|
Cayman Islands
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2870
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | vii | | | |
| | | | xv | | | |
| | | | xvi | | | |
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 76 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 103 | | | |
| | | | 108 | | | |
| | | | 122 | | | |
| | | | 174 | | | |
| | | | 181 | | | |
| | | | 183 | | | |
| | | | 186 | | | |
| | | | 189 | | | |
| | | | 196 | | | |
| | | | 204 | | | |
| | | | 206 | | | |
| | | | 213 | | | |
| | | | 216 | | | |
| | | | 217 | | | |
| | | | 217 | | | |
| | | | 218 | | | |
| | | | 219 | | | |
| | | | F-1 | | |
Brazil Cluster
|
|
Facirolli Comércio e Representações S.A. | |
Cultivar Agrícola – Comércio, Importação e Exportação S.A. | |
Integra Soluções Agrícolas Ltda. | |
Produtec Comércio e Representações S.A. | |
Produtiva Agronegócios Comércio e Representação Ltda. | |
Qualiciclo Agrícola S.A. | |
Lavoro Agrocomercial S.A. | |
Agrocontato Comércio e Representações de Produtos Agropecuários S.A. | |
PCO – Comércio, Importação, Exportação e Agropecuária Ltda. | |
Agrovenci – Comércio, Importação, Exportação e Agropecuária Ltda. | |
Agrovenci Distribuidora de Insumos Agrícolas Ltda. | |
América Insumos Agrícola Ltda. | |
Central Agricola Rural Distribuidora de Defensivos Ltda. | |
Denorpi Distribuidora de Insumos Agrícolas Ltda. | |
Deragro Distribuidora de Insumos Agrícolas Ltda. | |
Desempar Participações Ltda. | |
Desempar Tecnologia Ltda. | |
Futuragro Distribuidora de Insumos Agrícolas Ltda. | |
Distribuidora Pitangueiras de Produtos Agropecuários S.A. | |
Plenafértil Distribuidora de Insumos Agrícolas Ltda. | |
Brazil Cluster
|
|
Realce Distribuidora de Insumos Agrícolas Ltda. | |
Nova Geração Comércio de Produtos Agrícolas Ltda. | |
Lavoro Agro Holding S.A. | |
Floema Soluções Nutricionais de Cultivos Ltda. | |
Sollo Sul Insumos Agrícolas Ltda. | |
Dissul Insumos Agrícolas Ltda. | |
Casa Trevo Participações S.A. | |
LATAM Cluster
|
|
Agrointegral Andina S.A.S. | |
Agroquímicos para la Agricultura Colombiana S.A.S. | |
Agricultura y Servicios S.A.S. | |
Cenagral S.A.S. | |
Grupo Cenagro S.A.S. | |
Servigral Praderas S.A.S. | |
Lavoro Colombia S.A.S. | |
Grupo Gral S.A.S. | |
Provecampo S.A.S. | |
Crop Care Colombia S.A.S. | |
Crop Care Cluster
|
|
Agrobiológica Sustentabilidade S.A. | |
Agrobiológica Soluções Naturais Ltda. | |
Perterra Insumos Agropecuários S.A. | |
Perterra Trading S.A. | |
Union Agro S.A. | |
Crop Care Holding S.A. (Brasil) | |
Araci Administradora de Bens S.A. | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro forma
|
| ||||||
| | |
(R$ thousands)
|
| |||||||||
Equity: | | | | | | | | | | | | | |
Net investment from the Parent excluding Accumulated other comprehensive loss
|
| | | | 1,428,535 | | | | | | — | | |
Share capital(1)
|
| | | | — | | | | | | 583 | | |
Additional paid-in capital
|
| | | | — | | | | | | 2,347,338 | | |
Total (deficit) equity
|
| | |
|
1,428,535
|
| | | |
|
2,347,921
|
| |
Debt: | | | | | | | | | | | | | |
Borrowings(2)
|
| | | | 710,552 | | | | | | 710,552 | | |
Lease liabilities
|
| | | | 155,253 | | | | | | 155,253 | | |
Total debt
|
| | | | 865,805 | | | | | | 865,805 | | |
Total capitalization
|
| | | | 2,294,340 | | | | | | 3,213,726 | | |
| | |
Lavoro
Group Historical |
| |
TPB SPAC
(Historical) (After IFRS conversion)(1) |
| |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| ||||||||||||
| | |
(In thousands of Brazilian Reais)
|
| ||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | 254,413 | | | | | | 5,890 | | | | | | 695,321 | | | |
B
|
| | | | 692,805 | | |
| | | | | | | | | | | | | | | | | (114,470) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (148,349) | | | |
F
|
| | | | | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 148,349 | | | |
F
|
| | | | 148,349 | | |
Trade receivables
|
| | | | 1,794,602 | | | | | | — | | | | | | — | | | | | | | | | 1,794,602 | | |
Inventories
|
| | | | 1,749,041 | | | | | | — | | | | | | — | | | | | | | | | 1,749,041 | | |
Taxes recoverable
|
| | | | 93,725 | | | | | | — | | | | | | — | | | | | | | | | 93,725 | | |
Derivative financial instruments
|
| | | | 7,677 | | | | | | — | | | | | | — | | | | | | | | | 7,677 | | |
Commodity forward contracts
|
| | | | 32,800 | | | | | | — | | | | | | — | | | | | | | | | 32,800 | | |
Advances to suppliers
|
| | | | 383,257 | | | | | | — | | | | | | — | | | | | | | | | 383,257 | | |
Prepaid expenses
|
| | | | — | | | | | | 2,269 | | | | | | (2,269) | | | |
D
|
| | | | — | | |
Other assets
|
| | | | 60,165 | | | | | | — | | | | | | (7,477) | | | |
D
|
| | | | 52,688 | | |
Total current assets
|
| | | | 4,375,680 | | | | | | 8,159 | | | | | | 571,105 | | | | | | | | | 4,954,944 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial investments
|
| | | | 1,344 | | | | | | — | | | | | | — | | | | | | | | | 1,344 | | |
Trade receivables
|
| | | | 39,751 | | | | | | — | | | | | | — | | | | | | | | | 39,751 | | |
Other assets
|
| | | | 2,473 | | | | | | — | | | | | | — | | | | | | | | | 2,473 | | |
Right of use assets
|
| | | | 140,179 | | | | | | — | | | | | | — | | | | | | | | | 140,179 | | |
Judicial deposits
|
| | | | 3,887 | | | | | | — | | | | | | — | | | | | | | | | 3,887 | | |
Tax recoverable
|
| | | | 50,937 | | | | | | — | | | | | | — | | | | | | | | | 50,937 | | |
Deferred tax assets
|
| | | | 200,986 | | | | | | — | | | | | | — | | | | | | | | | 200,986 | | |
Property, plant and equipment
|
| | | | 146,205 | | | | | | — | | | | | | — | | | | | | | | | 146,205 | | |
Intangible assets
|
| | | | 724,321 | | | | | | — | | | | | | — | | | | | | | | | 724,321 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 945,220 | | | | | | (244,661) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (700,559) | | | |
B
|
| | | | | | |
Total non-current assets
|
| | | | 1,310,083 | | | | | | 945,220 | | | | | | (945,220) | | | | | | | | | 1,310,083 | | |
Total assets
|
| | | | 5,685,763 | | | | | | 953,379 | | | | | | (374,115) | | | | | | | | | 6,265,027 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 2,301,700 | | | | | | 5,318 | | | | | | (5,318) | | | |
D
|
| | | | 2,301,700 | | |
Lease liabilities
|
| | | | 69,226 | | | | | | — | | | | | | — | | | | | | | | | 69,226 | | |
Borrowings
|
| | | | 681,217 | | | | | | — | | | | | | — | | | | | | | | | 681,217 | | |
Payables for the acquisition of subsidiaries
|
| | | | 111,684 | | | | | | — | | | | | | — | | | | | | | | | 111,684 | | |
Derivative financial instruments
|
| | | | 7,121 | | | | | | — | | | | | | — | | | | | | | | | 7,121 | | |
Commodity forward contracts
|
| | | | 27,038 | | | | | | — | | | | | | — | | | | | | | | | 27,038 | | |
Salaries and social charges
|
| | | | 187,285 | | | | | | — | | | | | | — | | | | | | | | | 187,285 | | |
Taxes payable
|
| | | | 34,216 | | | | | | — | | | | | | — | | | | | | | | | 34,216 | | |
Dividends payable
|
| | | | 411 | | | | | | — | | | | | | — | | | | | | | | | 411 | | |
Advances from customers
|
| | | | 320,560 | | | | | | — | | | | | | — | | | | | | | | | 320,560 | | |
Accrued expenses
|
| | | | — | | | | | | 4,911 | | | | | | (4,911) | | | |
D
|
| | | | — | | |
| | |
Lavoro
Group Historical |
| |
TPB SPAC
(Historical) (After IFRS conversion)(1) |
| |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| ||||||||||||
| | |
(In thousands of Brazilian Reais)
|
| ||||||||||||||||||||||||
Note Payable – Related Party
|
| | | | — | | | | | | 5,238 | | | | | | (5,238) | | | |
B
|
| | | | — | | |
Other liabilities
|
| | | | 95,893 | | | | | | — | | | | | | — | | | | | | | | | 95,893 | | |
Total current liabilities
|
| | | | 3,836,351 | | | | | | 15,467 | | | | | | (15,467) | | | | | | | | | 3,836,351 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Leases liabilities
|
| | | | 86,027 | | | | | | — | | | | | | — | | | | | | | | | 86,027 | | |
Borrowings
|
| | | | 29,335 | | | | | | — | | | | | | — | | | | | | | | | 29,335 | | |
Payables for the acquisition of subsidiaries
|
| | | | 52,747 | | | | | | — | | | | | | — | | | | | | | | | 52,747 | | |
Provision for contingencies
|
| | | | 2,966 | | | | | | — | | | | | | — | | | | | | | | | 2,966 | | |
Deferred underwriting commissions in connection with the Initial Public
Offering |
| | | | — | | | | | | 33,066 | | | | | | (33,066) | | | |
D
|
| | | | — | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 10,588 | | | | | | — | | | | | | | | | 10,588 | | |
Other liabilities
|
| | | | 1,119 | | | | | | 944,741 | | | | | | (244,661) | | | |
A
|
| | | | 149,468 | | |
| | | | | | | | | | | | | | | | | (700,080) | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | 148,349 | | | |
F
|
| | | | | | |
Deferred tax liabilities
|
| | | | 7,491 | | | | | | — | | | | | | — | | | | | | | | | 7,491 | | |
Total non-current liabilities
|
| | | | 179,685 | | | | | | 988,395 | | | | | | (829,458) | | | | | | | | | 338,622 | | |
Total liabilities
|
| | | | 4,016,036 | | | | | | 1,003,862 | | | | | | (844,925) | | | | | | | | | 4,174,973 | | |
Net investment | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment from the Parent
|
| | | | 1,451,647 | | | | | | — | | | | | | (1,451,647) | | | |
E(ii)
|
| | | | — | | |
Class B ordinary shares
|
| | | | — | | | | | | 2 | | | | | | (2) | | | |
E(i)
|
| | | | — | | |
Share capital (Lavoro Limited)
|
| | | | — | | | | | | — | | | | | | 70 | | | |
C
|
| | | | 568 | | |
| | | | | | | | | | | | | | | | | 8 | | | |
E(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 505 | | | |
E(ii)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (15) | | | |
F
|
| | | | | | |
Additional paid-in capital (“APIC”)
|
| | | | — | | | | | | — | | | | | | 700,010 | | | |
C
|
| | | | 2,199,004 | | |
| | | | | | | | | | | | | | | | | (80,921) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | (50,491) | | | |
E(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1,474,254 | | | |
E(ii)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 304,486 | | | |
E(iii)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (148,334) | | | |
F
|
| | | | | | |
Retained earnings (deficit)
|
| | | | — | | | | | | (50,485) | | | | | | 50,485 | | | |
E(i)
|
| | | | (304,486) | | |
| | | | | | | | | | | | | | | | | (304,486) | | | |
E(iii)
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | — | | | | | | (23,112) | | | |
E(ii)
|
| | | | (23,112) | | |
Equity attributable to owners of the
company |
| | | | 1,451,647 | | | | | | (50,483) | | | | | | 470,810 | | | | | | | | | 1,871,974 | | |
Non-controlling interest
|
| | | | 218,080 | | | | | | — | | | | | | — | | | | | | | | | 218,080 | | |
Total net investment
|
| | | | 1,669,727 | | | | | | (50,483) | | | | | | 470,810 | | | | | | | | | 2,090,054 | | |
Total liabilities and net investment
|
| | | | 5,685,763 | | | | | | 953,379 | | | | | | (374,115) | | | | | | | | | 6,265,027 | | |
|
| | |
Pro forma
Lavoro Group(1) |
| |
TPB SPAC
Historical(2) |
| |
Transaction
Accounting Adjustments |
| |
Footnote
reference |
| |
Pro Forma
Combined |
| |||||||||||||||
| | |
(in thousands of Brazilian Reais, except share and per share amounts)
|
| |||||||||||||||||||||||||||
Revenue | | | | | 8,163,196 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,163,196 | | |
Cost of goods sold
|
| | | | (6,745,048) | | | | | | — | | | | | | — | | | | | | | | | | | | (6,745,048) | | |
Gross profit
|
| | | | 1,418,148 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,418,148 | | |
Operating expenses | | | | | | | | | | | | | | | | |