California Gold, two U.S. #hemp revenue streams, 2020 off to a great start!

On January 29th, California Gold Mining Inc. [CGM] (CSE: CGM) / (OTCQX: CFGMF) announced an agreement with a North Carolina (“NC“) based hemp-CBD extraction company for the sale of CBD isolate produced by running CGM’s 100%-owned, high-CBD hemp biomass through the private company’s state-of-the-art extraction facility. CBD isolate is a crystalline solid or powder containing > 99.5% CBD and < 0.3% total THC.

The fixed purchase price is US$3,500/kg of CBD isolate, and CGM’s Cost of Goods Sold (“COGS”) is expected to be US$2,450/kg, which would be a margin of US$1,050/kg. Up to 1,000 kgs of isolate is expected to be sold in March. The company plans to make recurring sales for an initial one-year term.

California Gold’s President & CEO, Mr. Vishal Gupta stated,

“The execution of a second sales agreement soon after executing the first is a testament to the high quality of CGM’s refined products, and management’s commitment to achieving positive cash flow in Q1 2020. CGM’s board recognizes that diversification of the Company’s revenue stream is critical to the long-term sustainability of positive cash flow in the nascent hemp-CBD sector. With this in mind, management continues to explore additional avenues for revenue generation from the Company’s hemp business segment.”

If January & February operating activities are successful, CGM will likely acquire additional hemp biomass in NC and/or neighboring Virginia to produce and offer for sale specialty refined products in partnership with the family-owned NC-based extraction company.

Readers may recall that on January 15th, CGM announced an agreement with a California-based hemp-CBD brokerage firm for the sale of a specialty, high-end product, zero-THC distillate (“zTd“), produced from the company’s wholly-owned, high-CBD hemp biomass. zTd is an oil derived from hemp plants that contains 0% THC and > 80% CBD. The purchase price is US$4,300 per liter of zTd. The initial term of the agreement is one year.

According to the press release, CGM’s COGS associated with the production of zTd is expected to be US$2,400/liter, resulting in an impressive margin of US$1,900/liter. After an initial batch of up to 500 liters is delivered next month, CGM hopes to execute additional sales of zTd over the remainder of the year.

CEO Vishal Gupta, added,

“We are delighted to be in a position to deliver on our promise of realizing CGM’s first revenue and achieving a healthy operating profit in Q1 2020. We are currently negotiating additional sales agreements with interested parties for our bulk, refined, hemp-CBD products. These products were generated from the initial batch of hemp biomass purchased from farmers in Virginia & North Carolina, along with hemp biomass harvested from our wholly-owned Grove Road farm in Illinois.”

Management believes there’s higher operating margins and stronger demand for specialty, refined products such as zTd, than for commodity-like crude oil products. CGM’s Board is contemplating the purchase of additional high CBD-content hemp biomass to get converted into high-end refined products once the current inventory is sold.

In the chart below are some CY 2020 net revenue (net of a 5% sales commission) scenarios (in CAD$ FX: 1.31:1). These are indicate figures only, based on press released data. Both the range of monthly production quantities (CBD isolate & zero-THC distillate), as well as the pricing for each product, could end up outside the ranges depicted in the chart.

The range of total net annual revenue from both products could approach or exceed C$100M. To be more conservative, C$40-C$60M might be a reasonable expectation, IF EVERYTHING GOES REASONABLY AS PLANNED. That was a big IF for most companies last year. Make no mistake, execution will be a major challenge again in 2020. Even if CGM’s revenue comes in at the low end of the chart, around C$23M, that would still be a great outcome.

The company’s enterprise value (“EV“) [market cap + debt – cash] is C$20M. California Gold is trading at under 1x 2020 (expected) net revenue. Readers should note, however, that revenue could absolutely come in below the C$23M mentioned above.

Two of the primary risks are 1) operating logistics — unexpected downtime, delays in permits, approvals or supplies, longer extraction runtimes, etc. and 2) lower pricing. Pricing has fallen > 50% in the past nine months, but it seems to have leveled out.

If CGM is trading at under 1x 2020e net revenue, (a low market valuation) it would be in the top 6% for that metric of the 302 names I’m tracking. Among the 18 trading under 1x revenue, some have share prices below $0.05, some are down > 90% from last year’s highs (CGM is down 59%), some are in cut-throat, low-margin competitive segments like cannabis delivery, beverages or retailing supplies / equipment. By contrast, CGM expects strong margins.

California Gold would be trading at under a 1x 2020e EV/EBITDA multiple if it were to generate $70.3M in net revenue (see chart above). Now that CGM is on the cusp of revenue & positive cash flow, one can start to wonder about acquisitions, M&A. Readers should glance at the Annual U.S. Hemp-Derived CBD Retail Sales Estimates: 2019-2024 chart below. Could CGM capture just 1.0% of the 2020 hemp-CBD market? YES.

Will CGM be an acquirer or be the one taken out? I believe a takeout of CGM will not come before 2021. The company has too much going for it, they will soon be cashed up in an epic buyer’s market of distressed assets.

On the other hand, once CGM has ramped up revenue and cash flow well into the tens of millions, it will become a prime takeover target itself. Management runs a tight ship, there are just five employees and minimal options / warrants & overhead. I expect that net revenue divided by employee will be 10x to 25x that of the major MSOs & LPs. For example, Canopy Growth has over 2,700 employees, Aurora Cannabis over 1,600.

This is a very exciting time for California Gold and any company with ample cash liquidity. A lot of companies, large and small, blew up in 2019 or are in the process of blowing up. For instance, roughly 20% of the names I’m tracking have over 300M shares outstanding, several over 500M. CGM has 60M shares outstanding.

Surprisingly, about 25% have negative working capital balances (more current liabilities than current assets). Slightly over 100 companies (34%) have less than or equal to $500,000 in trailing 12-month revenue. Of course, some of these names will see revenue soar in 2020, but the vast majority won’t (in my opinion) achieve > $10 or $20 million. CGM could end 2020 with trailing 12-month revenue in the top 70 or 80, but it’s currently ranked about #180 on my list.

Even more exciting, if the company can deliver strong margins, they could be in the top 50 or 60 in terms of annual EBITDA (my estimate for illustrative purposes only). Companies ranked #50 to #80 range in EVs from ~$75M to ~$155M, vs. CGM at $20M. So, there’s substantial upside potential (but still significant risk) in the shares of California Gold Mining Inc. [CGM] (CSE: CGM) / (OTCQB: CFGMF).

Investors should know by mid-year how well management is executing, if they run into serious problems and if pricing is holding up. All of this is happening in the U.S., and CGM remains 100% hemp, no cannabis. There should be lots of news on existing operations and possible acquisitions / joint ventures in coming months.

DisclosuresThe content of this article is for information only. Readers fully understand and agree that nothing contained herein, written by Peter Epstein of Epstein Research [ER](together, [ER]) about California Gold Mining, including but not limited to, commentary, opinions, views, assumptions, reported facts, calculations, etc. is not to be considered implicit or explicit investment advice. Nothing contained herein is a recommendation or solicitation to buy or sell any security. [ER] is not responsible under any circumstances for investment actions taken by the reader. [ER] has never been, and is not currently, a registered or licensed financial advisor or broker/dealer, investment advisor, stockbroker, trader, money manager, compliance or legal officer, and does not perform market making activities. [ER] is not directly employed by any company, group, organization, party or person. The shares of California Gold Mining are highly speculative, not suitable for all investors. It is assumed and agreed upon by readers that they will consult with their own licensed or registered financial advisors before making any investment decisions.

At the time this article was posted, Peter Epstein owned shares of California Gold Mining Inc. and the Company was an advertiser on [ER]. 

Readers understand and agree that they must conduct their own due diligence above and beyond reading this article. While the author believes he’s diligent in screening out companies that, for any reasons, are unattractive investment opportunities, he cannot guarantee that his efforts will (or have been) successful. [ER] is not responsible for any perceived, or actual, errors including, but not limited to, commentary, opinions, views, assumptions, reported facts, financial calculations, etc., or for the completeness of this interview or future content. [ER] is not expected or required to subsequently follow or cover events & news, or write about any particular company. [ER] is not an expert in any company, industry sector or investment topic.