EAST
HANOVER, N.J., Aug. 9, 2023
/PRNewswire/ -- FGI Industries Ltd. (Nasdaq: FGI) ("FGI" or the
"Company"), a leading global supplier of kitchen and bath products,
today announced results for the second quarter 2023.
SECOND QUARTER 2023 HIGHLIGHTS
(As compared to the
second quarter of 2022)
- Total revenues of $29.2 million,
(38.9%) y/y
- Gross profit of $8.0 million,
(4.9%) y/y, Gross margin of 27.4%, +980 bps y/y
- Net Income of $0.1 million
- Adjusted net income of $0.1
million*
- Adjusted operating income of $0.6
million*
* Adjusted net income and Adjusted operating income
constitute non-GAAP financial measures. Please see the attached
appendix for details.
MANAGEMENT COMMENTARY
"While uneven demand trends and inventory headwinds pressured
results, we maintained our focus on the long-term and made
important progress on our growth and margin initiatives during the
second quarter," stated David Bruce,
President and Chief Executive Officer of FGI. "We continued to
execute on our recently announced growth initiatives and added
several new awards and programs during the second quarter,
including a new licensing agreement that should drive incremental
growth in our sanitaryware business, as well as new sales programs
that will allow us to expand our footprint into India and Eastern
Europe in the coming quarters, all of which should put FGI
in a strong position to return to organic growth as industry
conditions normalize."
"A key focus of our BPC strategy is to increase the contribution
from branded products and prioritize higher-margin markets and
categories, with our success under these initiatives having been a
critical factor in the meaningful gross margin improvement in
recent quarters, which continued into the second quarter with
record gross margin of 27.4% increasing nearly 1,000 basis points
from last year," noted Bruce. "As a result, our second quarter
gross profit declined by less than 5% despite a nearly 40% drop in
revenue. While a volume rebound in the pro channel and bath
furniture could impact the gross margin trajectory in the
near-term, we expect the continued benefit from our strategic focus
on higher-margin categories such as shower systems and kitchen
cabinetry, as well as improved operating leverage, to further
benefit margins over time."
"Our strict financial discipline and focus on working capital
management enabled us to maintain a strong financial position at
the end of the second quarter despite the supply chain and
inventory challenges of the past year," stated Perry Lin, Chief Financial Officer of FGI.
"We ended the second quarter with a cash balance of nearly
$7.0 million, which, combined with
our borrowing capacity, resulted in total liquidity of $22.6 million, providing us with the
financial flexibility to support our organic growth initiatives and
ability to pursue strategic M&A."
"We have successfully executed on our strategic growth
initiatives during the first half of 2023, and I remain extremely
confident in our longer-term positioning; however, the uneven
market demand in our sales geographies and conservative inventory
positioning from key customers is prolonging the de-stocking
pressures and proving to be a more significant headwind than we
anticipated at the start of the year," continued Bruce. "As a
result, we now expect full-year 2023 revenues of $120 million to $130
million, adjusted operating income of $3.5 million to $5.0
million and adjusted net income of $2.0 million to $3.0
million."
STRATEGIC UPDATE
FGI intends to drive long-term shareholder value through
execution of its Brands, Products and Channels strategy to drive
organic growth, enhanced financial performance, and efficient
capital deployment. Some of the key accomplishments during
the second quarter of 2023 were as follows:
- BPC Strategy: FGI has continued to invest in its BPC
strategy during the second quarter despite the market challenges,
which we believe will help drive improved organic growth
longer-term. Some of the key successes during the quarter were as
follows:
-
- FGI entered into a 5-year licensing agreement that will provide
the Company access to an industry leading overflow toilet
technology, which should provide a key differentiator in the
market. FGI expects to launch new sanitaryware products utilizing
this technology at the 2024 Kitchen & Bath Show.
- In line with the Company's commitment to geographic expansion,
FGI signed separate agreements that will enable it to expand its
footprint into the high-growth Indian and Eastern European markets.
FGI has engaged MurA India, a sales organization based in
Mumbai, India with offices in
Ahmedabad, Bangalore, Kochi and
Delhi, to serve as a catalyst for
geographic expansion and heightened market presence in India. MurA India will exclusively focus on
marketing and selling FGI's sanitaryware line of products to both
wholesale and hospitality trade channels across the country. In
addition, FGI has recently formed a strategic partnership with "MIA
Partner" to extend the Company's presence in Eastern Europe. Leveraging their expert
resources located in the target customer countries, MIA Partner,
working with FGI's international sales team, is now actively
identifying potential customer targets in the region, prioritizing
cultural relevance, and understanding throughout the process. This
collaboration aims to significantly enhance FGI's market
penetration and growth prospects in the Eastern Europe region to further support the
BPC strategy.
- The Company continued to execute on recently announced awards,
including its online shower door program for an existing large
Canadian retail partner that commenced in June 2023, and the roll-out of FGI's industry
leading shower wall program into as many as 300 locations of a
large U.S. retailer. Both programs are on track and should
contribute to improved shower systems orders in the second half of
2023 and into 2024.
- FGI's custom-cabinetry business continues to grow rapidly, with
significantly higher incremental gross margins than the group
average. The premium Covered Bridge brand has added 57 new dealers
thus far in 2023, bringing the total dealer count to 180 by the end
of the second quarter.
- Enhanced Financial Performance: FGI generated another
period of strong gross margin performance with second quarter gross
margin of 27.4%, up from 17.6% in the same period last year. The
Company's strategic decision to focus on higher-margin categories
and improved product mix has been the main driver of the improved
performance. Lower freight costs and effective pricing actions have
also contributed to the margin improvement.
- Efficient Capital Deployment: The Company will continue
to prioritize capital deployment in support of organic growth
opportunities, while continuing to evaluate strategic M&A
opportunities. With total liquidity of $22.6
million at June 30, 2023, the
Company believes it has sufficient financial flexibility to fund
its organic growth strategy.
SECOND QUARTER 2023 RESULTS
Revenue totaled $29.2 million
during the second quarter of 2023, a decrease of 38.9% compared to
the prior-year period, driven by continued inventory de-stocking
across all segments and geographies, as well as some modest end
market demand headwinds in the broader home improvement
market. Currency was a 1.2% headwind to revenue growth during
the second quarter.
- Sanitaryware revenue was $18.8
million during the second quarter of 2023, down from
$32.3 million in the prior-year
period, due to continued inventory headwinds, particularly in the
pro channel. The Company continues to see large customers take a
cautious stance regarding inventory levels given uneven demand
trends, which is prolonging the inventory correction. However,
Sanitaryware revenue increased 23% sequentially from the first
quarter of 2023, as some customers are beginning to return to more
normal order patterns, and the Company is hopeful for a continued
rebound in order trends in the back half of the year as inventory
levels normalize and demand rebounds driven by the recent
improvement in housing industry fundamentals.
- Bath Furniture revenue was $4.8
million during the second quarter of 2023, a decline from
revenue of $7.7 million in the
prior-year period. The broader bath furniture market, in particular
bath cabinetry, has continued to experience sluggish demand trends,
causing inventory levels to remain stubbornly high. In response to
the ongoing demand headwinds, FGI is preparing for new product line
rollouts and has made some modest pricing adjustments on certain
bath furniture products, all of which is expected to drive improved
demand.
- Shower Systems revenue was $4.3
million during the second quarter, down from $6.5 million last year, due to some modest
inventory de-stocking and the impact of order timing. The overall
momentum in the business remains strong, with recently awarded
programs expected to drive improved trends in the second half of
2023. These new programs include the online shower door program
with a large Canadian retailer, as well as the new shower wall
systems roll-out at up to 300 locations of a large U.S. retailer
during the second half of 2023.
- Other revenue, which consists primarily of the custom kitchen
cabinetry business, was $1.3 million
during the second quarter, essentially flat from the prior year.
While there was a modest lull in orders following the strong pace
of new business coming out of the Kitchen and Bath show at the
start of the year, momentum in the business remains strong.
Gross profit was $8.0 million
during the second quarter of 2023, a decrease of only 4.9% compared
to last year, while gross margins improved to 27.4%, up 983 basis
points from the prior-year period. Despite the recent revenue
headwinds, gross margin improvement continues to be strong, mainly
driven by a shift in revenue mix towards higher-margin products in
addition to lower logistics costs and the full benefit of pricing
actions taken during 2022.
Operating income was $580,000
during the second quarter of 2023, down from income of $1.7 million in the prior-year period.
Operating income during the second quarter of 2023 included
non-recurring expenses of $0.1
million for business expansion expenses. Excluding
these one-time expenses, adjusted operating income was $642,000 during the second quarter. The
decline in operating income was a result of the revenue decline and
continued investments in operating expenses tied to growth
initiatives, partially offset by the improved gross margin
realization. As discussed in prior quarters, the Company will
continue to invest in its BPC growth strategy despite the
short-term revenue pressures. The increase in operating
expenses during the second quarter was driven by marketing spending
for new product initiatives, costs to support the Australia and UK expansions, and expenses tied
to new custom kitchen cabinetry business development
opportunities. As a result, operating margin was 2.0% during
the second quarter, down from 3.6% in the same period last year,
but an improvement from the break-even profitability during the
first quarter of 2023.
The Company reported a GAAP net income of $0.1 million, or $0.01 per diluted share during the second quarter
of 2023, versus net income of $1.2
million, or $0.10 per diluted
share, in the same period last year. Net income for the
second quarter of 2023 included after-tax expenses of $0.1 million related to business expansion
expense. Excluding these items, adjusted net income for the
second quarter of 2023 was $0.1
million, or $0.01 per diluted
share.
FINANCIAL RESOURCES AND LIQUIDITY
As of June 30, 2023, the Company
had $6.9 million of cash and cash
equivalents, total debt of $7.9
million and $15.7 million of
availability under its credit facilities net of letters of credit.
Combined with cash and cash equivalents, total liquidity was
$22.6 million at June 30, 2023.
FINANCIAL GUIDANCE
FGI believes the long-term outlook for the repair and remodel
markets remains attractive, and the Company continues to be
encouraged by the progress achieved on its organic growth
initiatives through the BPC strategy. The Company has made
excellent progress on its margin improvement initiatives, offset by
near-term inventory de-stocking pressure from key customers and
uneven demand trends across our sales geographies. As a
result, the Company has revised its fiscal 2023 guidance as
follows:
- Total Revenue of $120 million and
$ 130 million
- Total Adjusted Operating Income of $ 3.5
million and $ 5.0 million
- Total Adjusted Net Income of $ 2.0
million to $ 3.0 million
The Company's 2023 guidance includes roughly $0.5 million of costs related to investments in a
new custom kitchen cabinetry business venture. Guidance for
adjusted operating income and adjusted net income is presented on
an adjusted basis and excludes non-recurring items. All
guidance is current as of the time provided and is subject to
change.
SECOND QUARTER CONFERENCE CALL
FGI will conduct a conference call on Thursday, August 10 at 8:00 am Eastern Time to discuss the quarterly
results.
A webcast of the conference call and accompanying presentation
materials will be available in the Investor Relations section of
the Company's corporate website at
https://investor.fgi-industries.com. To listen to a live
broadcast, go to the site at least 15 minutes prior to the
scheduled start time in order to register and download and install
any necessary audio software.
To participate in the live teleconference:
Toll
Free:
|
|
1-844-826-3035
|
International
Live:
|
|
1-412-317-5195
|
To listen to a replay of the teleconference, which will be
available through August 24,
2023:
Domestic
Replay:
|
|
1-844-512-2921
|
International
Replay:
|
|
1-412-317-6671
|
Conference
ID:
|
|
10180606
|
ABOUT FGI INDUSTRIES
FGI Industries Ltd. (Nasdaq: FGI) is a leading global supplier
of kitchen and bath products. For over 30 years, we have built an
industry-wide reputation for product innovation, quality, and
excellent customer service. We are currently focused on the
following product categories: sanitaryware (primarily toilets,
sinks, pedestals and toilet seats), bath furniture (vanities,
mirrors and cabinets), shower systems, customer kitchen cabinetry
and other accessory items. These products are sold primarily for
repair and remodel activity and, to a lesser extent, new home or
commercial construction. We sell our products through numerous
partners, including mass retail centers, wholesale and commercial
distributors, online retailers and specialty stores.
Non-GAAP Measures
In addition to the measures presented in our consolidated
financial statements, we use the following non-GAAP measures to
evaluate our business, measure our performance, identify trends
affecting our business and assist us in making strategic decisions.
Our non-GAAP measures are: Adjusted Operating Income, Adjusted
Operating Margins and Adjusted Net Income. These non-GAAP financial
measures are not prepared in accordance with generally accepted
accounting principles in the United
States ("GAAP"). They are supplemental financial measures of
our performance only, and should not be considered substitutes for
net income, income from operations or any other measure derived in
accordance with GAAP and may not be comparable to similarly titled
measures reported by other entities. We define Adjusted Operating
Income as GAAP income from operations excluding the impact of
certain non-recurring expenses, including expenses related to
COVID‑19 protocols, non-recurring compensation expenses related to
our IPO, and one-time anti-dumping penalty expenses. We define
Adjusted Net Income as GAAP net income excluding the tax-effected
impact of certain non-recurring expenses and income such as
expenses related to COVID‑19 protocols, unusual litigation fees and
non-recurring compensation expenses related to our IPO. We define
Adjusted Operating Margins as adjusted income from operations
divided by revenue.
We use these non-GAAP measures, along with U.S. GAAP measures,
to evaluate our business, measure our financial performance and
profitability and our ability to manage expenses, after adjusting
for certain one-time expenses, identify trends affecting our
business and assist us in making strategic decisions. We believe
these non-GAAP measures, when reviewed in conjunction with U.S.
GAAP financial measures, and not in isolation or as substitutes for
analysis of our results of operations under U.S. GAAP, are useful
to investors as they are widely used measures of performance and
the adjustments we make to these non-GAAP measures provide
investors further insight into our profitability and additional
perspectives in comparing our performance over time on a consistent
basis. With respect to the Company's expectations of its future
performance, the Company's reconciliations of full year 2023
Adjusted Operating Income and 2023 Adjusted Net Income are not
available, as the Company is unable to quantify certain amounts to
the degree of precision that would be required in the relevant GAAP
measures without unreasonable effort.
FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995.
The use of words such as "anticipate," "expect," "could," "may,"
"intend," "plan", "see" and "believe," among others, generally
identify forward-looking statements. These forward-looking
statements include, among others, statements regarding FGI's
guidance, the Company's growth strategies, outlook and potential
acquisition activity, the effect of the COVID-19 pandemic and the
associated impact on the national and global economy, the company's
planned product launches and new customer partnerships, the effect
of supply chain disruptions and freight costs and estimates of
customer de-stock and timing of market recoveries. These
forward-looking statements are based on currently available
operating, financial, economic and other information, and are
subject to a number of risks and uncertainties. Readers are
cautioned that these forward-looking statements are only
predictions and may differ materially from actual future events or
results. A variety of factors, many of which are beyond our
control, could cause actual future results or events to differ
materially from those projected in the forward-looking statements
in this release. For a full description of the risks and
uncertainties which could cause actual results to differ from our
forward-looking statements, please refer to FGI's periodic filings
with the Securities & Exchange Commission including those
described as "Risk Factors" in FGI's annual report on Form 10-K for
the year ended December 31, 2022, and
in quarterly reports on Form 10-Q filed thereafter. FGI does not
undertake any obligation to update forward-looking statements
whether as a result of new information, future events or otherwise,
except as may be required under applicable securities laws.
FGI INDUSTRIES LTD. CONDENSED CONSOLIDATED BALANCE
SHEETS
|
|
|
|
As of
|
|
As of
|
|
|
June 30, 2023
|
|
December 31, 2022
|
|
|
USD
(Unaudited)
|
|
USD (Audited)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
6,894,762
|
|
$
|
10,067,428
|
Accounts receivable,
net
|
|
|
14,306,312
|
|
|
14,295,859
|
Inventories,
net
|
|
|
9,834,353
|
|
|
13,292,591
|
Prepayments and other
current assets
|
|
|
4,169,249
|
|
|
2,588,081
|
Prepayments and other
receivables – related parties
|
|
|
8,642,263
|
|
|
5,643,649
|
Total current
assets
|
|
|
43,846,939
|
|
|
45,887,608
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT,
NET
|
|
|
1,426,832
|
|
|
1,269,971
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
Operating lease
right-of-use assets, net
|
|
|
15,964,503
|
|
|
9,815,572
|
Deferred tax assets,
net
|
|
|
1,355,800
|
|
|
1,265,539
|
Other noncurrent
assets
|
|
|
1,865,678
|
|
|
2,128,240
|
Total other
assets
|
|
|
19,185,981
|
|
|
13,209,351
|
Total
assets
|
|
$
|
64,459,752
|
|
$
|
60,366,930
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
Short-term
loans
|
|
$
|
7,863,680
|
|
$
|
9,795,052
|
Accounts
payable
|
|
|
12,806,789
|
|
|
14,718,969
|
Accounts payable –
related parties
|
|
|
1,323,099
|
|
|
104,442
|
Income tax
payable
|
|
|
142,461
|
|
|
33,350
|
Operating lease
liabilities – current
|
|
|
1,348,041
|
|
|
1,543,031
|
Accrued expenses and
other current liabilities
|
|
|
3,818,209
|
|
|
3,580,359
|
Total current
liabilities
|
|
|
27,302,279
|
|
|
29,775,203
|
|
|
|
|
|
|
|
OTHER
LIABILITIES
|
|
|
|
|
|
|
Operating lease
liabilities – noncurrent
|
|
|
14,330,405
|
|
|
7,847,317
|
Total
liabilities
|
|
|
41,632,684
|
|
|
37,622,520
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
Preference Shares
($0.0001 par value, 10,000,000 shares authorized, no shares issued
and outstanding as
of June 30, 2023 and
December 31, 2022)
|
|
|
—
|
|
|
—
|
Ordinary shares
($0.0001 par value, 200,000,000 shares authorized, 9,500,000 shares
issued and
outstanding as of June
30, 2023 and December 31, 2022)
|
|
|
950
|
|
|
950
|
Additional paid-in
capital
|
|
|
20,732,415
|
|
|
20,459,859
|
Retained
earnings
|
|
|
3,465,026
|
|
|
3,679,920
|
Accumulated other
comprehensive loss
|
|
|
(1,371,323)
|
|
|
(1,396,319)
|
Total shareholders'
equity
|
|
|
22,827,068
|
|
|
22,744,410
|
Total liabilities and
shareholders' equity
|
|
$
|
64,459,752
|
|
$
|
60,366,930
|
FGI
INDUSTRIES LTD.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE
INCOME
|
|
|
|
For the Three Months
Ended
|
|
For the Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2023
|
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
REVENUES
|
|
$
|
29,189,913
|
|
$
|
47,809,014
|
|
$
|
56,352,179
|
|
$
|
91,384,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF
REVENUES
|
|
|
21,179,511
|
|
|
39,388,061
|
|
|
41,139,619
|
|
|
75,438,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
8,010,402
|
|
|
8,420,953
|
|
|
15,212,560
|
|
|
15,945,539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
distribution
|
|
|
4,800,518
|
|
|
4,362,707
|
|
|
9,511,607
|
|
|
9,040,059
|
General and
administrative
|
|
|
2,252,503
|
|
|
2,093,162
|
|
|
4,394,748
|
|
|
3,935,969
|
Research and
development
|
|
|
377,106
|
|
|
235,735
|
|
|
728,857
|
|
|
549,416
|
Total operating
expenses
|
|
|
7,430,127
|
|
|
6,691,604
|
|
|
14,635,212
|
|
|
13,525,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
580,275
|
|
|
1,729,349
|
|
|
577,348
|
|
|
2,420,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSES)
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
4,047
|
|
|
102
|
|
|
5,422
|
|
|
133
|
Interest
expense
|
|
|
(293,711)
|
|
|
(107,440)
|
|
|
(543,348)
|
|
|
(239,192)
|
Other (loss) income,
net
|
|
|
(10,684)
|
|
|
(66,074)
|
|
|
(30,241)
|
|
|
32,771
|
Total other
(expenses), net
|
|
|
(300,348)
|
|
|
(173,412)
|
|
|
(568,167)
|
|
|
(206,288)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
|
|
279,927
|
|
|
1,555,937
|
|
|
9,181
|
|
|
2,213,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
181,761
|
|
|
298,300
|
|
|
314,554
|
|
|
469,799
|
Deferred
|
|
|
9,685
|
|
|
87,107
|
|
|
(90,479)
|
|
|
43,285
|
Total provision for
income taxes
|
|
|
191,446
|
|
|
385,407
|
|
|
224,075
|
|
|
513,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
(LOSS)
|
|
|
88,481
|
|
|
1,170,530
|
|
|
(214,894)
|
|
|
1,700,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
4,897
|
|
|
(69,416)
|
|
|
24,996
|
|
|
(126,596)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
(LOSS)
|
|
$
|
93,378
|
|
$
|
1,101,114
|
|
$
|
(189,898)
|
|
$
|
1,574,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER
OF ORDINARY SHARES
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
9,500,000
|
|
|
9,168,508
|
|
|
9,500,000
|
|
|
9,168,508
|
Diluted
|
|
|
9,692,500
|
|
|
11,662,293
|
|
|
9,500,000
|
|
|
11,662,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER
SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.01
|
|
$
|
0.13
|
|
$
|
(0.02)
|
|
$
|
0.19
|
Diluted
|
|
$
|
0.01
|
|
$
|
0.10
|
|
$
|
(0.02)
|
|
$
|
0.15
|
FGI INDUSTRIES LTD. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
|
|
For the Six
Months Ended June 30,
|
|
|
2023
|
|
2022
|
|
|
USD
|
|
USD
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(214,894)
|
|
$
|
1,700,723
|
Adjustments to
reconcile net (loss) income to net cash used in operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
78,759
|
|
|
138,213
|
Share-based
compensation
|
|
|
272,556
|
|
|
144,733
|
Provision for credit
losses
|
|
|
19,789
|
|
|
75,940
|
Reversal of defective
return
|
|
|
(316,132)
|
|
|
(637,879)
|
Foreign exchange
transaction gain
|
|
|
23,214
|
|
|
2,850
|
Adjustment for Right
of use assets
|
|
|
(89,093)
|
|
|
—
|
Deferred income
(benefits) taxes
|
|
|
(90,261)
|
|
|
54,397
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
285,890
|
|
|
1,843,947
|
Inventories
|
|
|
3,458,238
|
|
|
2,582,193
|
Prepayments and other
current assets
|
|
|
(1,581,168)
|
|
|
(1,470,609)
|
Prepayments and other
receivables – related parties
|
|
|
(2,998,615)
|
|
|
(5,348,158)
|
Other noncurrent
assets
|
|
|
262,563
|
|
|
(113,223)
|
Income
taxes
|
|
|
109,111
|
|
|
(345,143)
|
Right-of-use
assets
|
|
|
855,950
|
|
|
632,963
|
Accounts
payable
|
|
|
(1,912,180)
|
|
|
(10,805,982)
|
Accounts
payable-related parties
|
|
|
1,218,657
|
|
|
—
|
Operating lease
liabilities
|
|
|
(627,689)
|
|
|
(634,224)
|
Accrued expenses and
other current liabilities
|
|
|
237,849
|
|
|
(811,077)
|
Net cash used in
operating activities
|
|
|
(1,007,456)
|
|
|
(12,990,336)
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(235,941)
|
|
|
(42,752)
|
Net cash used in
investing activities
|
|
|
(235,941)
|
|
|
(42,752)
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Net (repayments of)
proceeds from revolving credit facility
|
|
|
(1,931,372)
|
|
|
32,768
|
Net proceeds from
issuance of ordinary shares in IPO
|
|
|
—
|
|
|
12,370,800
|
Net cash (used in)
provided by financing activities
|
|
|
(1,931,372)
|
|
|
12,403,568
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE
FLUCTUATION ON CASH
|
|
|
2,103
|
|
|
(128,071)
|
|
|
|
|
|
|
|
NET CHANGES IN
CASH
|
|
|
(3,172,666)
|
|
|
(757,591)
|
CASH, BEGINNING OF
YEAR
|
|
|
10,067,428
|
|
|
3,883,896
|
CASH, END OF
YEAR
|
|
$
|
6,894,762
|
|
$
|
3,126,305
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW
INFORMATION
|
|
|
|
|
|
|
Cash paid during the
period for interest
|
|
$
|
(544,026)
|
|
$
|
(240,183)
|
Cash paid during the
period for income taxes
|
|
$
|
(205,075)
|
|
$
|
(808,048)
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Net changes in parent
company investment
|
|
$
|
—
|
|
$
|
12,370,800
|
New addition on
Right-of-use assets
|
|
$
|
(7,616,898)
|
|
$
|
—
|
Non-GAAP Measures
The following table reconciles Income from Operations to
Adjusted Operating Income and Adjusted Operating Margins, as well
as Net income to Adjusted Net Income for the periods presented.
|
|
For the Three Months
Ended
|
|
|
For the Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2023
|
|
2022
|
|
|
2023
|
|
2022
|
|
Income from
operations
|
|
$
|
580,275
|
|
$
|
1,729,349
|
|
|
$
|
577,348
|
|
$
|
2,420,095
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
IPO-related compensation
|
|
|
—
|
|
|
23,559
|
|
|
|
—
|
|
|
255,871
|
|
IPO legal
fee
|
|
|
—
|
|
|
—
|
|
|
|
50,000
|
|
|
—
|
|
Business expansion
expense
|
|
|
61,770
|
|
|
—
|
|
|
|
123,542
|
|
|
—
|
|
Adjusted income from
operations
|
|
|
642,045
|
|
|
1,752,908
|
|
|
|
750,890
|
|
|
2,675,966
|
|
Revenue
|
|
$
|
29,189,913
|
|
$
|
47,809,014
|
|
|
$
|
56,352,179
|
|
$
|
91,384,254
|
|
Adjusted operating
margins
|
|
|
2.2
|
%
|
|
3.7
|
%
|
|
|
1.3
|
%
|
|
2.9
|
%
|
|
|
|
For the Three
Months Ended
|
|
|
For the Six
Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
Net (Loss)
Income
|
|
$
|
88,481
|
|
$
|
1,170,530
|
|
$
|
(214,894)
|
|
$
|
1,700,723
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
IPO-related compensation
|
|
|
—
|
|
|
23,559
|
|
|
—
|
|
|
255,871
|
IPO legal
fee
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|
—
|
Business expansion
expense
|
|
|
61,770
|
|
|
—
|
|
|
123,542
|
|
|
—
|
Total
|
|
|
150,251
|
|
|
1,194,089
|
|
|
(41,352)
|
|
|
1,956,594
|
Tax impact of
adjustment at 18% effective rate
|
|
|
(11,675)
|
|
|
(4,241)
|
|
|
(32,799)
|
|
|
(46,057)
|
Adjusted net (loss)
income
|
|
$
|
138,576
|
|
$
|
1,189,848
|
|
$
|
(74,151)
|
|
$
|
1,910,537
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/fgi-industries-announces-second-quarter-2023-results-301897248.html
SOURCE FGI Industries Ltd.