x | Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. | ||||
o | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. | |||||||
For the transition period from __________ to __________ | ||||||||
COMMISSION FILE NUMBER | 000-52033 |
North Dakota | 76-0742311 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Large Accelerated Filer | ☐ | Accelerated Filer | ☐ | |||||||||||
Non-Accelerated Filer | ☒ | Smaller Reporting Company | ☐ | |||||||||||
Emerging Growth Company | ☐ |
Page Number | |||||
PART I | |||||
Item 1. Business | |||||
Item IA. Risk Factors | |||||
Item 2. Properties | |||||
Item 3. Legal Proceedings | |||||
Item 4. Mine Safety Disclosures | |||||
PART II | |||||
Item 5. Market for Registrant's Common Equity, Related Member Matters and Issuer Purchases of Equity Securities | |||||
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations | |||||
Item 7A. Quantitative and Qualitative Disclosures About Market Risk | |||||
Item 8. Financial Statements and Supplementary Data | |||||
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | |||||
Item 9A. Controls and Procedures | |||||
Item 9B. Other Information | |||||
PART III | |||||
Item 10. Directors, Executive Officers and Corporate Governance | |||||
Item 11. Executive Compensation | |||||
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Member Matters | |||||
Item 13. Certain Relationships and Related Transactions, and Director Independence | |||||
Item 14. Principal Accountant Fees and Services | |||||
PART IV | |||||
Item 15. Exhibits and Financial Statement Schedules | |||||
SIGNATURES | |||||
Product | Fiscal Year 2024 | Fiscal Year 2023 | Fiscal Year 2022 | |||||||||||||||||
Ethanol | 74.9 | % | 76.0 | % | 77.2 | % | ||||||||||||||
Distillers Grains | 18.0 | % | 18.2 | % | 16.4 | % | ||||||||||||||
Corn Oil | 6.7 | % | 5.5 | % | 5.7 | % |
Company | Current Capacity (MMgy) | Percent of Total Industry Capacity | ||||||||||||
POET Biorefining | 3,005 | 16.8 | % | |||||||||||
Valero Renewable Fuels | 1,585 | 8.8 | % | |||||||||||
Archer Daniels Midland | 1,613 | 9 | % | |||||||||||
Green Plains Renewable Energy | 903 | 5.0 | % | |||||||||||
TOTAL | 7,106 | 39.6 | % |
Quarter | Low Price | High Price | Average Price | # of Units Traded | ||||||||||||||||||||||
2023 1st | $ | 2.10 | $ | 3.01 | $ | 2.46 | 816,326 | |||||||||||||||||||
2023 2nd | $ | 3.00 | $ | 3.15 | $ | 3.05 | 77,000 | |||||||||||||||||||
2023 3rd | $ | 3.25 | $ | 3.75 | $ | 3.68 | 160,339 | |||||||||||||||||||
2023 4th | $ | — | $ | — | $ | — | — | |||||||||||||||||||
2024 1st | $ | 3.75 | $ | 3.90 | $ | 3.84 | 25,000 | |||||||||||||||||||
2024 2nd | $ | — | $ | — | $ | — | — | |||||||||||||||||||
2024 3rd | $ | — | $ | — | $ | — | — | |||||||||||||||||||
2024 4th | $ | — | $ | — | $ | — | — |
Year Ended September 30, 2024 | Year Ended September 30, 2023 | ||||||||||||||||||||||
Statement of Operations Data | Amount | % | Amount | % | |||||||||||||||||||
Revenues | $ | 149,862,807 | 100.00 | $ | 199,645,418 | 100.00 | |||||||||||||||||
Cost of Goods Sold | 145,607,817 | 97.16 | 187,590,830 | 93.96 | |||||||||||||||||||
Gross Profit | 4,254,990 | 2.84 | 12,054,588 | 6.04 | |||||||||||||||||||
General and Administrative Expenses | 5,071,998 | 3.38 | 5,812,462 | 2.91 | |||||||||||||||||||
Operating Income | (817,008) | (0.54) | 6,242,126 | 3.13 | |||||||||||||||||||
Other Income (Expense) | (355,769) | (0.24) | (680,871) | (0.34) | |||||||||||||||||||
Net Income | $ | (1,172,777) | 0.78 | $ | 5,561,255 | 2.79 |
Year Ended September 30, 2024 | Year Ended September 30, 2023 | |||||||||||||
Production: | ||||||||||||||
Ethanol sold (gallons) | 67,122,136 | 64,779,275 | ||||||||||||
Dried distillers grains sold (tons) | 104,343 | 104,349 | ||||||||||||
Modified distillers grains sold (tons) | 108,375 | 110,238 | ||||||||||||
Corn oil sold (pounds) | 21,105,640 | 17,553,020 | ||||||||||||
Revenues: | ||||||||||||||
Ethanol average price per gallon (net of hedging) | $ | 1.67 | $ | 2.34 | ||||||||||
Dried distillers grains average price per ton | 169.53 | 223.57 | ||||||||||||
Modified distillers grains average price per ton | 85.13 | 115.88 | ||||||||||||
Corn oil average price per pound | 0.47 | 0.62 | ||||||||||||
Primary Inputs: | ||||||||||||||
Corn ground (bushels) | 23,395,358 | 22,248,317 | ||||||||||||
Natural gas (MMBtu) | 1,630,699 | 1,601,918 | ||||||||||||
Costs of Primary Inputs: | ||||||||||||||
Corn average price per bushel (net of hedging) | $ | 4.33 | $ | 6.61 | ||||||||||
Natural gas average price per MMBtu (net of hedging) | 2.87 | 4.57 | ||||||||||||
Other Costs (per gallon of ethanol sold): | ||||||||||||||
Chemical and additive costs | $ | 0.068 | $ | 0.082 | ||||||||||
Denaturant cost | 0.038 | 0.046 | ||||||||||||
Electricity cost | 0.035 | 0.074 | ||||||||||||
Direct labor cost | 0.069 | 0.076 |
Year Ended September 30, 2023 | Year Ended September 30, 2022 | ||||||||||||||||||||||
Statement of Operations Data | Amount | % | Amount | % | |||||||||||||||||||
Revenues | $ | 199,645,418 | 100.00 | $ | 217,135,121 | 100.00 | |||||||||||||||||
Cost of Goods Sold | 187,590,830 | 93.96 | 190,828,171 | 87.88 | |||||||||||||||||||
Gross Profit | 12,054,588 | 6.04 | 26,306,950 | 12.12 | |||||||||||||||||||
General and Administrative Expenses | 5,812,462 | 2.91 | 3,801,583 | 1.75 | |||||||||||||||||||
Operating Income | 6,242,126 | 3.13 | 22,505,367 | 10.37 | |||||||||||||||||||
Other Income | (680,871) | (0.34) | 6,991,313 | 3.22 | |||||||||||||||||||
Net Income | $ | 5,561,255 | 2.79 | $ | 29,496,680 | 13.59 |
Year Ended September 30, 2023 | Year Ended September 30, 2022 | |||||||||||||
Production: | ||||||||||||||
Ethanol sold (gallons) | 64,779,275 | 66,268,466 | ||||||||||||
Dried distillers grains sold (tons) | 104,349 | 94,077 | ||||||||||||
Modified distillers grains sold (tons) | 110,238 | 121,043 | ||||||||||||
Corn oil sold (pounds) | 17,553,020 | 18,466,990 | ||||||||||||
Revenues: | ||||||||||||||
Ethanol average price per gallon (net of hedging) | $ | 2.34 | $ | 2.52 | ||||||||||
Dried distillers grains average price per ton | 223.57 | 231.16 | ||||||||||||
Modified distillers grains average price per ton | 115.88 | 114.76 | ||||||||||||
Corn oil average price per pound | 0.62 | 0.66 | ||||||||||||
Primary Inputs: | ||||||||||||||
Corn ground (bushels) | 22,248,317 | 22,338,824 | ||||||||||||
Natural gas (MMBtu) | 1,601,918 | 1,571,101 | ||||||||||||
Costs of Primary Inputs: | ||||||||||||||
Corn average price per bushel (net of hedging) | $ | 6.61 | $ | 6.77 | ||||||||||
Natural gas average price per MMBtu (net of hedging) | 4.57 | 6.13 | ||||||||||||
Other Costs (per gallon of ethanol sold): | ||||||||||||||
Chemical and additive costs | $ | 0.082 | $ | 0.085 | ||||||||||
Denaturant cost | 0.046 | 0.051 | ||||||||||||
Electricity cost | 0.074 | 0.052 | ||||||||||||
Direct labor cost | 0.076 | 0.072 |
2024 | 2023 | |||||||||||||
Net cash provided by operating activities | $ | 4,007,455 | $ | 10,814,443 | ||||||||||
Net cash (used in) investing activities | (3,024,469) | (2,744,472) | ||||||||||||
Net cash (used in) financing activities | (8,428,721) | (4,670,883) | ||||||||||||
Net increase (decrease) in cash | $ | (7,445,735) | $ | 3,399,088 | ||||||||||
Cash and equivalents, end of period | $ | 7,105,368 | $ | 14,551,103 |
2023 | 2022 | ||||||||||
Net cash provided by operating activities | $ | 10,814,443 | $ | 24,059,078 | |||||||
Net cash (used in) investing activities | (2,744,472) | (20,328,018) | |||||||||
Net cash provided by (used in) financing activities | (4,670,883) | 2,205,711 | |||||||||
Net increase in cash | $ | 3,399,088 | $ | 5,936,771 | |||||||
Cash and equivalents, end of period | $ | 14,551,103 | $ | 11,152,015 |
Contractual Obligations: | Total | Less than 1 Yr | 1-3 Years | 3-5 Years | Thereafter | ||||||||||||||||||||||||
Long-term debt obligations | $ | 20,180,392 | $ | 2,125,864 | $ | 7,010,675 | $ | 5,246,418 | $ | 5,797,435 | |||||||||||||||||||
Corn purchases * | 15,377,724 | 15,377,724 | — | — | — | ||||||||||||||||||||||||
Water purchases | 1,060,000 | 424,000 | 212,000 | 424,000 | — | ||||||||||||||||||||||||
Operating lease obligations | 1,746,527 | 381,257 | 1,143,028 | 222,242 | — | ||||||||||||||||||||||||
Finance leases | 680 | 680 | — | — | — | ||||||||||||||||||||||||
Total | $ | 38,365,323 | $ | 18,309,525 | $ | 8,365,703 | $ | 5,892,660 | $ | 5,797,435 |
Estimated Volume Requirements for the next 12 months (net of forward and futures contracts) | Unit of Measure | Hypothetical Adverse Change in Price | Approximate Adverse Change to Income | ||||||||||||||||||||
Ethanol | 63,900,000 | Gallons | 10 | % | $ | (9,585,000) | |||||||||||||||||
Corn | 15,697,000 | Bushels | 10 | % | $ | (5,965,000) | |||||||||||||||||
Natural gas | 1,384,000 | MMBtu | 10 | % | $ | (277,000) |
Estimated Volume Requirements for the next 12 months (net of forward and futures contracts) | Unit of Measure | Hypothetical Adverse Change in Price | Approximate Adverse Change to Income | ||||||||||||||||||||
Ethanol | 63,900,000 | Gallons | 10 | % | $ | (15,975,000) | |||||||||||||||||
Corn | 20,600,000 | Bushels | 10 | % | $ | (10,648,312) | |||||||||||||||||
Natural gas | 1,664,000 | MMBtu | 10 | % | $ | (374,000) |
ASSETS | September 30, 2024 | September 30, 2023 Restated | ||||||||||||
Current Assets | ||||||||||||||
Cash and equivalents | $ | 3,390,382 | $ | 11,617,435 | ||||||||||
Restricted cash | 3,714,985 | 2,933,668 | ||||||||||||
Accounts receivable, net, primarily related party | 4,030,089 | 7,669,441 | ||||||||||||
Inventory | 9,913,061 | 9,099,945 | ||||||||||||
Prepaid expenses | 569,376 | 369,430 | ||||||||||||
Total current assets | 21,617,893 | 31,689,919 | ||||||||||||
Property, Plant and Equipment | ||||||||||||||
Land | 1,333,681 | 1,333,681 | ||||||||||||
Land improvements | 18,563,059 | 18,563,059 | ||||||||||||
Buildings | 15,333,676 | 15,320,492 | ||||||||||||
Plant and equipment and railroad | 124,473,132 | 122,444,522 | ||||||||||||
Construction in progress | 2,759,400 | 1,986,776 | ||||||||||||
162,462,948 | 159,648,530 | |||||||||||||
Less accumulated depreciation | 89,641,814 | 83,208,524 | ||||||||||||
Net property, plant and equipment | 72,821,134 | 76,440,006 | ||||||||||||
Other Assets | ||||||||||||||
Right of use operating lease assets, net | 1,746,528 | 2,122,550 | ||||||||||||
Investment in RPMG | 940,642 | 940,642 | ||||||||||||
Patronage equity | 7,047,604 | 6,457,604 | ||||||||||||
Deposits | 40,000 | 40,000 | ||||||||||||
Total other assets | 9,774,774 | 9,560,796 | ||||||||||||
Total Assets | $ | 104,213,801 | $ | 117,690,721 |
LIABILITIES AND MEMBERS' EQUITY | September 30, 2024 | September 30, 2023 Restated | ||||||||||||
Current Liabilities | ||||||||||||||
Accounts payable | $ | 2,527,925 | $ | 6,805,187 | ||||||||||
Accrued expenses | 2,271,428 | 1,921,880 | ||||||||||||
Commodities derivative instruments, at fair value (see Note 4) | 289,200 | — | ||||||||||||
Accrued loss on firm purchase commitments | 50,000 | — | ||||||||||||
Customer deposits | 25,895 | 38,294 | ||||||||||||
Current maturities of notes payable | 2,126,544 | 2,341,784 | ||||||||||||
Current portion of operating lease liabilities | 381,258 | 376,021 | ||||||||||||
Total current liabilities | 7,672,250 | 11,483,166 | ||||||||||||
Long-Term Liabilities | ||||||||||||||
Notes payable, less current maturities | 18,054,528 | 20,188,774 | ||||||||||||
Long-term operating lease liabilities, net of current portion | 1,365,270 | 1,746,528 | ||||||||||||
Asset Retirement Obligation (see Note 1 and Note 12) | 1,002,032 | 900,521 | ||||||||||||
Total long-term liabilities | 20,421,830 | 22,835,823 | ||||||||||||
Commitments and Contingencies (Notes 6, 8, 10 and 14) | ||||||||||||||
Members’ Equity ( Class A Membership Units issued and outstanding on September 30, 2024 and 2023, respectively) | 76,119,721 | 83,371,732 | ||||||||||||
Total Liabilities and Members’ Equity | $ | 104,213,801 | $ | 117,690,721 |
Year Ended | Year Ended | Year Ended | |||||||||||||||
September 30, 2024 | September 30, 2023 | September 30, 2022 | |||||||||||||||
Revenues, primarily related party | $ | 149,862,807 | $ | 199,645,418 | $ | 217,135,121 | |||||||||||
Cost of Goods Sold | |||||||||||||||||
Cost of goods sold | 144,239,817 | 186,981,830 | 189,606,091 | ||||||||||||||
Lower of cost or net realizable value adjustment | — | 74,000 | 337,080 | ||||||||||||||
Loss on firm purchase commitments | 1,368,000 | 535,000 | 885,000 | ||||||||||||||
Total Cost of Goods Sold | 145,607,817 | 187,590,830 | 190,828,171 | ||||||||||||||
Gross Profit | 4,254,990 | 12,054,588 | 26,306,950 | ||||||||||||||
General and Administrative Expenses | 5,071,998 | 5,812,462 | 3,801,583 | ||||||||||||||
Operating Income (Loss) | (817,008) | 6,242,126 | 22,505,367 | ||||||||||||||
Other Income (Expense) | |||||||||||||||||
Interest income | 278,486 | 112,627 | 31,524 | ||||||||||||||
Other income | 510,034 | 292,988 | 6,983,063 | ||||||||||||||
Interest expense | (1,144,289) | (1,086,486) | (23,274) | ||||||||||||||
Total other income (expense), net | (355,769) | (680,871) | 6,991,313 | ||||||||||||||
Net Income (Loss) | $ | (1,172,777) | $ | 5,561,255 | $ | 29,496,680 | |||||||||||
Weighted Average Units Outstanding | |||||||||||||||||
Basic | 40,148,160 | 40,148,160 | 40,148,160 | ||||||||||||||
Diluted | 40,148,160 | 40,148,160 | 40,148,160 | ||||||||||||||
Net Income (Loss) Per Unit | |||||||||||||||||
Basic | $ | (0.03) | $ | 0.14 | $ | 0.73 | |||||||||||
Diluted | $ | (0.03) | $ | 0.14 | $ | 0.73 | |||||||||||
Class A Member Units | Treasury Units | ||||||||||||||||||||||||||||||||||||||||
Units (a) | Amount | Additional Paid in Capital | Accumulated Retained Earnings | Units | Amount | Total Member Equity | |||||||||||||||||||||||||||||||||||
Balances - September 30, 2021 | 40,148,160 | $ | 39,044,595 | $ | 75,541 | $ | 31,034,079 | 140,000 | $ | (159,540) | $ | 69,994,675 | |||||||||||||||||||||||||||||
Units Issued | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Units repurchased and retired | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Distribution | — | — | — | (13,650,220) | — | — | (13,650,220) | ||||||||||||||||||||||||||||||||||
Net Income | — | — | — | 29,496,680 | — | — | 29,496,680 | ||||||||||||||||||||||||||||||||||
Balances - September 30, 2022 | 40,148,160 | $ | 39,044,595 | $ | 75,541 | $ | 46,880,539 | 140,000 | $ | (159,540) | $ | 85,841,135 | |||||||||||||||||||||||||||||
Units Issued | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Units repurchased and retired | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Distribution | — | — | — | (8,030,658) | — | — | (8,030,658) | ||||||||||||||||||||||||||||||||||
Net Income | — | — | — | 5,561,255 | — | — | 5,561,255 | ||||||||||||||||||||||||||||||||||
Balances - September 30, 2023 | 40,148,160 | $ | 39,044,595 | $ | 75,541 | $ | 44,411,136 | 140,000 | $(159,540) | $ | 83,371,732 | ||||||||||||||||||||||||||||||
Units Issued | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Units repurchased and retired | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Distribution | — | — | — | (6,079,234) | — | — | (6,079,234) | ||||||||||||||||||||||||||||||||||
Net Income | — | — | — | (1,172,777) | — | — | (1,172,777) | ||||||||||||||||||||||||||||||||||
Balances - September 30, 2024 | 40,148,160 | $ | 39,044,595 | $ | 75,541 | $ | 37,159,125 | 140,000 | $(159,540) | $ | 76,119,721 | ||||||||||||||||||||||||||||||
(a) - Amounts shown represent member units outstanding. |
Year Ended | Year Ended | September 30, 2022 | |||||||||||||||
September 30, 2024 | September 30, 2023 | Restated | |||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||
Net income (Loss) | $ | (1,172,777) | $ | 5,561,255 | $ | 29,496,680 | |||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Depreciation | 6,433,289 | 6,336,196 | 4,327,706 | ||||||||||||||
Loss on disposal of fixed assets | 210,053 | 11,196 | — | ||||||||||||||
Change in fair value of derivative instruments | 289,200 | (1,162,273) | 1,162,273 | ||||||||||||||
Accrued purchase commitment losses (gains) | 50,000 | (9,000) | (175,000) | ||||||||||||||
Lower of cost or net realizable value adjustment | — | 74,000 | 337,080 | ||||||||||||||
Loss on firm purchase commitments | 1,368,000 | 535,000 | 885,000 | ||||||||||||||
Increase in Noncash patronage equity | (590,000) | (1,058,089) | (475,392) | ||||||||||||||
Loan Forgiveness | — | — | (2,650,773) | ||||||||||||||
ARO Interest Accretion | 101,511 | — | — | ||||||||||||||
Change in operating assets and liabilities: | |||||||||||||||||
Accounts receivable, net, primarily related party | 3,639,352 | (2,790,431) | (3,410,490) | ||||||||||||||
Inventory | (2,181,117) | 2,835,088 | (2,219,271) | ||||||||||||||
Prepaid expenses | (199,946) | 143,341 | (46,734) | ||||||||||||||
Customer deposits | (12,400) | 27,659 | (372) | ||||||||||||||
Accounts payable and accrued expenses | (3,927,710) | 310,501 | (3,171,629) | ||||||||||||||
Net cash provided by operating activities | 4,007,455 | 10,814,443 | 24,059,078 | ||||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||
Proceeds from Disposal of Fixed Assets | 159,000 | 35,550 | — | ||||||||||||||
Investment in RPMG | — | (335,642) | — | ||||||||||||||
Capital expenditures | (3,183,469) | (2,444,380) | (20,328,018) | ||||||||||||||
Net cash (used in) investing activities | (3,024,469) | (2,744,472) | (20,328,018) | ||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||
Disbursements in excess of bank balances | — | — | (1,343,608) | ||||||||||||||
Dividends paid | (6,079,234) | (8,030,658) | (13,650,220) | ||||||||||||||
Proceeds from notes payable | 5,000,000 | 7,000,000 | 18,000,000 | ||||||||||||||
Debt and finance lease repayments | (7,349,487) | (3,640,225) | (800,461) | ||||||||||||||
Net cash provided by (used in) financing activities | (8,428,721) | (4,670,883) | 2,205,711 | ||||||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | (7,445,735) | 3,399,088 | 5,936,771 | ||||||||||||||
Cash, Cash Equivalents and Restricted Cash - Beginning of Period | 14,551,103 | 11,152,015 | 5,215,244 | ||||||||||||||
Cash, Cash Equivalents and Restricted Cash - End of Period | $ | 7,105,368 | $ | 14,551,103 | $ | 11,152,015 | |||||||||||
Reconciliation of Cash, Cash Equivalents and Restricted Cash | |||||||||||||||||
Cash and cash equivalents | $ | 3,390,382 | $ | 11,617,435 | $ | 6,366,990 | |||||||||||
Restricted Cash | 3,714,986 | 2,933,668 | 4,785,025 | ||||||||||||||
Total Cash, Cash Equivalents and Restricted Cash | $ | 7,105,368 | $ | 14,551,103 | $ | 11,152,015 | |||||||||||
Supplemental Disclosure of Cash Flow Information | |||||||||||||||||
Interest paid | $ | 79,144 | $ | 85,451 | $ | 79,149 | |||||||||||
Noncash Investing and Financing Activities | |||||||||||||||||
Asset Retirement Obligation | $ | — | $ | — | $ | 900,521 | |||||||||||
Operating lease asset acquired | $ | — | $ | 2,157,569 | $ | — | |||||||||||
Capital expenditures in accounts payable | $ | — | $ | — | $ | 53,201 | |||||||||||
Capitalized Interest | $ | — | $ | — | $ | 411,875 |
Minimum Years | Maximum Years | |||||||
Land improvements | 15 | 30 | ||||||
Buildings | 10 | 40 | ||||||
Plant and equipment | 7 | 20 | ||||||
Railroad | 10 | 30 |
September 30, 2023 | |||||||||||
As Previously Reported | Adjustment | Restated | |||||||||
Consolidated Balance Sheet | |||||||||||
Land Improvements | $ | 17,662,538 | $ | 900,521 | $ | 18,563,059 | |||||
Property, plant and equipment, net | 75,539,485 | 900,521 | 76,440,006 | ||||||||
Total Assets | $ | 116,790,200 | $ | 900,521 | $ | 117,690,721 | |||||
Asset Retirement Obligation | — | 900,521 | 900,521 | ||||||||
Total Liabilities and Equity | $ | 116,790,200 | $ | 900,521 | $ | 117,690,721 | |||||
September 30, 2023 | September 30, 2022 | |||||||||||||||||||
As Previously Reported | Adjustment | Restated | As Previously Reported | Adjustment | Restated | |||||||||||||||
Statement of Cash Flows | ||||||||||||||||||||
Noncash Investing and Financing Activities | ||||||||||||||||||||
Asset Retirement Obligation | $ | — | $ | — | $ | — | $ | — | $ | 900,521 | $ | 900,521 |
Revenues | For the twelve months ended September 30, 2024 (audited) | For the twelve months ended September 30, 2023 (audited) | For the twelve months ended September 30, 2022 (audited) | |||||||||||||||||
Ethanol, E85 and Industrial Ethanol | $ | 112,253,708 | $ | 151,715,123 | $ | 167,657,194 | ||||||||||||||
Distillers Grains | 26,915,080 | 36,259,096 | 35,713,434 | |||||||||||||||||
Syrup | 545,569 | 649,811 | 1,477,622 | |||||||||||||||||
Corn Oil | 9,926,722 | 10,823,649 | 12,114,628 | |||||||||||||||||
Other | 221,728 | 197,739 | 172,243 | |||||||||||||||||
Total revenue from contracts with customers | $ | 149,862,807 | $ | 199,645,418 | $ | 217,135,121 |
September 30, 2024 (audited) | September 30, 2023 (audited) | September 30, 2022 (audited) | ||||||||||||||||||
Accounts receivable | $ | 4,030,089 | $ | 7,669,441 | $ | 4,879,011 | ||||||||||||||
Customer deposits | $ | 25,895 | $ | 38,294 | $ | 10,636 |
As of: | September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||||
Contract Type | # of Contracts | Notional Amount (Qty) | Fair Value | # of Contracts | Notional Amount (Qty) | Fair Value | ||||||||||||||||||||||||||
Corn options | 912 | 4,560,000 | bushels | $ | (289,200) | — | — | bushels | $ | — | ||||||||||||||||||||||
Total fair value | $ | (289,200) | $ | — | ||||||||||||||||||||||||||||
Amounts are recorded separately on the balance sheet - negative numbers represent liabilities |
Statement of Operations Income/(expense) | Location of gain (loss) in fair value recognized in income | Amount of gain (loss) recognized in income during the year ended September 30, 2024 | Amount of gain (loss) recognized in income during the year ended September 30, 2023 | Amount of gain (loss) recognized in income during the year ended September 30, 2022 | ||||||||||||||||||||||
Corn derivative instruments | Cost of Goods Sold | $ | (935,698) | $ | 2,362,917 | $ | 1,615,619 | |||||||||||||||||||
Ethanol derivative instruments | Revenue | — | 21,999 | 454,365 | ||||||||||||||||||||||
Natural gas derivative instruments | Cost of Goods Sold | 666,660 | (74,000) | (107,450) | ||||||||||||||||||||||
Total | $ | (269,038) | $ | 2,310,916 | $ | 1,962,534 |
As of | September 30, 2024 | September 30, 2023 | ||||||||||||
Raw materials, including corn, chemicals and supplies | $ | 5,107,854 | $ | 4,263,403 | ||||||||||
Work in process | 1,058,478 | 1,435,905 | ||||||||||||
Finished goods, including ethanol and distillers grains | 1,252,483 | 1,918,439 | ||||||||||||
Spare parts | 2,494,246 | 1,482,198 | ||||||||||||
Total inventory | $ | 9,913,061 | $ | 9,099,945 | ||||||||||
For the year ended September 30, 2024 | For the year ended September 30, 2023 | For the year ended September 30, 2022 | ||||||||||||||||||
Loss on firm purchase commitments | $ | 1,368,000 | $ | 535,000 | $ | 885,000 | ||||||||||||||
Loss on lower of cost or net realizable value adjustment for inventory on hand | — | 74,000 | 337,080 | |||||||||||||||||
$ | 1,368,000 | $ | 609,000 | $ | 1,222,080 |
Schedule of debt maturities for the years ended September 30 | Totals | |||||||
2025 | $ | 2,126,544 | ||||||
2026 | 2,229,313 | |||||||
2027 | 2,335,215 | |||||||
2028 | 2,446,147 | |||||||
2029 | 2,562,348 | |||||||
Thereafter | 8,481,505 | |||||||
Total | $ | 20,181,072 |
Fair Value Measurement Using | |||||||||||||||||||||||||||||
Carrying Amount as of September 30, 2024 | Fair Value as of September 30, 2024 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Commodities derivative instruments | $ | 289,200 | $ | 289,200 | $ | 289,200 | $ | — | $ | — | |||||||||||||||||||
Fair Value Measurement Using | |||||||||||||||||||||||||||||
Carrying Amount as of September 30, 2023 | Fair Value as of September 30, 2023 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Commodities derivative instruments | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
As of | September 30, 2024 | September 30, 2023 | |||||||||
Equipment | $ | 493,414 | $ | 493,414 | |||||||
Less accumulated amortization | (246,032) | (243,277) | |||||||||
Net equipment under finance lease | $ | 247,382 | $ | 250,137 |
Operating Leases | Financing Leases | |||||||||||||
2025 | $ | 381,258 | $ | 680 | ||||||||||
2026 | 409,434 | — | ||||||||||||
2027 | 404,817 | — | ||||||||||||
2028 | 328,777 | — | ||||||||||||
2029 | 222,242 | — | ||||||||||||
Total minimum lease commitments | $ | 1,746,528 | $ | 680 | ||||||||||
Less amount representing interest | — | |||||||||||||
$ | 680 |
September 30, 2024 | September 30, 2023 | |||||||||||||
Balance as of Beginning of Year | $ | 900,521 | $ | 900,521 | ||||||||||
Accretion | 101,511 | — | ||||||||||||
Balance as of end of year | $ | 1,002,032 | $ | 900,521 |
September 30, 2024 | September 30, 2023 | ||||||||||||||||
Balance Sheet | |||||||||||||||||
Accounts receivable | $ | 3,815,434 | $ | 6,939,350 | |||||||||||||
Accounts Payable | 87,635 | 1,299,333 | |||||||||||||||
Accrued Expenses | — | — | |||||||||||||||
For the year ended September 30, 2024 | For the year ended September 30, 2023 | For the year ended September 30, 2022 | |||||||||||||||
Statement of Operations | |||||||||||||||||
Revenues | $ | 142,951,660 | $ | 188,262,423 | $ | 202,902,678 | |||||||||||
Cost of goods sold | 3,123,194 | 3,338,134 | 3,249,001 | ||||||||||||||
General and administrative | — | 39,889 | — | ||||||||||||||
Inventory Purchases | $ | 31,659,948 | $ | 38,614,812 | $ | 40,383,126 |
Year Ended September 30, 2024 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
Revenues | $ | 43,456,009 | $ | 34,034,993 | $ | 34,578,254 | $ | 37,793,551 | ||||||
Gross profit (loss) | 3,103,320 | (4,924,153) | 5,294,634 | 781,189 | ||||||||||
Operating income (loss) | 1,807,378 | (6,216,426) | 4,063,255 | (471,215) | ||||||||||
Net income (loss) | 2,160,515 | (6,406,145) | 3,805,053 | (732,200) | ||||||||||
Net income (loss) per unit-basic and diluted | 0.05 | (0.16) | 0.09 | 0.01 | ||||||||||
Year Ended September 30, 2023 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
Revenues | $ | 44,498,440 | $ | 54,652,822 | $ | 49,690,760 | $ | 50,803,396 | ||||||
Gross profit (loss) | 3,389,237 | 962,698 | 1,652,430 | 6,050,223 | ||||||||||
Operating income (loss) | 2,148,927 | (585,455) | 341,954 | 4,336,700 | ||||||||||
Net income (loss) | 1,865,215 | (799,450) | 136,250 | 4,359,240 | ||||||||||
Net income (loss) per unit-basic and diluted | 0.05 | (0.02) | — | 0.11 | ||||||||||
Year Ended September 30, 2022 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
Revenues | $ | 60,827,197 | $ | 51,677,779 | $ | 55,720,460 | $ | 48,909,685 | ||||||
Gross profit (loss) | 17,809,414 | 5,079,156 | 6,437,590 | (3,019,210) | ||||||||||
Operating income (loss) | 16,712,235 | 4,419,297 | 5,638,600 | (4,264,765) | ||||||||||
Net income (loss) | 19,371,546 | 4,439,004 | 9,921,072 | (4,234,942) | ||||||||||
Net income (loss) per unit-basic and diluted | 0.48 | 0.11 | 0.25 | (0.11) |
Exhibit No. | Exhibit | Filed Herewith | Incorporated by Reference | ||||||||||||||
2.1 | Filed as Exhibit 2.1 to the registrant's registration statement on Form 8-K on September 16, 2024 (000-52033) and incorporated by reference herein. | ||||||||||||||||
3.1 | Filed as Exhibit 3.1 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
3.2 | Filed as exhibit 3.1 to our Current Report on Form 8-K on August 6, 2008. (000-52033) and incorporated by reference herein. | ||||||||||||||||
4.1 | Filed as Exhibit 4.1 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
4.2 | Filed as Exhibit 4.2 to our Annual Report on Form 10-K for the year ended December 31, 2006. (000-52033) and incorporated by reference herein. |
4.3 | Filed as Exhibit 4.3 to our Annual Report on Form 10-K for the fiscal year ended September 30, 2021 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.1 | Filed as Exhibit 10.1 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.2 | Filed as Exhibit 10.10 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.3 | Filed as Exhibit 10.12 to the registrant's registration statement on Form 10-12G/A-3 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.4 | Filed as Exhibit 10.12 at Exhibit D to the registrant's registration statement on Form 10-12G/A-3 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.5 | Filed as Exhibit 10.19 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.6 | Filed as Exhibit 10.20 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.7 | Filed as Exhibit 10.21 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.8 | Filed as Exhibit 10.28 to the registrant's registration statement on Form 10-12G (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.9 | Filed as Exhibit 10.29 to the registrant's second amended registration statement on Form 10-12G/A (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.10 | Filed as Exhibit 10.30 to the registrant's second amended registration statement on Form 10-12G/A (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.11 | Filed as Exhibit 10.31 to the registrant's second amended registration statement on Form 10-12G/A (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.12 | Filed as Exhibit 10.34 to our Annual Report on Form 10-K for the year ended December 31, 2006. (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.13 | Filed as Exhibit 10.36 to our Annual Report on Form 10-K for the year ended December 31, 2006. (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.14 | Filed as Exhibit 10.37 to our Annual Report on Form 10-K for the year ended December 31, 2006. (000-52033) and incorporated by reference herein. |
10.15 | Filed as Exhibit 10.38 to our Annual Report on Form 10-K for the year ended December 31, 2006. (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.16 | Filed as Exhibit 10.41 to our Annual Report on Form 10-K for the year ended December 31, 2007 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.17 | Filed as Exhibit 10.42 to our Annual Report on Form 10-K for the year ended December 31, 2007 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.18 | Filed as Exhibit 10.44 to our Annual Report on Form 10-K for the year ended December 31, 2007 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.19 | Filed as Exhibit 10.1 to our Quarterly Report on Form 10-Q for the quarter ended March 31, 2008 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.20 | Filed as exhibit 99.1 to our Current Report on Form 8-K filed with the SEC on August 13, 2008 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.21 | Filed as exhibit 4.2 to our Current Report on Form 8-K filed with the SEC on June 1, 2009 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.22 | Filed as Exhibit 10.2 to our Quarterly Report on Form 10-Q for the quarter ended September 30, 2009 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.23 | Filed as Exhibit 10.1 to our Quarterly Report on Form 10-Q for the quarter ended June 30, 2010 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.24 | Filed as Exhibit 99.1 to our Current Report on Form 8-K filed with the SEC on December 20, 2010 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.25 | Filed as Exhibit 10.56 to our Current Report on Form 10-K for the fiscal year ended December 31, 2010 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.26 | Filed as Exhibit 99.2 to our Current Report on Form 8-K dated June 1, 2011 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.27 | Filed as Exhibit 10.1 to our Current Report on Form 10-Q for the quarter ended June 30, 2011 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.28 | Filed as Exhibit 10.60 to our Current Report on Form 10-K for the transition period ended September 30, 2011 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.29 | Filed as Exhibit 10.1 to our Current Report on Form 10-Q for the quarter ended March 31, 2012 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.30 | Filed as Exhibit 10.62 to our Annual Report on Form 10-K for the fiscal year ended September 30, 2012 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.31 | Filed as Exhibit 10.63 to our Annual Report on Form 10-K for the fiscal year ended September 30, 2012 (000-52033) and incorporated by reference herein. |
10.32 | Filed as Exhibit 10.64 to our Annual Report on Form 10-K for the fiscal year ended September 30, 2012 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.33 | Filed as Exhibit 10.31 to our Annual report on Form 10-K for the fiscal year ended September 30, 2013 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.34 | Filed as Exhibit 10.32 to our Annual report on Form 10-K for the fiscal year ended September 30, 2014 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.35 | Filed as Exhibit 10.1 to our Quarterly report on Form 10-Q for the quarter ended March 31, 2015 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.36 | Filed as Exhibit 10.2 to our Quarterly report on Form 10-Q for the quarter ended March 31, 2015 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.37 | Filed as Exhibit 10.3 to our Quarterly report on Form 10-Q for the quarter ended March 31, 2015 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.38 | Filed as Exhibit 10.4 to our Quarterly report on Form 10-Q for the quarter ended March 31, 2015 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.39 | Filed as Exhibit 10.5 to our Quarterly report on Form 10-Q for the quarter ended March 31, 2015 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.40 | Filed as Exhibit 10.1 to our Quarterly report on Form 10-Q for the quarter ended March 31, 2017 and incorporated by reference herein. | ||||||||||||||||
10.41 | Filed as Exhibit 10.1 to our Quarterly report on Form 10-Q for the quarter ended December 31, 2019 and incorporated by reference herein. | ||||||||||||||||
10.42 | Filed as Exhibit 10.2 to our Quarterly report on Form 10-Q for the quarter ended December 31, 2019 and incorporated by reference herein. | ||||||||||||||||
10.43 | Filed as Exhibit 10.3 to our Quarterly report on Form 10-Q for the quarter ended December 31, 2019 and incorporated by reference herein. | ||||||||||||||||
10.44 | Filed as Exhibit 10.4 to our Quarterly report on Form 10-Q for the quarter ended December 31, 2019 and incorporated by reference herein. | ||||||||||||||||
10.45 | Filed as Exhibit 10.1 to our Quarterly Report on Form 10-Q for the quarter ended December 31, 2020 (000-52033) and incorporated by reference herein. | ||||||||||||||||
10.46 | Filed as Exhibit 10.2 to our Quarterly Report on Form 10-Q for the quarter ended December 31, 2020 (000-52033) and incorporated by reference herein | ||||||||||||||||
10.47 | Filed as Exhibit 99.1 to our Current Report on Form 8-K dated April 18, 2024 (000-52033) and incorporated by reference herein. | ||||||||||||||||
31.1 | X |
31.2 | X | ||||||||||||||||
32.1 | X | ||||||||||||||||
32.2 | X | ||||||||||||||||
101.INS | Inline XBRL Instance Document | X | |||||||||||||||
101.SCH | Inline XBRL Schema Document | X | |||||||||||||||
101.CAL | Inline XBRL Calculation Document | X | |||||||||||||||
101.LAB | Inline XBRL Labels Linkbase Document | X | |||||||||||||||
101.PRE | Inline XBRL Presentation Linkbase Document | X | |||||||||||||||
101.DEF | Inline XBRL Definition Linkbase Document | X | |||||||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in the Interactive Data Files submitted as Exhibit 101) |
RED TRAIL ENERGY, LLC | |||||||||||
Date: | January 14, 2024 | /s/ Jodi Johnson | |||||||||
Jodi Johnson | |||||||||||
President and Chief Executive Officer | |||||||||||
(Principal Executive Officer) | |||||||||||
Date: | January 14, 2024 | /s/ Joni Entze | |||||||||
Joni Entze | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial and Accounting Officer) |
Date: | January 14, 2024 | /s/ Sid Mauch | |||||||||
Sid Mauch, Chairman and Governor | |||||||||||
Date: | January 14, 2024 | /s/ Syd Lawler | |||||||||
Syd Lawler, Governor | |||||||||||
Date: | January 14, 2024 | /s/ Ambrose Hoff | |||||||||
Ambrose Hoff, Secretary and Governor | |||||||||||
Date: | January 14, 2024 | /s/ Ron Aberle | |||||||||
Ron Aberle, Governor | |||||||||||
Date: | January 14, 2024 | /s/ Mike Appert | |||||||||
Mike Appert, Governor | |||||||||||
Date: | January 14, 2024 | /s/ Frank Kirschenheiter | |||||||||
Frank Kirschenheiter, Governor | |||||||||||
Date: | January 14, 2024 | /s/ William A. Price | |||||||||
William A. Price, Governor |
Date: | January 14, 2024 | /s/ Jodi Johnson | |||||||||
Jodi Johnson Chief Executive Officer |
Date: | January 14, 2024 | /s/ Joni Entze | |||||||||
Joni Entze Chief Financial Officer |
/s/ Jodi Johnson | ||||||||
Jodi Johnson | ||||||||
Chief Executive Officer | ||||||||
Dated: | January 14, 2024 |
/s/ Joni Entze | ||||||||
Joni Entze | ||||||||
Chief Financial Officer | ||||||||
Dated: | January 14, 2024 | |||||||