10Mtpy.
- Scenario B: Annual production of 23Mtpy.
- Scenario C: Annual production of 50Mtpy.
The Company has a combined measured and indicated mineral resource of 1.472 Mt at 9.28% K2O and an inferred mineral resource of 1.850 million tonnes at 8.60% K2O (using a 7.5% K2O cut-off grade)[1]. This amounts to 295.70 million tonnes of potash in K2O. In 2021 Brazil’s consumption of potash in K2O was 7.92 million[2].
“We find ourselves at a key juncture in the Company’s journey, we need to choose between the path of safe expansion or blitzscale to a massive production that supplies the majority of Brazil’s potash consumption. The latter is a more ambitious approach that prioritizes Brazilian farmers’ need for a reliable and clean potash source, to help them feed the world. We will choose not what is easier, but rather the route that is most aligned to our very purpose: to improve the health of all people and the planet.’” said Cristiano Veloso, Verde’s Founder and CEO.
Market Study: Pricing
Potash
The value of the Product’s potash content was calculated based on the cost of KCl, considering the applicable logistic costs from its arrival at Brazilian ports to its final customer. The price for KCl CFR Brazil port adopted for the Study was estimated at US$368.65. The average delivered cost to the farmer was calculated at US$539.16. Table 01 shows the breakdown of KCl cost per tonne delivered to the farmer.
Table 01: Breakdown of KCl cost per tonne delivered to the farmer
Description |
Brazil’s Weighted Average |
Amount in US$ |
Amount in R$ |
CFR Brazil Port Price |
368.65 |
1,768.35 |
Brazil Port costs[3] |
25.07 |
132.87 |
Demurrage |
6.00 |
31.80 |
AFRMM[4] Tax |
8.75 |
46.38 |
Cost of transportation from Brazil Port to distributor |
37.21 |
197.22 |
Average margin added by distributor |
81.82 |
433.64 |
Average transportation cost from distributor to farmer |
12.00 |
63.60 |
Total |
539.16 |
2,857.57 |
Source: Tec-Fértil.
Despite the Product’s inherent qualities as a multi-nutrient product, the calculation of its price per tonne was based on its K2O content equivalent, without contemplating the additional nutrients and benefits that it delivers. KCl has 60% K2O whereas the Product has 10% K2O. Therefore, considering the concentration of potash in the Product, a farmer will pay approximately 6 times less per tonne of Product than per tonne of KCl. As result, the farmers would pay US$89.86 per tonne of Verde’s Product as a source of K2O.
For the purposes of the Study, the Company assumed pricing of the Product’s K2O content at a 5% discount to conventional KCl as part of its market strategy to accelerate Product trial and adoption across an expanding Brazilian market.
Sulphur
The value of the Product’s sulphur content was calculated based on the sale price of sulphur from S-bentonite, a widely available source of sulphur. The price for the Study was estimated at US$ 410.40 per tonne of S-bentonite. The feedstock purchased and beneficiated by Verde to produce fertilizer grade sulphur is elemental sulphur. The price for the Study was estimated at US$ 263.97 per tonne for the feedstock.
Table 02: Long-term price of the feedstock and similar source of sulphur
Description |
Feedstock product |
Similar product |
Material |
Elemental sulphur |
S-bentonite |
Concentration of nutrient (%) |
99 |
90 |
Price (US$ / per percentage point per tonne of fertilizer, “ppt”) |
2.34[5] |
4.56[6] |
Source: Tec-Fértil.
Micronutrients
The Micronutrients’ pricing was based on the average individual amounts of each Micronutrient, in kilograms per hectare, as applied for different crops in different regions of Brazil based on fertilization needs and alternatives. Crops that use the largest amount of Micronutrients are Soybeans, Corn, Coffee, Cotton, Reforestation, and Sugarcane.
Table 03: Micronutrients’ feedstock sources for Verde’s Product
Description |
Zinc |
Boron |
Copper |
Manganese |
Feedstock |
Zinc Oxide |
Ulexite |
Copper Oxide |
Manganese Oxide |
Concentration of nutrient (%) |
20 |
10 |
20 |
55 |
Cost (US$/ppt)[7] |
17.14 |
40.00 |
111.76 |
10.70 |
Source: Tec-Fértil.
Table 04: Long-term cost of similar sources of Micronutrients including soil application cost
Description |
Zinc |
Boron |
Copper |
Manganese |
Concentration (%) |
10 |
10 |
20 |
10 |
Price (US$/ppt)[8] |
40.00 |
113.00 |
135.00 |
12.00 |
Source: Tec-Fértil.
The amount paid by the farmer per tonne of Product as a source of K2O plus sulphur and micronutrients varies according to the intended concentration of each nutrient. A weighted average price for this Product being a source of K2O plus sulphur and micronutrients delivered to the farm was assumed at US$109.19 per tonne.
Market Share
Future demand estimates for nutrients relied on parameters of total planted area, crop and productivity. In addition, the Study accounted for the percentage of producers that apply each nutrient, in light of crop requirements, supply and fertilization alternatives. These criteria were used to calculate the demand for potash, sulphur, and micronutrients on a state-by-state basis across Brazil.
Potash
The Study detailed the Brazilian market share for potash that the Project will be able to supply. Table 05 presents Brazil’s historical consumption of K2O from 2000 to 2020, and the projected consumption up to 2070, with the equivalent amount of K Forte demand.
Table 05: Historical and projected Brazilian K2O consumption and K Forte® equivalent
Year |
Brazilian K2O Consumption (tonnes) |
Equivalent amount of Verde’s Product 10% K2O (tonnes) |
2000 |
2,713,562 |
27,135,620 |
2010 |
3,999,706 |
39,997,060 |
2020 |
6,810,773 |
68,107,730 |
2030 |
8,358,971 |
83,589,710 |
2070 |
12,499,412 |
124,994,120 |
Sources: ANDA (potash consumption from 2000 to 2020) and Tec-Fértil (potash demand forecast up to 2070)
Sulphur
According to the Study, the Project would be able to supply 11.66% of the Brazilian sulphur market in Scenario A, 27.28% in the Scenario B and 53.78% in Scenario C. Table 06 presents an estimated consumption value for sulphur in 2020, and the projected consumption up to 2070 according to agribusiness growth forecast.
Table 06: Brazilian sulphur consumption
Year |
Brazilian sulphur Consumption (tonnes) |
2020 |
1,794,297 |
2030 |
2,239,164 |
2070 |
3,348,286 |
Source: Tec-Fértil, 2022 (Calculation of sulphur consumption in 2020 and sulphur demand forecast for 2070)
Micronutrients
The Study detailed the Brazilian market share for Micronutrients that the Project will be able to supply under the three scenarios of production, as shown in Table 07:
Table 07: Targeted market share for Zn, B, Cu and Mn in Brazil
Micronutrient |
Zinc |
Boron |
Copper |
Manganese |
Market share |
Scenario A (10M tpy) |
12.97% |
17.61% |
12.53% |
8.66% |
Scenario B (23M tpy) |
29.43% |
37.87% |
30.46% |
24.68% |
Scenario C (50M tpy) |
55.73% |
62.68% |
54.77% |
56.06% |
Source: Tec-Fértil, 2022.
Table 08 presents an estimated consumption value for zinc, boron, copper and manganese in 2020, and the projected consumption up to 2070 according to agribusiness growth forecast.
Table 08: Brazilian Zn, B, Cu and Mn consumption
Year |
Brazilian Consumption (tonnes) |
Zinc |
Boron |
Copper |
Manganese |
2020 |
25,315 |
26,831 |
5,382 |
10,310 |
2030 |
31,967 |
34,301 |
6,793 |
13,265 |
2070 |
47,801 |
51,291 |
10,158 |
19,836 |
Source: Tec-Fértil, 2022 (Calculation of micronutrients consumption in 2020 and micronutrients demand forecast for 2070).
“It is hard to overstate the importance of the Market Study because it underscores Verde’s potential market growth in what is the world’s fastest expanding agricultural producer: Brazil. More than ever, we will continue working to improve our technologies and to ramp-up our production, aiming to establish Verde’s Products as a major brand in Brazil’s agricultural scene”, concluded Mr. Veloso.
About Tec-Fértil
The Market Study was done by Tec-Fértil, a leading agricultural consulting company, founded in 1997 by José Francisco da Cunha.
Mr. Cunha holds an agronomist degree from the School of Agriculture of the University of São Paulo (“ESALQ”, from Escola Superior de Agricultura da Universidade Luiz de Queiroz), and postgraduate degrees in Marketing and Finance, with extensive experience in fertilizers, soil fertility, research, commercialization of inputs and technical support in the agricultural sector since 1979.
Mr. Cunha’s work is committed to the environment and focused on sustainable agriculture and the efficient and responsible use of fertilizers.
About Verde AgriTech
Verde is an agricultural technology company that produces fertilizers. Our purpose is to improve the health of all people and the planet. Rooting our solutions in nature, we make agriculture healthier, more productive, and profitable.
Corporate Presentation
For further information on the Company, please view shareholders’ deck: https://verde.docsend.com/view/ey7n8ndafmgts2dz
Investors Newsletter
Subscribe to receive the Company’s updates at:
http://cloud.marketing.verde.ag/InvestorsSubscription
The last edition of the newsletter can be accessed at:
Cautionary Language and Forward-Looking Statements
This news release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking statements”) within the meaning of the applicable Canadian securities legislation. The Cautionary Language and Forward-Looking Statements can be accessed at this link.
For additional information please contact:
Cristiano Veloso, President, Chairman & Chief Executive Officer
Tel: +55 (31) 3245 0205; Email: investor@verde.ag
www.investor.verde.ag | www.supergreensand.com | www.verde.ag
[1] As per the National Instrument 43-101 Standards of Disclosure for Mineral Projects within Canada (“NI 43 -101”), filed on SEDAR in 2017.
[2] Union of the Agricultural Fertilizers and Correctives Industry, in the State of São Paulo (“SIACESP”, from Sindicato da Indústria de Fertilizantes e Corretivos Agropecuários, no Estado de São Paulo).
[3] The costs of ports and transport from the port to the distributor are represented by the weighted average considering the demand in tonnes for each one of the ports in Brazil.
[4] Additional Freight for the Renewal of the Merchant Marine. This is an additional charge on freight levied by Brazilian and foreign shipping companies operating in Brazilian ports based on the bill of lading and the cargo manifest.
[5] Taxes and logistical costs already included in the feedstock acquisition value. Long-term cost per tonne of elemental sulphur = US$ 263.97.
[6] Sulphur is predominantly applied as an additive to macronutrient formulations (such as N, P and K). Therefore, the nutrient’s logistical and application costs are considered in the formulations of the products in which they are found. Long-term cost per tonne of S-Bentonite = US$ 410.40.
[7] Long-term cost per tonne of feedstock: Zinc Oxide = US$ 342.80; Ulexite = US$ 400.00; Copper Oxide = US$ 2,235.20; and Manganese Oxide = US$ 588.50.
[8] Long-term cost per tonne of similar product including soil application cost: Granulated zinc = US$ 400.00; Granulated boron = US$ 1,130.00; Granulated copper = US$ 2,700.00; and Granulated manganese = US$ 120.00.
(All figures are in Canadian dollars, unless stated otherwise. Average exchange rate in 2021: C$1.00 = R$4.31)
Belo Horizonte, Brazil. Verde AgriTech Plc (TSX: “NPK”) (OTCQB: “AMHPF”) (“Verde” or the “Company”) is pleased to announce its financial results for the fourth quarter 2021 (“Q4 2021”) and full year ended December 31, 2021 (“FY 2021”).
Q4 2021 Financials
- Revenue increased by 391% in Q4 2021, to $10,851,000 compared to $2,209,000 in Q4 2020.
- Revenue in Brazilian Real (“R$”) increased by 450% in Q4 2021, to R$46,723,000 compared to R$8,489,000 in Q4 2020.
- Sales by volume increased by 137% in Q4 2021, to 134,350 tonnes sold compared to 56,585 tonnes sold in Q4 2020.
- Gross margin increased to 75% in Q4 2021, compared to 59% in Q4 2020.
- Operating profit before non-cash events increased by 6786% in Q4 2021, to $2,452,000 compared to $36,000 in Q4 2020.
- Net profit increased to $1,878,000 in Q4 2021, compared to a net loss $192,000 in Q4 2020.
FY 2021 Financials
- Revenue increased by 202% in FY 2021, to $27,709,000 compared to $9,167,000 in FY 2020.
- Revenue in R$ increased by 239% in FY 2021, to R$119,310,000, compared to R$35,232,000 in FY 2020.
- Sales by volume increased by 64% in FY 2021, to 400,133 tonnes sold compared to 243,707 tonnes in FY 2020.
- Gross margin increased to 74% in FY 2021, compared to 62% in FY 2020.
- Operating profit before non-cash events increased by 305% in FY 2021, to $6,450,000 compared to $1,591,000 in FY 2020.
- Net profit increased by 540%, to $3,522,000 in FY 2021 compared to $550,000 in FY
Subsequent Events
- In January 2022, as a result of the Company’s continued accelerated market expansion, Verde announced its Paid for Growth (“P4G”) strategy, a cornerstone program aimed at distributing gains to shareholders. P4G strategy is possible because cashflow is now freed up thanks to Verde’s ability to finance expansion backed by future sales contracts. Previously, financing could only be secured by invoice discounting or guaranteed by capital goods; now, Verde’s future sales contracts are accepted as debt collateral.
- In February 2022, Verde adopted Earned Growth Rate (“EGR”) as a key metric for market success. EGR measures the sales growth by volume generated by returning customers and new client purchases made by existing clients’ referrals. The Company achieved an EGR of 165% in 2021, compared to a rate of 61% in 2020, demonstrating a higher client repurchase rate and successful client referrals.
- In February 2022, the Company received a new Mining Concession for the extraction of up to 2,500,000 tonnes per year (“tpy”) of Product. Verde is now fully permitted to produce up to 2,833,000 tpy.
- In February 2022, Verde AgriTech Plc’s Brazilian subsidiaries, Verde Fertilizantes LTDA and FVS Mineração LTDA, earned ISO 9001 and ISO 14001 certifications.
- In February 2022, the Company created a Special Committee to evaluate when and how to share profits with shareholders. The Special Committee to conduct the analysis is comprised of independent directors of the Board, consisting of Mr. Michael St Aldwyn (Verde’s Lead Independent Director), Mr. Renato Gomes and Mr. Paulo Sérgio Ribeiro.
- In February 2022, the Company’s Board of Directors unanimously approved an accelerated investment program to bolster an expansion plan that has two objectives: First, expand Plant 2’s operational capacity from 1,200,000 to 2,400,000 tpy by Q4 2022; and second, upgrade local infrastructure to sustain Plant 2’s logistics with added capacity to enable a future Plant 3. By Q4 2022, with Plant 2’s expansion, Verde expects to have raised its overall production capacity to 3,000,000 tpy. The approved expansion plan investment totals R$ 51 million Brazilian Reais (“R$”), which comes on top of the R$22 million previously approved for the construction of Plant 2. The Company aims to fund the expansion plan through a combination of future cashflow and debt finance backed by future sales contracts.
“Thanks to our team and all their efforts in 2021, Verde continued its accelerated growth with improving numbers in every subsequent quarter. We are excited and proud to be part of a team that is second to none when it comes to motivation and competence. We all recognize how fortunate we are to make a living while making a major contribution to the world”, declared Verde’s Founder, President & CEO Cristiano Veloso.
2021 Guidance
The Company’s original 2021 revenue guidance was R$50 million, the amount was revised upwards on November 15, 2021, to R$110 million. However, the realized 2021 revenue totalled R$119 million.
2022 Guidance
As announced in the press release published on January 10, 2022, the Company’s 2022 target, detailed on a quarterly basis to reflect the market demand’s seasonality, is as follows:
Period |
Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
FY 2022 |
Sales target (tonnes) |
115,000 |
200,000 |
250,000 |
135,000 |
700,000 |
Revenue ($’000) |
10,070 |
21,954 |
27,228 |
13,011 |
72,263 |
EBITDA ($’000) |
1,358 |
10,155 |
13,414 |
3,506 |
28,434 |
EPS ($) |
0.02 |
0.18 |
0.25 |
0.06 |
0.50 |
The 2022 guidance is underpinned by the following assumptions:
- Average Brazilian Real (“R$”) to Canadian dollar exchange rate: C$1.00 = R$4.40 (in March 18, 2022, the exchange rate closed at C$1.00 = R$3.99).
- Average KCl CFR Brazil of US$500, compared to current price of US$1,025 per tonne (as per the market intelligence firm Acerto Limited weekly price for March 17, 2022).
- Sales Incoterms: 50% CIF and 50% FOB.
- Sales channels: 50% direct sales and 50% indirect sales.
Note that the assumption above does not include the grant of a new mining concession, as originally presented in the January 10, 2022, press release, because in February, 2022, Verde was awarded a Mining Concession for extraction of an additional amount 2,500,000 tpy of Product, bringing Verde’s total permitted mining capacity to 2,833,000 tpy.
“The 2022 Guidance is a noticeable leap from 2021 numbers. We still expect, however, to revise these numbers upwards as the year progresses to reflect both Product demand and increased potash prices, despite Q1 having been one of the wettest ever rainy seasons and the oil price increases,” commented Cristiano Veloso.
2023 Guidance
For 2023, Verde’s original sales volume target is 1.4 million tonnes. This target represents a potential 100% growth Year-on-Year (“YoY”) but it is now under review in light of the recent total 2.8 million tonnes permitted production capacity following the permits received in February, 2022, and increased production potential for 2022.
2021’s Key Objectives:
On March 31, 2021, Verde announced its key objectives for the year. A review of those objectives is detailed below:
Achieve 10% of the Company’s total sales as BAKS®:
BAKS® accounted for 9.8% of the total volume sold in 2021. BAKS® demand outstripped Verde’s production capacity for the period.
Launch a new technology in the second quarter of 2021:
On June 02, 2021, the Company launched N Keeper®, a proprietary processing technology for glauconitic siltstone that alters its physical-chemical properties to enable ammonia retention for use as a calibrated additive in Nitrogen fertilizers. This combination is responsible for the reduction of Nitrogen volatilization loss, allowing more agronomic efficiency for farmers and contributing to the reduction of global warming impacts caused by Nitrogen fertilizers manufacturing and application.
Get ISO 9001 and ISO 14001 certified:
Verde AgriTech Plc’s Brazilian subsidiaries, Verde Fertilizantes LTDA and FVS Mineração LTDA, were ISO 9001 and ISO 14001 certified in February 2022.
Obtain the Mining Concession for 2,500,000 tpy for Mine Pit 2:
Verde received the Mining Concession for extraction of up to 2,500,000 tpy for Mine Pit 2, which will supply raw material for our Plant 2, to boost our production in the coming years. Verde is now fully permitted to produce up to 2,833,000 tpy.
This is one of the milestones towards the target of 25,000,000 tonnes annual production, which represents a NPV per share of $50.94, based on the NI 43-101 Pre-Feasibility Technical Report Cerrado Verde Project filed by the Company on SEDAR in 2017 (“Old Pre-Feasibility),[1] which relied on a KCl price of US$250, instead of US$1,025 per tonne currently negotiated (as per the market intelligence firm Acerto Limited weekly price for March 17, 2022).
Initiate the construction of Plant 2, with the completion of the necessary infrastructure for its development, such as the plant’s power grid connection, access routes improvement and preliminary civil construction:
As disclosed in the press release published on November 16, 2020, the construction of Plant 2 was scheduled to begin in the second half of 2021. Groundbreaking took place in August 2021, and Plant 2 is expected to reach commercial production by Q3 2022.
Verde’s Key Objectives for 2022:
- Reach Plant 2’s commercial production by Q3 2022.
- Expand Plant 2’s operational capacity from 1,200,000 to 2,400,000 tpy by Q4 2022, raising Verde’s overall production capacity to 3,000,000 tpy.
- Upgrade local infrastructure to sustain Plant 2’s logistics with added capacity to enable a future Plant 3.
- Finish the New Pre-Feasibility Study (“PFS”), which is currently under elaboration. In addition to the potash market, the New PFS has the objective to assess sulfur and micronutrients’ potential market in Brazil, based on the technologies MicroS and 3D Alliance developed by the Company. The New PFS will revamp the information disclosed in the Old Pre-Feasibility Study. The New PFS will contemplate a scenario of total annual production of 50,000,000 tonnes of Verde’s Product, equivalent to 63% of the total Brazilian potash consumption in 2021.
- Launch a new technology in Q2 2022.
- Reach 100 cities with Cultivando Amor, Verde’s flagship social engagement program that in 2021 raised over R$270,000 for charities across 16 cities in Brazil. The program donates part of Verde’s sales proceeds to charities chosen by the Company’s clients in their municipalities.
Environmental
Verde’s production process is sustainable. The processing does not require tailings dams, nor does it generate any waste by products. In sum, the ore recovery rate is 100%.
The mined area is mainly composed of degraded pasturelands that, once mined, Verde transforms into tropical forest. To that end, the Company planted 4,300 trees in 2019, 5,000 trees in 2020, and 9,888 trees in 2021. All planted species are originally native to the region, many of which are today deemed endangered species.
Selected Annual Financial Information
The table below summarizes Q4 and FY 2021 financial results compared to Q4 and FY 2021:
All amounts in CAD $’000 |
Q4 2021 |
Q4 2020 |
FY 2021 |
FY 2020 |
Tonnes sold ‘000 |
134 |
57 |
400 |
244 |
Revenue per tonne sold $ |
81 |
39 |
69 |
38 |
Production cost per tonne sold $ |
(20) |
(16) |
(18) |
(14) |
Gross Profit per tonne sold $ |
61 |
23 |
51 |
23 |
Gross Margin |
75% |
59% |
74% |
62% |
|
|
|
|
|
Revenue |
10,851 |
2,209 |
27,709 |
9,167 |
Production costs |
(2,691) |
(912) |
(7,131) |
(3,515) |
Gross Profit |
8,160 |
1,297 |
20,578 |
5,652 |
Gross Margin |
75% |
59% |
74% |
62% |
Sales and product delivery freight expenses |
(4,463) |
(673) |
(11,252) |
(2,270) |
General and administrative expenses |
(1,245) |
(588) |
(2,876) |
(1,791) |
Operating Profit before non-cash events |
2,452 |
36 |
6,450 |
1,591 |
Share Based and Bonus Payments (Non-Cash Event) (1) |
(23) |
(18) |
(1,551) |
(425) |
Depreciation and Amortisation (1) |
(18) |
(4) |
(53) |
(23) |
Profit on disposal of plant and equipment (1) |
– |
– |
9 |
(17) |
Operating Profit after non–cash events |
2,411 |
14 |
4,855 |
1,126 |
Income tax (2) |
(360) |
(79) |
(931) |
(330) |
Interest Income/Expense |
(173) |
(127) |
(402) |
(246) |
Net Profit |
1,878 |
(192) |
3,522 |
550 |
(1) – Included in General and Administrative expenses in financial statements
(2) – Please see Income Tax notes.
Q4 and FY 2021 compared with Q4 and FY 2020
Q4 2021
The Company generated a net profit of $1,878,000 for Q4 2021, an increase of $2,070,000 compared to a net loss of $192,000 for Q4 2020. The profit per share was $0.037 for Q4 2021, compared to loss per share of $0.003 for Q4 2020.
FY 2021
The Company generated a net profit of $3,522,000 in FY 2021, an increase of 540% compared to a net profit of $550,000 in FY 2021. The increase was due to the continued growth of the Company. The earnings per share was $0.070 for FY 2021, compared to $0.012 for FY 2020.
Product Sales
Q4 2021
Sales by volume increased by 137% in Q4 2021, to 134,350 tonnes sold compared to 56,585 tonnes sold in Q4 2020.
FY 2021
Sales increased by 64% in FY 2021, to 400,133 tonnes sold, compared to 243,707 tonnes FY 2020, as the Company’s Product continues to grow in the market.
Revenue
Q4 2021
Revenue from sales increased by 391% in Q4 2021, to $10,851,000 from the sale of 134,350 tonnes of the Product, at $81 per tonne sold; compared to $2,209,000 in Q4 2020 from the sale of 56,585 tonnes of the Product, at $39 per tonne sold.
Revenue per tonne excluding freight expenses (FOB price) improved by 24% in Q4 2021, to $53 compared to $31 in Q4 2020.
The KCl price increased by 165% in Q4 2021, compared to Q4 2020. Verde did not, however, see a proportional increase in its pricing for Q4 2021 sales because it had sold most of its Q4 production earlier in the year.
Despite the 7% Brazilian Real devaluation against the Canadian Dollar, revenue per tonne in Q4 2021 was higher than Q4 2020 mainly due to:
- Product volume sold as CIF (Cost Insurance and Freight) increased from 23% of total sales in Q4 2020 to 63% in Q4 2021.
- Potassium Chloride CIF (Minas Gerais) price increased from US$315-US$320 per tonne in Q4 2020 to US$760-850 per tonne in Q4 2021 (as reported by Acerto Limited, a market intelligence firm).
- BAKS® has a higher sales price per tonne than K Forte®. BAKS® was launched in December 2020 and in Q4 2021 it accounted for 7,2% of the total volume sold by the Company.
FY 2021
Revenue from sales increased by 202% in FY 2021, to $27,709,000 from the sale of 400,133 tonnes of the Product, at $69 per tonne sold; compared to $9,167,000 in FY 2020 from the sale of 243,707 tonnes of the Product, at $38 per tonne sold.
Revenue per tonne excluding freight expenses (FOB price) improved by 42% in FY 2021, to $47 compared to $33 in FY 2020.
The KCl price increased by 136% in FY 2021, compared to FY 2020. Verde did not, however, see a proportional average increase in its pricing for FY 2021 sales because it had sold most of its Q4 production earlier in the year.
Despite the 12% Brazilian Real devaluation against the Canadian Dollar, revenue per tonne in FY 2021 was higher than FY 2020 mainly due to:
- Product volume sold as CIF (Cost Insurance and Freight) increased from 13% of total sales in FY 2020 to 52% in FY 2021.
- Potassium Chloride CIF (Minas Gerais) price increased from US$280-US$360 per tonne in FY 2020 to US$315-850 per tonne in FY 2021 (as reported by Acerto Limited).
- BAKS® has a higher sales price per tonne than K Forte®. BAKS® was launched in December 2020 and in FY 2021 it accounted for 9.8% of the total volume sold by the Company.
Production costs
Production costs include all direct costs from mining, processing, and the addition of the other nutrients to the Product, such as Sulfur and Boron. They also include the logistics costs from the mine to the factory and related salaries.
Q4 2021
Production costs increased by 195% in Q4 2021, to $2,691,000 compared to $912,000 in Q4 2020. This was due to a 135% increase in volume sold, from 57,000 tonnes in Q4 2020 to 134,000 tonnes in Q4 2021, and due to local inflation. Cost per tonne increased by 24% in Q4 2021, to $20 compared to $16 in Q4 2020. This increase was due in large part to higher fuel prices, which increased by 45% in Q4 2021 compared to Q4 2020.
FY 2021
Production costs increased by 103% in FY 2021, to $7,131,000 compared to $3,515,000 in FY 2020. This was due to a 64% increase in volume sold, from 244,000 tonnes in FY 2020 to 400,000 tonnes in FY 2021, and due to local inflation. Cost per tonne increased by 24% in FY 2021, to $18 compared to $14 in FY 2020. This increase was due in large part to higher fuel prices, which increased by 37% in FY 2021 compared to FY 2020. The production costs increase are also due to the larger production of BAKS®, which has a higher cost per tonne because its feedstock includes other nutrients that Verde purchases from third parties.
Sales Expenses
CAD $’000 |
3 months ended
Dec 31, 2021 |
3 months ended
Dec 31, 2020 |
12 months ended
Dec 31, 2021 |
12 months ended
Dec 31, 2020 |
Sales and marketing expenses |
(578) |
(179) |
(1,818) |
(975) |
Fees paid to independent sales agents |
(203) |
(16) |
(464) |
(162) |
Product delivery freight expenses |
(3,682) |
(478) |
(8,970) |
(1,133) |
Total |
(4,463) |
(673) |
(11,252) |
(2,270) |
Sales and marketing expenses
Sales and marketing expenses include employees’ salaries, car rentals, travel within Brazil, hotel expenses, customer relationship management (CRM) software licenses, and the promotion of the Product in marketing events.
Q4 2021
Expenses increased by 222% in Q4 2021, to $577,000 compared to $179,000 in Q4 2020, mainly due to a further expansion of Verde’s sales and marketing team, with professional headcount increasing from an average of 35 in Q4 2020 to 54 in Q4 2021. This increase is in line with the Company’s accelerated growth strategy.
FY 2021
Expenses increased by 86% in FY 2021, with a total of $1,818,000, compared to $975,000 in FY 2020, also mainly due to a further expansion of Verde’s sales and marketing team, with professional headcount increasing from an average of 32 in FY 2020 to 46 in FY 2021. Such as for Q4 2021, this increase is in line with the Company’s accelerated growth strategy.
Fees paid to independent sales agents
As part of Verde’s marketing and sales strategy, the Company pays out commissions to its independent sales agents.
Q4 2021
Fees paid to sales independent agents increased by 1150% in Q4 2021, to $203,000 compared to $16,000 in Q4 2020, as a direct result of increased sales.
FY 2021
Fees paid to sales independent agents increased by 185% in FY 2021, to $464,000 compared to $162,000 in FY 2020, for the same reason as in the quarter.
Product delivery freight expenses
Q4 2021
Product delivery freight expenses increased by 671% in Q4 2021, to $3,682,000 compared to $478,000 in Q4 2020, as the Company has significantly increased the volume sold as CIF (Cost Insurance and Freight), up from 23% of total sales in Q4 2020 to 63% in Q4 2021 and due to higher fuel prices, which increased 45% in Q4 2021 compared to Q4 2020.
FY 2021
Expenses increased by 692% in FY 2021, to $8,970,000 compared to $1,133,000 in FY 2020, as the Company has significantly increased the volume sold as CIF (Cost Insurance and Freight), up from 13% of total sales in FY 2020 to 52% in FY 2021 and due to higher fuel prices, which increased 37% in FY 2021 compared to FY 2020.
General and Administrative Expenses
CAD $’000 |
3 months ended
Dec 31, 2021 |
3 months ended
Dec 31, 2020 |
12 months ended
Dec 31, 2021 |
12 months ended
Dec 31, 2020 |
General administrative expenses |
(612) |
(494) |
(1,621) |
(1,149) |
Legal, professional, consultancy and audit costs |
(516) |
(75) |
(915) |
(520) |
IT/Software expenses |
(103) |
(23) |
(307) |
(98) |
Taxes and licenses fees |
(14) |
4 |
(33) |
(24) |
Total |
(1,245) |
(588) |
(2,876) |
(1,791) |
General administrative expenses
These costs include general office expenses, rent, bank fees, insurance, foreign exchange variances and remuneration of executive and administrative staff in Brazil.
Q4 2021
Expenses increased by 24% in Q4 2021, to $612,000 compared to $494,000 in Q4 2020, as they include additional administrative employees, with professional headcount increasing from an average of 20 in Q4 2020 to 51 in Q4 2021 to help support the Company’s growth and incentive compensation.
FY 2021
Expenses increased by 41% in FY 2021, to $1,621,000 compared to $1,149,000 in FY 2020, as they include additional administrative employees, with professional headcount increasing from an average of 18 in FY 2020 to 43 in FY 2021.
Legal, professional, consultancy and audit costs
Legal and professional fees include legal, professional, consultancy fees along with accountancy, audit and regulatory costs. Consultancy fees are consultants employed in Brazil, such as accounting services, patent process, lawyer’s fees and regulatory consultants.
Q4 2021
Expenses increased by 584% in Q4 2021, to $516,000 compared to $75,000 in Q4 2020. The increase is largely due to a $347,000 provision in Q4 2021, set aside for a contested claim made by a consultant retained by the Company in 2012. The consultancy services were for an environmental report, the quality of which was disputed by Verde and payments withheld. A court decision in Q4 2021 was partially favourable to the consultant and requested an adjusted payment, the Company has appealed the decision.
FY 2021
Expenses increased by 76% in FY 2021, to $915,000 compared to $520,000 in FY 2020, mainly due to the provision in Q4 2021.
IT/Software expenses
IT/Software expenses include software licenses such as Microsoft Office, Customer Relationship Management (CRM) software and enterprise resource planning (ERP).
Q4 2021
Expenses increased by 350% in Q4 2021, to $103,000 compared to $23,000 in Q4 2020.
FY 2021
Expenses increased by 213% in FY 2021, to $307,000 compared to $98,000 in FY 2020, due to an increase in third party computing services and number of software licenses used by the Company in Brazil.
Taxes and licences
Taxes and licence expenses include general taxes, product branding and licence costs.
Q4 2021
Expenses increased by 450% in Q4 2021, to $14,000 compared to a credit of $4,000 in Q4 2020. During Q4 2020, an amount of $15,000 was credited to licence costs for reversal expenses which should have been capitalised in Q1 and Q3 2020.
FY 2021
Expenses increased by 34% in FY 2021, to $33,000 compared to $24,000 in FY 2020.
Share Based and Bonus Payments (Non-Cash Event)
These costs represent the expense associated with stock options granted to employees and directors and non-cash bonuses paid to key management.
Q4 2021
Share Based Payments costs increased by 25% in Q4 2021, to $23,000 compared to $18,000 in Q4 2020, as they represent the expense associated with stock options granted to employees as part of the Company’s long-term incentive programme in Q4 2021. These are measured under the Black-Scholes Model.
FY 2021
Share Based Payments costs increased by 265% in FY 2021, to $1,551,000 compared to $425,000 in FY 2020.
Income tax
Brazilian corporations are subject to income taxes (IRPJ and CSLL) using an ‘Actual Profits’ method (i.e. APM – Lucro Real), which is based on taxable income (i.e. earnings before taxes or EBT), adjusted by certain additions and exclusions as determined by the legislation. The Actual Profit can be calculated annually or quarterly – for the annual calculation, the tax authorities collect anticipations during the year, as the taxpayer is obliged to calculate the income tax monthly.
Subject to certain restrictions (i.e. where gross income does not exceed R$78 million and depending on the activity), Brazilian taxpayers have the option to calculate IRPJ and CSLL using a ‘Assumed Profits’ method (i.e. PPM – Lucro Presumido). Under the PPM, the income is calculated on a quarterly basis on an amount equal to different percentages of gross revenue (i.e. based on the entity’s activities) and adjusted as determined by the prevailing legislation.
The Brazil subsidiaries are currently under ‘Assumed Profits’ method, which is the most efficient method at this time. Under ‘Assumed Profits’ method, it is not possible to utilise prior period losses to reduce income tax. When the Company switches to “Realized Profits” method, these losses can be utilised.
Cultivando Amor
Cultivando Amor is an initiative from Verde, in which there is a partner charity institution for each of the project’s member cities. For each hectare in the region that is cultivated with BAKS® or K Forte®, Verde donates part of the sales’ profits to the partner institution of that city. The initiative has the support of the cities’ Rural Union of Farmers (Sindicato Dos Produtores Rurais).
In 2020, Cultivando Amor’s pilot project was conducted in the city of Patrocínio, where the program’s funds contributed to the Cancer Hospital of Patrocínio, a regional reference in cancer treatment.
In 2021, Verde raised over R$270,000 for charities across 16 cities in Brazil.
Cultivando Amor’s goal for 2022 is to magnify its impacts to 100 cities.
Q4 and FY 2021 Results Conference Call
The Company will host a conference call on Wednesday, April 06, 2022, at 09:00 am Eastern Time, to discuss Q4 and FY 2021 results and provide an update. Subscribe using the link below and receive the conference details by email.
Date: |
Wednesday, April 06, 2022 |
Time: |
09:00 am Eastern Time |
Subscription link: |
|
The questions can be submitted in advance through the following link up to 48 hours before the conference call:
The Company’s full year and fourth quarter financial statements and related notes for the period ended December 31, 2021 are available to the public on SEDAR at www.sedar.com and the Company’s website at www.investor.verde.ag/.
About Verde AgriTech
Verde is an agricultural technology company that produces fertilizers. Our purpose is to improve the health of all people and the planet. Rooting our solutions in nature, we make agriculture healthier, more productive, and profitable.
Corporate Presentation
For further information on the Company, please view shareholders’ deck: https://verde.docsend.com/view/vidm2xesz92yhyht
Investors Newsletter
Subscribe to receive the Company’s updates at:
http://cloud.marketing.verde.ag/InvestorsSubscription
The last edition of the newsletter can be accessed at:
Cautionary Language and Forward-Looking Statements
This news release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking statements”) within the meaning of the applicable Canadian securities legislation. The Cautionary Language and Forward-Looking Statements can be accessed at this link.
For additional information please contact:
Cristiano Veloso, President, Chairman & Chief Executive Officer
Tel: +55 (31) 3245 0205; Email: investor@verde.ag
www.investor.verde.ag | www.supergreensand.com | www.verde.ag
[1] Based on $2.607 billion NPV after tax divided by 50,398,619 shares outstanding as of March 21, 2022. Estimated Net Present Value after tax of US$1.99 billion, with 8% discount rate and Internal Rate of Return of 287% (see NI 43-101 Pre-Feasibility Technical Report Cerrado Verde Project, MG, Brazil, page 207). Currency exchange: US$1.00 = C$1.29.
Verde will double its Plant 2 production capacity and become the country’s largest producer
Belo Horizonte, Brazil. Verde AgriTech Plc (TSX: “NPK”) (OTCQB: “AMHPF”) (“Verde” or the “Company”) announces that it has started working to double the capacity of its second production facility, currently under construction (“Plant 2”). Verde will also upgrade local infrastructure to sustain Plant 2’s increased output and enable a future Plant 3 (the “Expansion Plan”). Plant 2 is on track to start production in Q3 2022, and the enlarged production capacity is expected to be in operation early Q4 2022. Verde expects to start construction on Plant 3 in 2023 conditioned on permits.
In the face of recent geopolitical events involving Russia and Ukraine, noticeably the collateral impact of economic sanctions on Russia and its ally Belarus on the potash supply to Brazil, Verde’s Board of Directors (the “Board”) has unanimously approved an accelerated investment program to sustain the Expansion Plan. As disclosed in the press release published on September 27, 2021, Plant 2 is on track to reach commercial production of Verde’s multinutrient potassium products, BAKS® and K Forte® sold internationally as Super Greensand® (the “Product”), by Q3 2022 with an initial operational capacity of 1,200,000 tonnes per year (“tpy”). The Company will simultaneously work on the Expansion Plan with two core objectives:
- Expand Plant 2’s operational capacity from 1,200,000 to 2,400,000 tpy by Q4 2022.
- Upgrade local infrastructure to sustain Plant 2’s logistics with added capacity to enable a future Plant 3.
By Q4 2022, with Plant 2’s expansion, Verde expects to have raised its overall production capacity to 3,000,000 tpy, becoming Brazil’s largest potash producer. On February 10, 2022, the Company announced that it had received a further 2,500,000 tpy Mining Concession, bringing the total capacity now fully permitted to mine to 2,833,000 tpy.
“Over the past months, we have followed the escalation of tensions in Ukraine and become concerned about the suffering of the innocents caught in this geopolitical tussle. Given the latest sanctions applied to Belarus and Russia, we are acutely aware of the collateral impact on Brazil’s agriculture in the case of a potash supply disruption. We are equally worried about a global food shortage, which might be unavoidable if there is a break down in fertilizer supply”, commented Verde’s Founder, President & CEO Cristiano Veloso.
Capital Expenditure
The Board has approved an investment of R$ 51 million Brazilian Reais (“R$”) to fund the Expansion Plan, which comes on top of the R$22 million previously approved for the construction of Plant 2.
The Company expects to fund the Expansion Plan through a combination of future cashflow and debt finance backed by future sales contracts.
Impacts to the potash market
Brazil ranks second in world potash consumption and first in importation. The country relies on imports for more than 96% of its potash needs. Verde’s potash production in Brazil is strategic to the development of a domestic supply that will increasingly help reduce the country’s dependence on imported fertilizers, and meet Brazil’s demand for food production, consumption and exports. This strategy becomes particularly important in light of the recent geopolitical events involving directly and indirectly two of the world’s largest potash producers, Russia and Belarus.
In 2021 Brazil’s consumption of potash (in K2O) was 7.92 million[1], which is equivalent to 79.2 million tonnes of Verde’s Product. This market stood at 3.99 million tonnes (in K2O) in 2010 and 2.71 million tonnes (in K2O) in 2000,[2] reflecting Brazil’s growing agricultural production.
About Verde AgriTech
Verde is an agricultural technology company that produces fertilizers. Our purpose is to improve the health of all people and the planet. Rooting our solutions in nature, we make agriculture healthier, more productive, and profitable.
Corporate Presentation
For further information on the Company, please view shareholders’ deck: https://verde.docsend.com/view/2f4963id4j6h4prh
Investors Newsletter
Subscribe to receive the Company’s updates at:
http://cloud.marketing.verde.ag/InvestorsSubscription
The last edition of the newsletter can be accessed at:
Cautionary Language and Forward-Looking Statements
This news release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking statements”) within the meaning of the applicable Canadian securities legislation. The Cautionary Language and Forward-Looking Statements can be accessed at this link.
For additional information please contact:
Cristiano Veloso, Founder, Chairman & Chief Executive Officer
Tel: +55 (31) 3245 0205; Email: investor@verde.ag
www.investor.verde.ag | www.supergreensand.com | www.verde.ag
[1] Source: Union of the Agricultural Fertilizers and Correctives Industry, in the State of São Paulo (“SIACESP”, from Sindicato da Indústria de Fertilizantes e Corretivos Agropecuários, no Estado de São Paulo).
[2] Source: Brazilian potash consumption, Statistical Yearbook of the National Association for the Dissemination of Fertilizers (“ANDA”, from Associação Nacional para Difusão de Adubos).
Belo Horizonte, Brazil. Verde AgriTech Plc (TSX: “NPK”) (OTCQB: “AMHPF”) (“Verde” or the “Company”) is pleased to announce that its Board of Directors (the “Board”) has formed a special committee to evaluate when and how to share profits with shareholders. The analysis will be conducted by a Special Committee comprised of independent directors of the Board, consisting of Mr. Michael St Aldwyn (Verde’s Lead Independent Director), Mr. Renato Gomes and Mr. Paulo Sérgio Ribeiro Machado.
Shareholders’ Participation
Verde welcomes all shareholders to exercise their owner’s rights and contribute to the Special Committee’s studies, by completing the form which can be accessed through the following link: https://verdeag.typeform.com/to/zYCCIG08
As announced by the Company in its press release published on January 24, 2022, the Paid for Growth (“P4G”) program is being engineered in detail to enable the Company to distribute earnings to shareholders while expanding production. The Special Committee’s studies will be the cornerstone for P4G’s elaboration.
Verde went into production to establish a small operation to generate enough cash flow to fund its future expansion. With the Company’s growing credibility, it has secured debt financing under favorable terms. The combined cash flow and loans allow Verde to continue its expansion while protecting shareholders’ value generation.
“Verde has always tried to differentiate itself from other technology or resource companies by trying to avoid all but the most necessary dilution. Over the years, the company raised approximately C$70 million, which was cautiously invested in exploration, technology development, production and expansion”, commented Verde’s Founder, President & CEO Cristiano Veloso.
Paid for Growth Program
In March 2021 the Company announced its maiden-profit, for the year 2020, though Verde still had accumulated losses of C$16.04M for the period, as disclosed in 2020 Audited Financial Statements. Seeing that Verde is incorporated in the United Kingdom, it is barred from making any type of payment to shareholders while there are no distributable reserves available in the parent Company. A study will be carried out to consider the options available to the company to restructure its balance sheet and or corporate structure to resolve this issue. The Special Committee will evaluate dividend, share buyback and other potential structures that might be beneficial to shareholders and Verde’s accelerated growth strategy.
Verde has a scalable project, with a NPV per share of C$ 50.17[1], that can be potentially financed through accumulated cash flow and debt, and so far that has been validated by the Company’s profitable and consistent growth. The deliberate, incremental approach has allowed the company to reach financial independence from the capital equity market and has minimized the need to dilute existing shareholders.
“I am humbly proud of our achievements up to this point and excited that the Company is now in a position to discuss how to share profits with our shareholders, many of whom have unwaveringly supported the Company through thick and thin. As always, any and all payouts will be pursued without compromising Verde’s accelerated growth trajectory.”, concluded Mr. Veloso.
About Verde AgriTech
Verde is an agricultural technology company that produces fertilizers. Our purpose is to improve the health of all people and the planet. Rooting our solutions in nature, we make agriculture healthier, more productive, and profitable.
Corporate Presentation
For further information on the Company, please view shareholders’ deck: https://verde.docsend.com/view/zkcbnszrwri4gmjx
Investors Newsletter
Subscribe to receive the Company’s updates at:
http://cloud.marketing.verde.ag/InvestorsSubscription
The last edition of the newsletter can be accessed at:
Cautionary Language and Forward-Looking Statements
This news release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking statements”) within the meaning of the applicable Canadian securities legislation. The Cautionary Language and Forward-Looking Statements can be accessed at this link.
For additional information please contact:
Cristiano Veloso, Founder, Chairman & Chief Executive Officer
Tel: +55 (31) 3245 0205; Email: investor@verde.ag
www.investor.verde.ag | www.supergreensand.com | www.verde.ag
[1] Based on $2.607 billion NPV after tax divided by 50,378,619 shares outstanding as of November 15, 2021. Estimated Net Present Value after tax of US$1.99 billion, with 8% discount rate and Internal Rate of Return of 287% (see NI 43-101 Pre-Feasibility Technical Report Cerrado Verde Project, MG, Brazil, page 207). Currency exchange: US$1.00 = C$1.27.