AGRIBIOTECH INC
10QSB/A, 1996-07-12
MISCELLANEOUS NONDURABLE GOODS
Previous: CONTINENTAL WASTE INDUSTRIES INC, 8-K, 1996-07-12
Next: CELLULAR TECHNICAL SERVICES CO INC, S-8, 1996-07-12



<PAGE>
 
                United States Securities and Exchange Commission
                            Washington, D.C.  20549

                             
                         FORM 10-QSB/A AMENDMENT NO. 1      


[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

       For the quarterly period ended March 31, 1996.

[  ] 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      0-19352
                                 -----------------


                               AGRIBIOTECH, INC.
       (Exact name of small business issuer as specified in its charter)

            Nevada                                  85-0325742
     (State or other jurisdiction of            (I.R.S. Employer
     incorporation or organization)              Identification No.)


     Quail Park West, 2700 Sunset Road, Suite C-25, Las Vegas, Nevada 89120
                    (Address of principal executive offices)

                                 (702) 798-1969
                          (Issuer's telephone number)


     Indicate by check mark whether the issuer (1) filed all reports required to
be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12
months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days. YES  X   NO
         -----   ------.

     As of May 10, 1996, the Registrant had 7,729,543 shares of Common Stock,
par value $.001 per share, issued and outstanding.
<PAGE>
 
EXPLANATORY NOTE

     This Amendment No. 1 to Form 10-QSB for the quarter ended March 31, 1996 of
AgriBioTech, Inc., a Nevada corporation (the "Company"), is submitted in order
to provide the Financial Statements and pro forma financial information
regarding the acquisition of Beachley-Hardy Seed Company discussed in Item 5
below which was omitted from the Form 10-QSB originally filed.  Therefore, the
Company hereby amends its Form 10-QSB in accordance with Rule 12b-15 under the
Securities Exchange Act of 1934.

                                       2
<PAGE>
 
ITEM 5. OTHER INFORMATION


(a) Acquisition of Assets of Doug Conlee Seed Co., Inc. ("Conlee").

     On April 12, 1996, the Company, through its subsidiary Seed Resource, Inc.,
Completed the acquisition of certain assets of Conlee including inventory,
breeding program germplasm and proprietary varieties and trademarks, pursuant to
an Asset Purchase Agreement, effective as of January 1, 1996, by and among
Conlee, Seed Resource, Inc. and the Company.  The aggregate purchase price was
$639,606, plus three annual payments of 20% of the net margin attributable to
the business transferred.

     Conlee's business consists of wholesale and retail farm seed sales, in the
United States and Mexico, of a wide range of products including sorghum,
sudangrass, millets, rye, hybrid sorgo sudangrass and sumac. Conlee's operations
are located in the State of Texas.

(b) Acquisition of Assets of Beachley-Hardy Seed ("BH").

     On May 2, 1996, the Company, through its subsidiary, Halsey Seed Company,
Inc. ("Halsey"), completed the acquisition of substantially all of the assets of
BH, a division of Research Seeds, Inc. ("RSI"), pursuant to an Asset Purchase
Agreement, effective as of February 1, 1996 (the "Purchase Agreement"), by and
among RSI, Halsey and the Company.  The aggregate purchase price, net of assumed
liabilities of $761,359 (the "Purchase Price"), was $4,231,981, as adjusted,
payable in cash in the amount of $3,623,195 and with 162,343 shares of Common
Stock of the Company, valued at $608,786.  The cash funds used for the
acquisition were obtained primarily from a private placement of securities as
well as from operations.

     BH is engaged in wholesale and retail farm seed sales, primarily in the
Eastern United States, of a wide range of products including hybrid seed corn,
alfalfa, small grains, soybeans, soil erosion material, forage seeds, vegetable
seeds, sorghums, turf seeds and inoculate.  BH's operations are headquartered in
the Commonwealth of Pennsylvania.
 
     Financial information regarding the acquisition:

     (i)  Financial Statements of Business Acquired.
              
          The financial information of the business acquired from BH is being
          filed by this amendment and included following Item 6.      

     (ii) Pro-forma financial information.
              
          The pro-forma financial information required under the instructions of
          Current Report Form 8-K is being filed by this amendment and is
          included following Item 6.      


(c) Credit Line Amendment

     Effective May 1, 1996, the Company amended certain terms of its revolving
credit line with Bank of America Nevada ("BOA").  BOA increased the line of
credit to an amount equal to the lesser of (i) $4,500,000 or (ii) a formula
based on the value of inventory and receivables.  The line of credit expires
November 30, 1996. Outstanding balances bear interest at 1.5% plus BOA's
"reference rate."  An annual loan fee of $10,000 is due, and there is an "unused
commitment" fee of .5% per annum.  The loan is secured by all personal property
of the Company and its subsidiaries.

                                       3
<PAGE>
 
     Proceeds for the loan may be used only for working capital purposes, and
the Company must maintain a consolidated tangible net worth of at least
$11,000,000.  The Company may not incur additional debt in excess of $1,000,000
in the aggregate without the written consent of BOA, among other restrictions.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K


     (a)  Exhibits

<TABLE>     
   
      <C>     <S> 
      1       Purchase Agreement for BH acquisition.*

      2       Omitted Schedules and Exhibits to the Purchase Agreement.*

      3       Employment Agreement between the Company and Henry A. Ingalls,
              dated February 13, 1996.*

      23      Independent Auditors' Consent.
 
      27      Financial Data Schedule.*

</TABLE>      

      (b)     One report on Form 8-K was filed during the quarter for which this
Report is filed, reporting an acquisition of assets on February 1, 1996, under
Item 2 thereof.
    
__________________________
*  Previously filed with Form 10-QSB for the quarterly period ended March 31,
   1996.      

                                       4
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------
                                        

The Board of Directors
Beachley Hardy Seed Company:

We have audited the accompanying balance sheets of Beachley Hardy Seed Company
(A Division of Research Seeds, Inc.) as of December 31, 1995 and 1994, and the
related statements of operations and division equity (deficit) and cash flows
for the years then ended.  These financial statements are the responsibility of
Beachley Hardy Seed Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Beachley Hardy Seed Company (A
Division of Research Seeds, Inc.) as of December 31, 1995 and 1994, and the
results of its operations and its cash flows for the years then ended in
conformity with generally accepted accounting principles.


                                    KPMG Peat Marwick LLP


May 24, 1996

                                       5
<PAGE>
 
                          BEACHLEY HARDY SEED COMPANY
                      (A DIVISION OF RESEARCH SEEDS, INC.)

                                 Balance Sheets

                           December 31, 1995 and 1994

<TABLE>
<CAPTION>
                              Assets                                      1995           1994
                              ------                                      ----           ----
<S>                                                                   <C>             <C>
Current assets:
  Cash                                                                 $   220,699         4,120
  Trade accounts receivable, less allowance for doubtful
    receivables of $174,820 in 1995 and $150,000 in 1994                 1,061,246     1,958,225
  Inventories                                                            3,223,872     2,997,136
  Prepaid expenses and other current assets                                186,503       303,315
                                                                       -----------    ----------
           Total current assets                                          4,692,320     5,262,796
 
Notes receivable                                                           119,242        62,221
 
Property, plant and equipment, at cost, net (note 2)                     1,138,786     1,233,517
 
Intangible assets, net of accumulated amortization of
  $272,724 in 1995 and $176,334 in 1994                                    758,276       854,666
                                                                       -----------    ----------
                                                                       $ 6,708,624     7,413,200
                                                                       ===========    ==========
 
         Liabilities and Division Equity (Deficit)
         -----------------------------------------
 
Current liabilities:
  Accounts payable                                                     $   498,375       792,678
  Accrued expenses and other liabilities                                   287,433       225,726
  Intercompany payables                                                  9,864,735     8,979,218
  Note payable (note 3)                                                    250,000       250,000
                                                                       -----------    ----------
           Total current liabilities                                    10,900,543    10,247,622
 
Division equity (deficit)                                               (4,191,919)   (2,834,422)
                                                                 
Commitments and subsequent event (notes 4 and 8)                       -----------    ----------
                                                                       $ 6,708,624     7,413,200
                                                                       ===========    ==========
 
</TABLE>
See accompanying notes to financial statements.

                                       6
<PAGE>
 
                          BEACHLEY HARDY SEED COMPANY
                      (A DIVISION OF RESEARCH SEEDS, INC.)

             Statements of Operations and Division Equity (Deficit)

                 For the years ended December 31, 1995 and 1994

<TABLE>
<CAPTION>
 
                                                          1995          1994
                                                          ----          ----
<S>                                                  <C>            <C>
 
Net sales                                             $ 9,683,578    12,720,864
 
Cost of sales                                           7,577,924     8,999,703
                                                      -----------    ----------
           Gross profit                                 2,105,654     3,721,161
 
Operating expenses                                      3,125,492     3,575,732
                                                      -----------    ----------
           Income (loss) from operations               (1,019,838)      145,429
                                                      -----------    ----------
Other income (expense):
  Interest expense                                       (429,090)     (486,394)
  Other                                                    91,431        69,305
                                                      -----------    ----------
           Total other income (expense)                  (337,659)     (417,089)
                                                      -----------    ----------
           Net (loss)                                  (1,357,497)     (271,660)
 
Division equity (deficit) at beginning of period       (2,834,422)   (2,562,762)
                                                      -----------    ----------
 
Division equity (deficit) at end of period            $(4,191,919)   (2,834,422)
                                                        =========     =========
 
</TABLE>
See accompanying notes to financial statements.

                                       7
<PAGE>
 
                          BEACHLEY HARDY SEED COMPANY
                      (A DIVISION OF RESEARCH SEEDS, INC.)

                            Statements of Cash Flows

                 For the years ended December 31, 1995 and 1994


<TABLE>
<CAPTION>
                                                                              1995          1994
                                                                          ----------     ----------
<S>                                                                      <C>            <C>
 
Cash flows from operating activities:
  Net (loss)                                                              $(1,357,497)    (271,660)
  Adjustments to reconcile net (loss) to net cash provided
    by operating activities:
      Depreciation and amortization                                           333,074      276,560
      Gain on sale of equipment                                               (10,146)      (9,079)
      Changes in assets and liabilities:
        Trade accounts receivable                                             896,979     (461,645)
        Notes receivable                                                      (57,021)     (20,014)
        Inventories                                                          (226,736)   1,076,900
        Prepaid expenses and other current assets                             116,812      630,736
        Accounts payable                                                     (294,303)    (631,924)
        Intercompany payables                                                 885,517     (639,075)
        Accrued expenses                                                       61,707      277,434
                                                                          -----------    ---------
           Total adjustments                                                1,705,883      499,893
                                                                          -----------    ---------
           Net cash provided by operating activities                          348,386      228,233
                                                                          -----------    ---------
 
Cash flows from investing activities:
  Additions to property, plant and equipment                                 (191,662)    (300,257)
  Proceeds from sale of equipment                                              59,855       36,344
                                                                          -----------    ---------
           Net cash used in investing activities                             (131,807)    (263,913)
                                                                          -----------    ---------
 
Net increase (decrease) in cash                                               216,579      (35,680)
 
Cash at beginning of period                                                     4,120       39,800
                                                                          -----------    ---------
 
Cash at end of period                                                     $   220,699        4,120
                                                                          ===========    =========
 
Noncash financing activities - contingent payment in connection with
  acquisition of Beachley Hardy Seed Company (note 3)                     $   --           250,000
                                                                          ===========    =========
 
</TABLE>

See accompanying notes to financial statements.



                                       8

<PAGE>
 
 
                          BEACHLEY HARDY SEED COMPANY
                      (A DIVISION OF RESEARCH SEEDS, INC.)

                         Notes to Financial Statements

                           December 31, 1995 and 1994



(1)  Summary of Significant Accounting Policies
     ------------------------------------------

     (a)  Business
          --------

        Beachley Hardy Seed Company (the "Division"), was a division of Research
          Seeds, Inc. ("Research Seeds") until January 31, 1996 (note 8).
          Research Seeds is a wholly owned subsidiary of Land O' Lakes.  The
          Division is primarily engaged in distribution of various varieties of
          farm seed, including corn, soybeans, alfalfa, forages, and turf
          grasses.  The Division distributes the majority of its products under
          the HYTEST, Beachley Hardy and Royal brand names to the retail seed
          market through store dealers.

        The preparation of financial statements in conformity with generally
          accepted accounting principles requires management to make estimates
          and assumptions that affect the reported amounts of assets and
          liabilities and disclosure of contingent assets and liabilities at the
          date of the financial statements and the reported amounts of revenues
          and expenses during the reporting period.  Actual results could differ
          from those estimates.

     (b)  Inventories
          -----------

        Inventories, primarily consisting of seed products and supplies, are
          valued at the lower of actual cost or market.

        The Division purchased inventory from related companies of approximately
          $698,000 and $2,097,000 during 1995 and 1994, respectively.

     (c)  Depreciation and Amortization
          -----------------------------

        Depreciation of property, plant and equipment is provided over the
          estimated useful lives of the respective assets ranging between 3 to
          20 years using the straight line method.

     (d)  Intangible Assets
          -----------------

        Intangible assets consist of a covenant not to compete and goodwill.
          The intangible assets originated in 1992 in connection with Research
          Seed's acquisition of Beachley Hardy Seed Company and HYTEST Seeds,
          Inc.  The covenant not to compete is amortized over the term of the
          agreement (3 years) using the straight line method.  Goodwill is
          amortized over 15 years using the straight line method.



                                                                     (Continued)

                                       9
<PAGE>
 
 
                          BEACHLEY HARDY SEED COMPANY
                     (A Division of Research Seeds, Inc.)

                         Notes to Financial Statements

     (e)  Income Taxes
          ------------

        Income taxes are accounted for under Statement of Financial Accounting
          Standards No. 109 "Accounting for Income Taxes."  Under this method,
          deferred income taxes are recognized for the tax consequences of
          "temporary differences" between the financial statement carrying
          amounts and the tax bases of existing assets and liabilities.  The
          effect on deferred income taxes of a change in tax rates is recognized
          in income in the period that includes the enactment date.

        Through January 31, 1996, the Division was included in the consolidated
          tax return of Land O' Lakes.  Income tax expense or benefit applicable
          to the Division has been computed on a stand alone basis.

     (f)  Revenue Recognition
          -------------------

        The Division recognizes revenue on sales of its product when the product
          is shipped from the warehouse, reduced by a reserve for estimated
          returns.

(2)  Property, Plant and Equipment
     -----------------------------

   A summary of property, plant and equipment is as follows:
<TABLE>
<CAPTION>
 
                                      December 31
                                      -----------
                                   1995         1994
                                   ----         ----
<S>                             <C>           <C>
 
Land and land improvements       $  135,000     145,005
Building                            721,846     683,249
Equipment                         1,188,376   1,202,242
                                 ----------   ---------
                                  2,045,222   2,030,496
Accumulated depreciation            906,436     796,979
                                 ----------   ---------
 
                                 $1,138,786   1,233,517
                                 ==========   =========
 
</TABLE>

                                                                     (Continued)

                                       10
<PAGE>
 
                          BEACHLEY HARDY SEED COMPANY
                     (A DIVISION OF RESEARCH SEEDS, INC.)

                         Notes to Financial Statements
 
(3)  Note Payable
     ------------

   During 1992, Research Seeds acquired Beachley Hardy Seed Company.  In
     connection with this acquisition there was a contingent obligation of
     $500,000, which would be due in the future dependant upon accomplishment of
     certain performance objectives.  In 1993, $250,000 of this contingent
     obligation became due and was paid, and recorded as goodwill.  During 1994,
     the Division determined that the remaining contingent obligation of
     $250,000 would become payable.  This obligation was recorded in 1994 as
     additional goodwill and a note payable.  At the time of AgriBioTech, Inc.'s
     (ABT) purchase of Beachley Hardy (see note 8) the $250,000 note payable was
     paid by Research Seeds.

(4)  Lease Commitments
     -----------------

   The Division leases a warehouse facility under a noncancelable operating
     lease.  Monthly lease payments of $2,680 are required through February
     1997.  Total lease expense for the years ended December 31, 1995 and 1994
     was $51,192 and $76,196, respectively.

(5)  Income Taxes
     ------------

   The Division, if treated as a stand alone entity, has incurred losses for
     income tax purposes.  Utilization of these losses as carryforwards to
     offset future taxable income is dependent on the Division having taxable
     income.  The net operating losses will expire, if unable to be utilized, as
     follows:
<TABLE>
<CAPTION>
                                    Year             Amount
                                    ----             ------
                                   <C>           <C>
 
                                    2008          $ 2,487,000
                                    2009              126,000
                                    2010            1,310,000
                                  =======         ===========
 
</TABLE> 
The components of deferred tax assets (liabilities) are as follows:

<TABLE> 
<CAPTION> 
                                                            December 31
                                                            -----------
                                                         1995          1994
                                                         ----          ----
 

 <S>                                                  <C>             <C> 
 Net operating loss carryforward                      $ 1,334,000     888,600
 Allowance for doubtful receivables                        59,000      51,000
 Depreciation                                             (27,000)     (8,800)
                                                       ----------     -------
                                                        1,366,000     930,800
  Less valuation allowance                             (1,366,000)   (930,800)
                                                       ----------     ------- 
  Net deferred tax assets                              $       --          --
                                                       ==========     =======

</TABLE> 
                                                                     (Continued)

                                       11
<PAGE>
 
                          BEACHLEY HARDY SEED COMPANY
                     (A DIVISION OF RESEARCH SEEDS, INC.)

                         Notes to Financial Statements

   The tax benefit of the net operating loss carryforward has been fully offset
     by a valuation allowance since the Division cannot currently conclude that
     it is more likely than not that the benefit will be realized.  The net
     operating losses cannot be transferred with the Division since the Division
     is a division of Research Seeds (note 8).

(6)  Benefit Plans
     -------------

   Division employees can participate in a defined contribution plan offered
     through Land O' Lakes.  Employees can contribute up to 16 percent of their
     salary.  The Division matches 50 percent of the employees contribution up
     to 6 percent of the employees salary.

   In addition, Land O' Lakes has a defined benefit retirement plan which covers
     all eligible Division employees not participating in a labor negotiated
     plan.  Plan benefits are generally based on years of service and employees'
     compensation during the last years of employment.  Funds are contributed to
     trustees as necessary to provide for current service costs and for any
     unfunded projected benefit obligation over a reasonable period.

   In connection with the two benefit plans, the Division made contributions of
     $80,640 in 1995 and $87,999 in 1994.

(7)  Fair Value of Financial Instruments
     -----------------------------------

   The carrying amount of cash, trade accounts receivables, accounts payable and
     accrued expenses approximate fair value due to the short maturity periods
     of these instruments.

   The notes receivable, intercompany payables and notes payable approximate
     fair value as they bear interest which approximate current market rates.

(8)  Subsequent Event
     ----------------

   Effective February 1, 1996, Research Seeds entered into an agreement with ABT
     to sell substantially all the assets of the Division to ABT.  The
     transaction was recorded using the purchase method of accounting.  The
     purchase price was $4,231,981 which includes inventory, accounts
     receivable, prepaid assets and fixed assets and trademark rights, net of
     accounts payable and certain assumed liabilities.  The transaction was
     financed through issuing 162,343 shares of ABT common stock valued at
     $608,786 and cash of $3,623,195.

                                       12
<PAGE>
 
                            AGRIBIOTECH, INC. (ABT)
                          SCOTT SEED COMPANY (SCOTT),
                           SEED RESOURCE, INC. (SRI),
                           HOBART SEED COMPANY (HSC),
                         HALSEY SEED COMPANY (HALSEY),
                        ARNOLD-THOMAS SEED SERVICE, INC.
                      (ATSS), CLARK SEEDS, INC. (CSI) AND
                       BEACHLEY-HARDY SEED COMPANY (B-H)

                    Pro Forma Combined Summary of Operations
                                  (Unaudited)



The following pro forma combined summary of operations combines the results of
operations of ABT, Scott, SRI, HSC, Halsey and B-H for the nine-month period
ended June 30, 1995 and for the nine-month period ended March 31, 1996, with
those of ATSS and CSI for the nine-month period ended May 31, 1995 and the nine-
month period ended February 29, 1996.  The business of these entities is subject
to wide seasonal fluctuations and, therefore, the results of operations for
periods less than twelve months may not be indicative of annual results.  The
pro forma combined summary of operations should be read in conjunction with the
historical statements.  A pro forma combined balance sheet is not presented
because the acquisitions are reflected in ABT's consolidated balance sheet as of
March 31, 1996 filed in ABT's March 31, 1996 Form 10-QSB.

                                       13
<PAGE>
 
                            AGRIBIOTECH, INC. (ABT)
                          SCOTT SEED COMPANY (SCOTT),
                           SEED RESOURCE, INC. (SRI),
                           HOBART SEED COMPANY (HSC),
                         HALSEY SEED COMPANY (HALSEY),
                        ARNOLD-THOMAS SEED SERVICE, INC.
                     (ATSS), CLARK SEEDS, INC. (CSI) , AND
                       BEACHLEY-HARDY SEED COMPANY (B-H)

                    Pro Forma Combined Summary of Operations
                                  (Unaudited)

        Nine-month period ended June 30, 1995 for ABT, Scott, SRI, HSC,
   Halsey, and B-H and nine-month period ended May 31, 1995 for ATSS and CSI
<TABLE>
<CAPTION>
                                   ABT (B)       Scott (B)     SRI (B)     HSC (B)     Halsey (B)
                                  --------      ---------     --------     --------    ---------
<S>                              <C>            <C>           <C>          <C>          <C>
Revenues                         $ 4,753,608    2,073,960     228,333      1,404,198    1,158,569

Cost of sales                      3,397,860    1,640,414     187,785      1,210,620      787,798
                                  ----------    ---------    --------      ---------    ---------
         Gross profit              1,355,748      433,546      40,548        193,578      370,771

Operating expenses                 2,779,185      409,817     164,968        280,596      335,674
                                  ----------    ---------    --------      ---------    ---------
         Income (loss) from
          operations              (1,423,437)      23,729    (124,420)       (87,018)      35,097

Other income (expense)                16,750      (16,346)    (14,440)          --        (56,109)
                                  ----------    ---------    --------      ---------    ---------

         Net earnings (loss)     $(1,406,687)       7,383    (138,860)       (87,018)     (21,012)
                                  ==========    =========    ========      =========    ========= 
         Shares of common
          stock used in
            computing loss
             per share             5,484,527
                                   =========

         Net (loss) per share    $     (0.26)
                                  ==========
<CAPTION>
                                                                                     Pro Forma
                               ATSS (B)     CSI (B)      B-H (B)     Adjustments     combined
                              ----------   ----------   ----------   ------------   -----------
<S>                           <C>          <C>          <C>          <C>            <C>
Revenues                       2,145,285    3,482,205    8,648,954       --          23,895,112

Cost of sales                  1,831,672    2,623,910    6,176,948       --          17,857,007
                              ---------    ---------    ----------    ---------      ----------
         Gross profit            313,613      858,295    2,472,006       --           6,038,105

Operating expenses               373,682      948,985    2,723,984     (140,600)(D)   7,876,291
                               ---------    ---------    ---------    ---------      ----------

         Income (loss) from
          operations             (60,069)     (90,690)    (251,978)     140,600      (1,838,186)

Other income (expense)           (49,736)     (44,824)    (280,619)    (320,289)(E)    (765,613)
                               ---------    ---------    ---------    ---------       ---------

         Net earnings (loss)    (109,805)    (135,514)    (532,597)    (179,689)     (2,603,799)
                               =========    =========    =========    =========       =========
         Shares of common
          stock used in
          computing loss
          per share                                                     971,471(F)    6,455,998
                                                                      =========       =========
         Net (loss) per share                                                             (0.40)
                                                                                           ====
</TABLE>
                                       14
<PAGE>
 
                            AGRIBIOTECH, INC. (ABT)
                          SCOTT SEED COMPANY (SCOTT),
                           SEED RESOURCE, INC. (SRI),
                           HOBART SEED COMPANY (HSC),
                         HALSEY SEED COMPANY (HALSEY),
                        ARNOLD-THOMAS SEED SERVICE, INC.
                     (ATSS), CLARK SEEDS, INC. (CSI) , AND
                       BEACHLEY-HARDY SEED COMPANY (B-H)


                    Pro Forma Combined Summary of Operations
                                  (Unaudited)

                     Nine-month period ended March 31, 1996


<TABLE>
<CAPTION>
                                                                                                      Pro Forma
                                     ABT  (C)     ATSS (C)   CSI (C)      B-H (C)     Adjustments     combined
                                    ----------   --------   --------      -------     -----------     ---------
<S>                               <C>             <C>       <C>        <C>            <C>            <C>

Revenues                           $16,676,415    250,280    497,338     2,847,920        --          20,271,953
Cost of sales                       12,381,752    113,202    103,077     2,632,721        --          15,230,752
                                   -----------   --------   --------    ----------    --------        ----------
 Gross profit                        4,294,663    137,078    394,261       215,199        --           5,041,201


Operating expenses                   6,001,788    112,781    280,634     2,042,304    (146,817)(D)     8,290,690
                                   -----------   --------   --------    ----------    --------        ----------
       Income (loss) from
        operations                  (1,707,125)    24,297    113,627    (1,827,105)    146,817        (3,249,489)

Other income (expense)                (258,451)    (7,794)   (18,292)     (151,446)   (145,560)(E)      (581,543)
                                   -----------   --------   --------    ----------    --------        ----------


        Net earnings (loss)        $(1,965,576)    16,503     95,335    (1,978,551)      1,257        (3,831,032)
                                   ===========   ========   ========    ==========    ========        ==========

       Shares of common
        stock used in computing
        loss per share               7,345,419                                         462,343 (F)     7,807,762
                                    ==========                                        ========         =========

       Net (loss) per share             $(0.27)                                                            (0.49)
                                    ==========                                                         =========
</TABLE>

                                       15
<PAGE>
 
                            AGRIBIOTECH, INC. (ABT)
                          SCOTT SEED COMPANY (SCOTT),
                           SEED RESOURCE, INC. (SRI),
                           HOBART SEED COMPANY (HSC),
                         HALSEY SEED COMPANY (HALSEY),
                        ARNOLD-THOMAS SEED SERVICE, INC.
                      (ATSS), CLARK SEEDS, INC. (CSI), AND
                       BEACHLEY-HARDY SEED COMPANY (B-H)


               Notes to Pro Forma Combined Summary of Operations



(A) Effective June 30, 1995, ABT changed its fiscal year end from September 30
    to June 30.

(B) The nine-month period ended June 30, 1995 for ABT includes Scott's
    operations for the period March 1, 1995 through June 30, 1995, SRI's
    operations for the period January 1, 1995 through June 30, 1995, and HSC's
    operations for the period April 1, 1995 through June 30, 1995.  Amounts
    included under the Scott column are for the period October 1, 1994 through
    February 28, 1995, the SRI column are for the period October 1, 1994 through
    December 31, 1994, and the HSC column are for the period October 1, 1994
    through March 31, 1995.  Amounts included under the Halsey and B-H columns
    are for the nine-month period ended June 30, 1995.  Amounts included under
    the ATSS and CSI columns are for the nine-month period ended May 31, 1995.

(C) The nine-month period ended March 31, 1996 for ABT included the operations
    for Scott, SRI, HSC and Halsey for the entire period, the operations of ATSS
    and CSI for the period from October 1, 1995 through March 31, 1996, and the
    operations of B-H for the period from February 1, 1996 through March 31,
    1996. The amounts under the ATSS and CSI columns are for the three-month
    period ended August 31, 1995. The amounts under the B-H column is for the
    seven-month period ended January 31, 1996.

(D) To reflect depreciation of property, plant and equipment and amortization of
    intangible assets based on market value adjustment in connection with
    applying purchase accounting.

(E) To reflect reduction of interest income earned and additional interest
    expense for the cash purchase price of the acquisitions.

(F) To reflect shares of ABT common stock issued in connection with the
    acquisitions as if they had been outstanding for the entire period.

                                       16
<PAGE>
 
                                   SIGNATURES


          In accordance with the requirement of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.



                                       AGRIBIOTECH, INC.,

 
     
July 12, 1996                          By:   /s/ Henry A. Ingalls
- -------------                                --------------------
Date                                         Henry A. Ingalls,
                                             Vice-President/CFO

                                       17

<PAGE>
 
                                                                      EXHIBIT 23
 

                         INDEPENDENT AUDITORS' CONSENT
                         -----------------------------


The Board of Directors
AgriBioTech, Inc.:

We consent to the use of our report related to the financial statements of
Beachley-Hardy Seed Company (A Division of Research Seeds, Inc.) included herein
and incorporated by reference into the Registration Statement (No. 333-07123) on
Form S-8 filed by AgriBioTech, Inc. under the Securities Act of 1933.


                                       KPMG Peat Marwick LLP


Albuquerque, New Mexico
July 12, 1996

                                      18


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission