QINGDAO,
China, April 25, 2023 /PRNewswire/ -- TDH
Holdings, Inc. (NASDAQ: PETZ) ("TDH" or the "Company"), a PRC-based
company that is an operator of a restaurant in the U.S., and was a
manufacturer of petfood products in China in 2022 announced today its financial
results for the fiscal year ended December 31, 2022.
Full Year 2022 Financial Highlights:
|
|
For the Twelve
Months Ended December 31,
|
($ millions,
except per share
data)
|
|
2022
|
|
2021
|
|
%
Change
|
Revenues from
continuing
operations
|
|
$3.10
|
|
$1.08
|
|
186.63 %
|
Gross
profit
|
|
$1.05
|
|
$0.31
|
|
238.30 %
|
Gross
margin
|
|
33.97 %
|
|
28.78 %
|
|
5.19 pp*
|
Loss from
operations
|
|
($3.05)
|
|
($3.66)
|
|
-16.73 %
|
Operating loss
margin
|
|
-98.39 %
|
|
-338.89 %
|
|
240.50 pp*
|
Net income (loss)
attributable
to common stockholders
|
|
$0.80
|
|
($6.12)
|
|
113.13 %
|
Loss per share -
basic and diluted
|
|
$0.10
|
|
($1.17)
|
|
108.55 %
|
|
|
|
|
|
|
|
* pp:
percentage points
|
|
|
|
|
|
|
·
- Revenues from continuing operations increased by 186.63% from
$1.08 million in fiscal year 2021 to
$3.10 million in fiscal year 2022,
our sales of petfood decreased from approximately $0.49 million in fiscal year 2021 to
approximately $0.03 million in fiscal
year 2022, or by approximately 94.59%, which was offset by an
increase in revenue from our restaurant business in Missouri by approximately $3.07 million. The decrease of petfood revenue in
2022 was mainly due to: the increase in cost of raw materials
required for production; accepting less orders in an attempt to
avoid unprofitable orders and customers; decreased demand for sales
of petfood, and our remaining petfood production facility was
frozen by the court and became subject to a bankruptcy proceeding.
As a result, our pet food sales volume significantly decreased in
2022 as compared to 2021.
- Gross profit was $1.05 million in
fiscal year 2022 as compared to gross profit of $0.31 million in fiscal year 2021. The
improvement in gross margin was mainly due to increased gross
margin of our restaurant business and changes in related sales mix
of food and beverage products in 2022 as compared to 2021.
- Operating loss was $3.05 million
in fiscal year 2022 as compared to an operating loss of
$3.66 million in fiscal year 2021.
Our operating loss as a percentage of total revenues was negative
98.36%, and negative 338.89% for the years ended December 31, 2022 and 2021, respectively. The
continuous loss from operation was mainly due to increased
operating expenses in 2022.
- Net income attributable to common stockholders was $0.80 million, or an income per share of
$0.10, for the fiscal year 2022 as
compared to net loss of $6.12
million, or a loss per share of $1.17, for fiscal year 2021.
Full Year 2022 Financial Results
Revenues
The Company's revenue sources include petfood sales and
restaurant business operations. Petfood
sales mainly include sales for pet chews, dried pet snacks and wet
canned pet foods in overseas markets, domestic markets and by
e-commerce. Revenues from continuing operations increased by
186.63% from $1.08 million in fiscal
year 2021 to $3.10 million in fiscal
year 2022, our sales of petfood decreased from approximately
$0.49 million in fiscal year 2021 to
approximately $0.03 million in fiscal
year 2022, or by approximately 94.59%, which was offset by an
increase in revenue from our restaurant business in Missouri by approximately $3.07 million. The decrease of petfood revenue in
2022 was mainly due to the increase in cost of raw materials
required for production; accepting less orders in an attempt
to avoid unprofitable orders and customers; decreased demand
for sales of petfood, and our remaining petfood production facility
was frozen by the court and became subject to a bankruptcy
proceeding. As a result, our petfood sales volume significantly
decreased in 2022 as compared to 2021.
|
|
For the Twelve
Months Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
Y/Y
Change
|
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Amount
($'000)
|
|
%
|
Overseas
|
$
|
-
|
|
-
|
|
$
|
135
|
|
12.49 %
|
|
$
|
(135)
|
|
-100.00 %
|
Domestic
|
|
26
|
|
0.84 %
|
|
|
308
|
|
28.49 %
|
|
|
(282)
|
|
-91.56 %
|
E-commerce
|
|
-
|
|
-
|
|
|
35
|
|
3.24 %
|
|
|
(35)
|
|
-100.00 %
|
Restaurant
revenue
|
|
3,074
|
|
99.19 %
|
|
|
606
|
|
56.06 %
|
|
|
2,468
|
|
407.26 %
|
less: sales
tax and
additional
surcharge
|
|
(1)
|
|
-0.03 %
|
|
|
(3)
|
|
-0.28 %
|
|
|
2
|
|
-66.67 %
|
Total
|
$
|
3,099
|
|
100.00 %
|
|
$
|
1,081
|
|
100.00 %
|
|
$
|
2,018
|
|
-186.68 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31,
2022, for revenue generated from petfood sales of our
continuing operations, our domestic sales decreased by $0.28 million or 91.56%, and there was no
e-commerce sales and overseas sales of petfood products. However,
revenue from our restaurant business segment in the United States increased by $2.47 million or
407.26%. As a
result, our total revenue increased by $2.02
million or 186.63% when comparing 2022 to 2021. The decrease
of petfood sales revenue of our continuing operations in 2022 was
mainly due to the following factors: the increase in cost of raw
materials required for production; accepting less orders in an
attempt to avoid unprofitable orders and customers; decreased
demand for sales of petfood, and our remaining petfood production
facility was frozen by the court and became subject to a bankruptcy
proceeding. As a result of the above, our total revenues from
continuing operations for the fiscal year 2022 increased as
compared with the fiscal year 2021.
|
For the Twelve
Months Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
Y/Y
Change
|
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Amount
($'000)
|
|
%
|
Pet
chews
|
$
|
8
|
|
0.26%-
|
|
$
|
46
|
|
4.26 %
|
|
$
|
(38)
|
|
-82.6 %
|
Dried pet
snacks
|
|
8
|
|
0.26%-
|
|
|
293
|
|
27.10 %
|
|
|
(285)
|
|
-97.27 %
|
Wet canned
pet
food
|
|
1
|
|
0.03%-
|
|
|
11
|
|
1.02 %
|
|
|
(10)
|
|
-90.9 %
|
Dental health
snacks
|
|
1
|
|
0.03%-
|
|
|
6
|
|
0.56 %
|
|
|
(5)
|
|
-83.33 %
|
Restaurant
revenue
|
|
3,074
|
|
99.19 %
|
|
|
606
|
|
56.06
|
|
|
2,468
|
|
407.26 %
|
Others
|
|
8
|
|
0.26 %
|
|
|
122
|
|
11.29 %
|
|
|
(114)
|
|
-93.44 %
|
Less: sales
tax
and additional
surcharge
|
|
(1)
|
|
-0.03 %
|
|
|
(3)
|
|
-0.28 %
|
|
|
(2)
|
|
-66.67 %
|
Total
|
$
|
3,099
|
|
100.00 %
|
|
$
|
1,081
|
|
100.00 %
|
|
$
|
2,018
|
|
186.68 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our total revenue from continuing operations increased by
$2.02 million or 186.63% when
comparing 2022 to 2021, among which, revenue generated from pet
chews decreased by $0.04 million or
82.6%, revenue from dried pet snacks decreased by $0.29 million or 97.27%, revenue generated from
wet canned petfoods decreased by $0.01
million or 90.9%, revenue generated from dental health
snacks decreased by $0.01 million or
83.33%, from the year ended December 31,
2021 to the year ended December 31,
2022, respectively. The decrease in petfood sales was
primarily due to our inability to fulfill customer orders on a
timely basis due to disruption of supply chain and logistics caused
by the COVID-19, as well as decrease of sales order, and our
unfavorable selling price which led to our products became less
attractive to customers. In addition, our petfood manufacturing
activities were suspended in 2022 because our remaining petfood
production facility was frozen by the court and became subject to a
bankruptcy proceeding.
Cost of revenues
Cost of revenues of our petfood business consists primarily of
direct raw materials, direct payroll of workshop staff, utility and
supply costs consumed in the manufacturing process, manufacturing
labor, depreciation expense and overhead expenses necessary to
manufacture finished goods as well as distribution costs such as
inbound freight charges. Cost of revenues of our restaurant
business consist primarily of food and packaging costs, payroll and
employee benefit costs, store lease and occupancy costs and
depreciation and amortization costs. Cost of revenues from
continuing operations increased by $1.28
million, or 165.75%, to $2.05
million for fiscal year 2022 from $0.77 million for fiscal year 2021. The increase
in our costs was in line with the increased revenue from our
restaurant segment in fiscal year 2022.
Gross profit and gross margin
Gross profit was $1.05 million for
fiscal year 2022, compared to gross profit of $0.31 million for fiscal year 2021. Gross profit
margin was 33.97% for fiscal year 2022, compared to gross margin of
28.78% for fiscal year 2021.
Operating expense
Operating expense consists of selling expenses and general and
administrative expenses.
Operating expenses from our continuing operations were
$4.10 million, and $3.97 million for the years ended December 31, 2022 and 2021, respectively, an
increase of $0.13 million, or 3.24%.
The ratio of operating expenses as a percentage of revenue
decreased from 394.17% for the year ended December 31, 2021 to 132.33% for the year ended
December 31, 2022.
Selling expense from our continuing operations was $0.09 million and $0.07
million for the years ended December
31, 2022, and 2021, respectively, an increase of
$0.02 million or 23.01%. The increase
in our selling expense was in line with our increased restaurant
business segment revenue in 2022. As our revenue increased, our
marketing campaign related costs and sales commission paid to our
sales teams increased in 2022 as compared to 2021.
General and administrative expenses from our continuing
operations were $4.00 million, and
$3.54 million for the years ended
December 31, 2022 and 2021
respectively, representing an increase of $0.47 million, or 23.01%. The main reason for the
increase was mainly due to increased depreciation and amortization
expenses related to our restaurant business.
Impairment of goodwill was $0
million in fiscal year 2022, as compared to $0.36 million in fiscal year 2021. Impairment of
long-lived assets other than goodwill charge was $0.01 million in fiscal year 2022, as compared to
$0.22 million in fiscal year
2021.
Operating loss and operating loss margin
Loss from operations was $3.05
million for fiscal year 2022, compared to operating loss of
$3.66 million for fiscal year 2021.
The continuous loss from operations was mainly due to increased
operating expenses in fiscal year 2022.
Net income (loss) and earnings (loss) per share
Net income was $0.86 million for
fiscal year 2022, compared to net loss of $6.72 million for fiscal year 2021. Net income
attributable to common shareholders was $0.80 million, or earnings per share of
$0.10, for the fiscal year 2022. This
is compared to net loss attributable to common shareholders of
$6.12 million, or loss per share of
$1.17 for fiscal year 2021.
Financial Conditions
As of December 31, 2022, the
Company had cash and cash equivalents of $21.86 million, compared to $18.03 million as of December 31, 2021. Accounts receivable and
inventories were $0.03 million and
$0 million, respectively, as of
December 31, 2022, compared to
$0.04 million and $0.05 million, respectively, as of December 31, 2021. As of December 31, 2022, we had working capital of
approximately $19.11 million, as
compared to working capital of $11.42
million as of December 31,
2021.
Net cash used in operating activities was $2.07 million for the fiscal year 2022, compared
to net cash used in operating activities of $3.30 million for fiscal year 2021. Net cash used
in investing activities was $1.33
million for fiscal year 2022, compared to $1.64 million used in fiscal 2021. Net cash
provided by financing activities was $6.06
million for the fiscal year 2022, compared to $17.95 million net cash provided by financing
activities in fiscal year 2021.
Going Concern
Our consolidated financial statements have been prepared
assuming we will continue as a going concern, which contemplates
the realization of assets and liquidation of liabilities in the
normal course of business. For the year ended December 31, 2022, our revenue from the
restaurant business segment increased by approximately $2.5 million as compared to 2021 and we reported
a net income of approximately $0.86
million and cash flows used in operating activities of
approximately $0.85 million in 2022.
However, due to the sharp rise in market prices of raw materials,
the lack of operational efficiency of our production facilities and
our inability to make bank loan repayment upon maturity, we
suspended our petfood production and normal business operations and
we were involved in certain legal proceedings beginning in
November 2019. Although we resumed
our operations in May 2020 factors
including: the Covid-19 pandemic; the increase in cost of raw
materials required for petfood production; accepting less orders in
an attempt to avoid unprofitable orders and customers; and
decreased demand for sales of petfood, led to a decrease in our
petfood revenue from $0.49 million in
2021 and to only $0.03 million in
2022. Additionally, our remaining petfood production facility was
frozen by the court and became subject to a bankruptcy proceeding.
We decided to discontinue our petfood manufacturing business
segment in the first quarter 2023 due to the above operational
challenges. As a result, it is uncertain our future revenue and
cash flows will be sufficient to support our growth. In addition,
although we received approximately $6
million net proceeds from the issuance of common shares to
certain investors during fiscal year 2022, there can be no
assurances that future revenue or capital infusion will be
sufficient to enable us to develop our business to a level where it
will be profitable or to generate positive cash flows. These
factors raise substantial doubt about the Company's ability to
continue as a going concern for the next twelve months from the
date that our consolidated financial statements are issued.
Based on our current financial conditions, our cash balance and
revenues generated from our business operations may not be
currently sufficient and cannot be projected to cover our future
operating expenses and meet our obligations as they become due for
the next twelve months after the date that our financial statements
are issued.
We still face numerous challenges in our business activities. To
effectively sustain our business and maintain growth, we also need
to evaluate and identify suitable strategic or acquisition
opportunities, complete such transactions on commercially favorable
terms, or successfully integrate business operations,
infrastructure and management philosophies of acquired businesses
and companies. If we are unable to effectively address these
challenges, our ability to execute acquisitions as a component of
our long-term strategy will be impaired, which could have an
adverse effect on our business and growth. We also need to expand
our restaurant and customer base, refine our operational, financial
and management controls and reporting systems and procedures. If we
fail to efficiently manage this expansion of our business, our
costs and expenses may increase more than anticipated and we may
not successfully attract a sufficient number of customers in a
cost-effective manner, respond to competitive challenges, or
otherwise execute our business plans. In addition, we may, as part
of carrying out our growth strategies, adopt new initiatives to
implement new pricing models and strategies. We cannot assure you
that these initiatives may achieve the anticipated results.
Recent Developments
Discontinued operations
We discontinued our petfood manufacturing segment during the
first quarter of 2023. Our decision to discontinue our petfood
business was driven largely by the following factors: the increase
in cost of raw materials required for production; accepting
less orders in an attempt to avoid unprofitable orders and
customers; decreased demand for sales of petfood; its
historical performance and expected business forecasts in the
absence of further capital investments and opportunity costs;
lawsuits and the closing of our manufacturing facilities and them
being subject to bankruptcy proceedings. We believe the
discontinuation of our petfood manufacturing business will provide
us with the opportunity to redirect our focus and resources towards
expanding and improving our restaurant segment.
Notice
Rounding amounts and percentages: Certain amounts and
percentages included in this press release have been rounded for
ease of presentation. Percentage figures included in this press
release have not in all cases been calculated on the basis of such
rounded figures, but on the basis of such amounts prior to
rounding. For this reason, certain percentage amounts in this press
release may vary from those obtained by performing the same
calculations using the figures in the financial statements. In
addition, certain other amounts that appear in this press release
may not sum due to rounding.
About TDH Holdings, Inc.
Founded in April 2002, TDH
Holdings, Inc. (the "Company") (NASDAQ: PETZ), is a PRC-based
company that is an operator of a restaurant in the U.S., and was a
manufacturer of petfood products in China in 2022. More information about the
Company can be found at www.tiandihui.com.
Forward-Looking Statements
This press release contains forward-looking statements as
defined by the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include statements concerning plans,
objectives, goals, strategies, future events or performance, and
underlying assumptions and other statements that are other than
statements of historical facts. When the Company uses words such as
"may," "will," "intend," "should," "believe," "expect,"
"anticipate," "project," "estimate" or similar expressions that do
not relate solely to historical matters, it is making
forward-looking statements. Specifically, the Company's statements
regarding, among others: its growth and business outlook; its
ability to execute on its business plan, secure necessary capital
to sustain and maintain its operation; its ability to resume its
operations at the previous level; its ability to successfully
resolve various legal proceedings and judgments in which it is
involved or have been obtained against it; its ability to expand
its market and customer base; its ability to refine its
operational, financial and management controls and reporting
systems and procedures, are forward-looking statements. These
statements are subject to uncertainties and risks including, but
not limited to, the following: the Company's goals and
strategies; the ability to identify, execute and
integrate strategic or acquisition opportunities, the
Company's future business development; product and service demand
and acceptance; changes in technology; economic conditions; the
growth of the restaurant industry in the
United States; reputation and brand; the impact of
competition and pricing; government regulations; fluctuations in
general economic and business conditions in China and internationally and assumptions
underlying or related to any of the foregoing and other risks
contained in reports filed by the Company with the Securities and
Exchange Commission. For these reasons, among others,
investors are cautioned not to place undue reliance upon any
forward-looking statements in this press release. Additional
factors are discussed in the Company's filings with the U.S.
Securities and Exchange Commission, which are available for review
at www.sec.gov. The Company undertakes no obligation to publicly
revise these forward-looking statements to reflect events or
circumstances that arise after the date hereof.
For more information, please contact:
Feng Zhang, CFO
Email: tdhpets@163.com
Phone: +86 183-1102-1983
TDH HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
ASSETS
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
21,857,125
|
|
|
$
|
18,025,966
|
|
Short-term
investments
|
|
|
9,922,366
|
|
|
|
4,428,446
|
|
Accounts receivable,
net
|
|
|
29,318
|
|
|
|
36,835
|
|
Advances to suppliers,
net
|
|
|
2,789
|
|
|
|
10,986
|
|
Inventories,
net
|
|
|
987
|
|
|
|
51,423
|
|
Prepayments and other
current assets, net
|
|
|
127,834
|
|
|
|
1,158,867
|
|
Current assets held for
sale associated with discontinued operation of
Tiandihui
|
|
|
1,841,335
|
|
|
|
7,355,317
|
|
Total current
assets
|
|
|
33,781,754
|
|
|
|
31,067,840
|
|
NON-CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
698,044
|
|
|
|
781,670
|
|
Intangible assets,
net
|
|
|
481,840
|
|
|
|
535,632
|
|
Operating lease
right-of-use assets
|
|
|
783,658
|
|
|
|
4,604,365
|
|
Non-current assets held
for sale associated with discontinued operation
of Tiandihui
|
|
|
768,101
|
|
|
|
879,253
|
|
Total non-current
assets
|
|
|
2,731,643
|
|
|
|
6,800,920
|
|
Total
assets
|
|
$
|
36,513,397
|
|
|
$
|
37,868,760
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
491,850
|
|
|
$
|
506,881
|
|
Accounts payable -
related parties
|
|
|
1,033
|
|
|
|
-
|
|
Advances from
customers
|
|
|
11,024
|
|
|
|
16,959
|
|
Bank
overdrafts
|
|
|
74,425
|
|
|
|
79,851
|
|
Short-term loans -
related parties
|
|
|
266,451
|
|
|
|
285,878
|
|
Taxes
payable
|
|
|
11,923
|
|
|
|
24,077
|
|
Due to related
parties
|
|
|
55,747
|
|
|
|
36,410
|
|
Operating lease
liabilities, current
|
|
|
212,814
|
|
|
|
268,403
|
|
Other current
liabilities
|
|
|
1,212,420
|
|
|
|
533,668
|
|
Current liabilities
held for sale associated with discontinued operation
of Tiandihui
|
|
|
12,337,657
|
|
|
|
17,898,674
|
|
Total current
liabilities
|
|
|
14,675,344
|
|
|
|
19,650,801
|
|
NON-CURRENT
LIABILITIES:
|
|
|
|
|
|
|
|
|
Operating lease
liabilities, non-current
|
|
|
683,113
|
|
|
|
4,846,760
|
|
Non-current liabilities
held for sale associated with discontinued
operation of Tiandihui
|
|
|
1,037
|
|
|
|
1,132
|
|
Total
liabilities
|
|
|
15,359,494
|
|
|
|
24,498,693
|
|
SHAREHOLDERS' EQUITY
:
|
|
|
|
|
|
|
|
|
Common shares ($0.02
par value; 50,000,000 shares authorized;
10,323,268 and 5,218,681 shares issued and outstanding at
December 31, 2022, and 2021, respectively)*
|
|
|
206,465
|
|
|
|
104,374
|
|
Additional paid-in
capital
|
|
|
48,089,439
|
|
|
|
42,151,658
|
|
Statutory
reserves
|
|
|
160,014
|
|
|
|
160,014
|
|
Accumulated
deficit
|
|
|
(28,165,927)
|
|
|
|
(28,969,627)
|
|
Accumulated other
comprehensive income (loss)
|
|
|
428,249
|
|
|
|
(460,702)
|
|
Total TDH Holdings,
Inc. shareholders' equity
|
|
|
20,718,240
|
|
|
|
12,985,717
|
|
Non-controlling
interest
|
|
|
435,663
|
|
|
|
384,350
|
|
Total shareholders'
equity
|
|
|
21,153,903
|
|
|
|
13,370,067
|
|
Total liabilities
and shareholders' equity
|
|
$
|
36,513,397
|
|
|
$
|
37,868,760
|
|
|
|
|
|
|
|
|
|
|
*
|
Retrospectively
restated to reflect the one-for-twenty reverse split dated on June
14, 2022
|
The accompanying notes are an integral part of these
consolidated financial statements
TDH HOLDINGS, INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(LOSS)
|
|
|
|
|
|
|
|
For The Years Ended
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
2020
|
|
Net revenue
|
|
$
|
3,098,733
|
|
|
$
|
1,081,095
|
|
|
$
|
622,801
|
|
Total
revenue
|
|
|
3,098,733
|
|
|
|
1,081,095
|
|
|
|
622,801
|
|
Cost of
revenue
|
|
|
2,046,200
|
|
|
|
769,967
|
|
|
|
449,694
|
|
Total cost of
revenue
|
|
|
2,046,200
|
|
|
|
769,967
|
|
|
|
449,694
|
|
Gross
profit
|
|
|
1,052,533
|
|
|
|
311,128
|
|
|
|
173,107
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
expense
|
|
|
91,370
|
|
|
|
74,278
|
|
|
|
85,744
|
|
General and
administrative expense
|
|
|
4,002,346
|
|
|
|
3,541,872
|
|
|
|
583,594
|
|
Impairment of
long-lived assets other than goodwill
|
|
|
6,833
|
|
|
|
-
|
|
|
|
-
|
|
Impairment of
goodwill
|
|
|
-
|
|
|
|
355,570
|
|
|
|
-
|
|
Total operating
expenses
|
|
|
4,100,549
|
|
|
|
3,971,720
|
|
|
|
669,338
|
|
Loss from
operations
|
|
|
(3,048,016)
|
|
|
|
(3,660,592)
|
|
|
|
(496,231)
|
|
Interest
expense
|
|
|
43,081
|
|
|
|
(14,518)
|
|
|
|
32,448
|
|
Government
subsidies
|
|
|
-
|
|
|
|
-
|
|
|
|
8,651
|
|
Other income
|
|
|
64,029
|
|
|
|
(28,667)
|
|
|
|
(14,381)
|
|
Other
expense
|
|
|
(26,120)
|
|
|
|
(642,216)
|
|
|
|
(38,901)
|
|
Investment income,
net
|
|
|
4,161,093
|
|
|
|
275,866
|
|
|
|
2,120,241
|
|
Total other income
(expenses)
|
|
|
4,242,083
|
|
|
|
(409,535)
|
|
|
|
2,185,860
|
|
Income (loss) before
income tax provision
|
|
|
1,194,067
|
|
|
|
(4,070,127)
|
|
|
|
1,689,629
|
|
Income tax
provision
|
|
|
-
|
|
|
|
-
|
|
|
|
900
|
|
Net income
(loss) from continuing operations
|
|
|
1,194,067
|
|
|
|
(4,070,127)
|
|
|
|
1,690,529
|
|
Net loss from
discontinued operations of Tiandihui
|
|
|
(339,054)
|
|
|
|
(2,645,831)
|
|
|
|
(2,565,197)
|
|
Net income
(loss)
|
|
|
855,013
|
|
|
|
(6,715,958)
|
|
|
|
(874,668)
|
|
Less: Net income (loss)
attributable to non-controlling interest
|
|
|
51,313
|
|
|
|
(595,650)
|
|
|
|
-
|
|
Net income (loss)
attributable to TDH Holdings, Inc.
|
|
$
|
803,700
|
|
|
$
|
(6,120,308)
|
|
|
$
|
(874,668)
|
|
Comprehensive income
(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
803,700
|
|
|
$
|
(6,120,308)
|
|
|
$
|
(874,668)
|
|
Other comprehensive
income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
888,951
|
|
|
|
(247,807)
|
|
|
|
(355,411)
|
|
Total comprehensive
income (loss)
|
|
|
1,692,651
|
|
|
|
(6,368,115)
|
|
|
|
(1,230,079)
|
|
Less: Comprehensive
income (loss) attributable to noncontrolling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Comprehensive income
( loss) attributable to TDH Holdings, Inc.
|
|
$
|
1,692,651
|
|
|
$
|
(6,368,115)
|
|
|
$
|
(1,230,079)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
common share attributable to TDH
Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.10
|
|
|
$
|
(1.17)
|
|
|
$
|
(0.38)
|
|
Diluted
|
|
$
|
0.10
|
|
|
$
|
(1.17)
|
|
|
$
|
(0.38)
|
|
Weighted average
common shares outstanding*
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
8,019,208
|
|
|
|
5,218,681
|
|
|
|
2,292,500
|
|
Diluted
|
|
|
8,019,208
|
|
|
|
5,218,681
|
|
|
|
2,292,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Retrospectively
restated to reflect the one-for-twenty reverse split dated on June
14, 2022
|
The accompanying notes are an integral part of these
consolidated financial statements
TDH HOLDINGS, INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(DEFICIT)
|
|
|
|
Number
of
Shares*
|
|
|
Common
Shares
|
|
|
Additional
Paid-in
Capital
|
|
|
Stock
Subscription
Receivable
|
|
|
Statutory
Reserves
|
|
|
Accumulated
Deficit
|
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|
Noncontrolling
Interest
|
|
|
Total
Stockholders'
Equity (Deficit)
|
|
Balance,
December 31, 2019
|
|
|
2,292,500
|
|
|
$
|
45,850
|
|
|
$
|
21,963,678
|
|
|
$
|
-
|
|
|
$
|
160,014
|
|
|
$
|
(21,974,651
|
)
|
|
$
|
142,516
|
|
|
$
|
(8
|
)
|
|
$
|
337,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(874,668
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(874,668
|
)
|
Foreign currency
translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(355,411
|
)
|
|
|
-
|
|
|
|
(355,411
|
)
|
Purchase of
noncontrolling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
(108
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8
|
|
|
|
(100
|
)
|
Balance,
December 31, 2020
|
|
|
2,292,500
|
|
|
$
|
45,850
|
|
|
$
|
21,963,570
|
|
|
$
|
-
|
|
|
$
|
160,014
|
|
|
$
|
(22,849,319
|
)
|
|
$
|
(212,895
|
)
|
|
$
|
-
|
|
|
$
|
(892,780
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(6,120,308
|
)
|
|
|
-
|
|
|
|
(595,650
|
)
|
|
|
(6,715,958
|
)
|
Issuance of common
stock
|
|
|
1,705,000
|
|
|
|
34,100
|
|
|
|
20,188,088
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,222,188
|
|
Warrants exercised for
cashless
|
|
|
1,221,181
|
|
|
|
24,424
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
24,424
|
|
Foreign currency
translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(247,807
|
)
|
|
|
-
|
|
|
|
(247,807
|
)
|
Acquisition of
non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
980,000
|
|
|
|
980,000
|
|
Balance, December
31, 2021
|
|
|
5,218,681
|
|
|
$
|
104,374
|
|
|
$
|
42,151,658
|
|
|
$
|
|
|
|
$
|
160,014
|
|
|
$
|
(28,969,627
|
)
|
|
$
|
(460,702
|
)
|
|
$
|
384,350
|
|
|
$
|
13,370,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
803,700
|
|
|
|
-
|
|
|
|
51,313
|
|
|
|
855,013
|
|
Issuance of common
stock and warrants
in private placements
|
|
|
4,000,000
|
|
|
|
80,000
|
|
|
|
5,937,781
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,017,781
|
|
Warrants exercised for
cashless
|
|
|
1,104,587
|
|
|
|
22,091
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
22,091
|
|
Foreign currency
translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
888,951
|
|
|
|
-
|
|
|
|
888,951
|
|
Balance, December
31, 2022
|
|
|
10,323,268
|
|
|
$
|
206,465
|
|
|
$
|
48,089,439
|
|
|
$
|
-
|
|
|
$
|
160,014
|
|
|
$
|
(28,165,927
|
)
|
|
$
|
428,249
|
|
|
$
|
435,663
|
|
|
$
|
21,153,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Retrospectively
restated to reflect the one-for-twenty reverse split dated on June
14, 2022
|
The accompanying notes are an integral part of these
consolidated financial statements
TDH HOLDINGS, INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
For The Years
Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
2020
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
803,700
|
|
|
$
|
(6,120,308)
|
|
|
$
|
(874,668)
|
|
Less: net loss from
discontinued operations
|
|
|
(339,054)
|
|
|
|
(2,645,831)
|
|
|
|
(2,565,197)
|
|
Net income
(loss) from continuing operations
|
|
|
1,142,754
|
|
|
|
(3,474,477)
|
|
|
|
1,690,529
|
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
|
17,114
|
|
|
|
466,720
|
|
|
|
72,344
|
|
Fair value change of
short-term investments
|
|
|
(4,161,093)
|
|
|
|
(495,265)
|
|
|
|
(2,120,241)
|
|
Impairment of
goodwill
|
|
|
-
|
|
|
|
355,570
|
|
|
|
-
|
|
Impairment of
long-lived assets other than goodwill
|
|
|
6,833
|
|
|
|
217,257
|
|
|
|
-
|
|
Inventory
write-down
|
|
|
11,532
|
|
|
|
368,441
|
|
|
|
234,861
|
|
Allowance for doubtful
accounts
|
|
|
7,210
|
|
|
|
2,168
|
|
|
|
593,142
|
|
Deferred income
taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,106)
|
|
Loss (gain) on disposal
of property, plant and equipment
|
|
|
153,983
|
|
|
|
(5,905,889)
|
|
|
|
(77,287)
|
|
Amortization of
operating lease right-of-use assets
|
|
|
(408,198)
|
|
|
|
438,063
|
|
|
|
(18,118)
|
|
Non-cash lease
expense
|
|
|
(205,295)
|
|
|
|
(4,786,099)
|
|
|
|
(116)
|
|
Gain on forgiveness of
short-term loan
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(6,265)
|
|
Changes in operating
assets and liabilities:
|
|
|
-
|
|
|
|
(277,310)
|
|
|
|
(32,132)
|
|
Accounts receivable,
net
|
|
|
2,733
|
|
|
|
127,057
|
|
|
|
(654,246)
|
|
Inventories,
net
|
|
|
38,904
|
|
|
|
(368,246)
|
|
|
|
(304,953)
|
|
Operating lease
liabilities
|
|
|
(195,626)
|
|
|
|
4,830,456
|
|
|
|
(9,382)
|
|
Operating lease
liabilities – related parties
|
|
|
-
|
|
|
|
278,472
|
|
|
|
(887)
|
|
Advances to suppliers,
net
|
|
|
8,197
|
|
|
|
(3,653)
|
|
|
|
(21,701)
|
|
Prepayments and other
current assets, net
|
|
|
1,017,261
|
|
|
|
(1,029,552)
|
|
|
|
(57,561)
|
|
Accounts
payable
|
|
|
(305,382)
|
|
|
|
64,427
|
|
|
|
68,095
|
|
Accounts payable -
related parties
|
|
|
(132,081)
|
|
|
|
132,192
|
|
|
|
-
|
|
Interest
payable
|
|
|
(411,112)
|
|
|
|
(12,787)
|
|
|
|
(60,773)
|
|
Interest payable -
related parties
|
|
|
-
|
|
|
|
88,778
|
|
|
|
(2,501)
|
|
Notes
payable
|
|
|
-
|
|
|
|
-
|
|
|
|
969,254
|
|
Taxes
payable
|
|
|
(17,103)
|
|
|
|
15,331
|
|
|
|
-
|
|
Advances
from customers
|
|
|
-
|
|
|
|
-
|
|
|
|
1,790
|
|
Advances
from customer - related party
|
|
|
(13,799)
|
|
|
|
19,125
|
|
|
|
-
|
|
Deferred income tax
liability
|
|
|
-
|
|
|
|
1,132
|
|
|
|
-
|
|
Other current
liabilities
|
|
|
1,054,749
|
|
|
|
793,726
|
|
|
|
(1,017,864)
|
|
Net
cash provided by (used in) operating activities from
continuing operations
|
|
|
(1,977,789)
|
|
|
|
(8,154,363)
|
|
|
|
(755,118)
|
|
Net cash provided
by (used in) operating activities from discontinued
operations
|
|
|
(94,926)
|
|
|
|
4,854,800
|
|
|
|
(1,401,656)
|
|
Net cash provided by
(used in) operating activities
|
|
$
|
(2,072,715)
|
|
|
$
|
(3,299,563)
|
|
|
$
|
(2,156,774)
|
|
Cash flows from
investing activities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Payments to acquire
property, plant and equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
(47,086)
|
|
Cash obtained from
business acquisition
|
|
|
-
|
|
|
|
171,827
|
|
|
|
-
|
|
Payment for business
acquisition
|
|
|
-
|
|
|
|
(1,020,000)
|
|
|
|
-
|
|
Purchase of short-term
investments
|
|
|
(42,483,794)
|
|
|
|
(4,372,809)
|
|
|
|
(38,743,908)
|
|
Proceeds from sale of
short-term investments
|
|
|
41,150,967
|
|
|
|
3,578,206
|
|
|
|
42,146,183
|
|
Investment in
equity
|
|
|
|
|
|
|
|
|
|
|
(182,896)
|
|
Net cash used in
(provided by) investing activities from continuing
operations
|
|
|
(1,332,827)
|
|
|
|
(1,642,776)
|
|
|
|
3,172,293
|
|
Net cash provided
by investing activities from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
182,896
|
|
Net cash (used in)
provided by investing activities
|
|
|
(1,332,827)
|
|
|
|
(1,642,776)
|
|
|
|
3,355,189
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance
of common shares
|
|
|
-
|
|
|
|
20,222,188
|
|
|
|
-
|
|
Purchase of
noncontrolling interest
|
|
|
-
|
|
|
|
(100)
|
|
|
|
(100)
|
|
Collection of stock
subscription receivable
|
|
|
6,017,781
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from related
parties
|
|
|
22,410
|
|
|
|
4,085,071
|
|
|
|
(471,481)
|
|
Proceeds from
short-term loans
|
|
|
-
|
|
|
|
-
|
|
|
|
107,829
|
|
Repayments of
short-term loans
|
|
|
-
|
|
|
|
1,458,040
|
|
|
|
(999,448)
|
|
Proceeds from
short-term loans - related parties
|
|
|
-
|
|
|
|
-
|
|
|
|
49,350
|
|
Repayments of
short-term loans - related parties
|
|
|
-
|
|
|
|
22,302
|
|
|
|
(52,086)
|
|
Payment to related
party
|
|
|
15,829
|
|
|
|
(4,231,327)
|
|
|
|
-
|
|
Net cash provided
by (used in) financing activities from continuing
operations
|
|
|
6,055,480
|
|
|
|
21,556,174
|
|
|
|
(1,365,936)
|
|
Net cash (used
in) provided by financing activities from discontinued
operations
|
|
|
-
|
|
|
|
(3,604,117)
|
|
|
|
305,097
|
|
Net cash provided by
(used in) financing activities
|
|
$
|
6,055,480
|
|
|
$
|
17,952,057
|
|
|
$
|
(1,060,839)
|
|
Effect of exchange
rate changes on cash, cash equivalents and restricted
cash
|
|
|
985,263
|
|
|
|
(247,807)
|
|
|
|
106,910
|
|
Net change in cash,
cash equivalents and restricted cash
|
|
|
3,635,201
|
|
|
|
12,761,911
|
|
|
|
244,486
|
|
Cash, cash
equivalents and restricted cash, beginning of the
year
|
|
|
19,510,975
|
|
|
|
6,749,064
|
|
|
|
6,504,578
|
|
Cash, cash
equivalents and restricted cash, end of the year
|
|
$
|
23,146,176
|
|
|
$
|
19,510,975
|
|
|
$
|
6,749,064
|
|
Less: cash and
restricted cash of discontinued operations at the end of the
period
|
|
|
1,289,051
|
|
|
|
1,485,009
|
|
|
|
186,964
|
|
Cash and
restricted cash of continued operations at the end of the
period
|
|
$
|
21,857,125
|
|
|
$
|
18,025,966
|
|
|
$
|
6,562,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash
flow information
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
paid
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
38,362
|
|
Income taxes
paid
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing
and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities assumed in
connection with purchase of property, plant and
equipment
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
14,592
|
|
Notes payable
reclassified to short-term loans
|
|
$
|
|
|
|
$
|
|
|
|
$
|
908,850
|
|
Short-term loans
settled by transferring an equity investment to the
creditor
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
70,708
|
|
Cashless exercise of
warrants
|
|
$
|
22,091
|
|
|
$
|
24,424
|
|
|
$
|
|
|
Right of use assets
obtained in exchange for operating lease obligations
|
|
$
|
-
|
|
|
$
|
5,158,944
|
|
|
$
|
-
|
|
Reconciliation of
cash, cash equivalents, and restricted cash to the consolidated
balance sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
21,857,125
|
|
|
$
|
18,025,966
|
|
|
$
|
6,562,100
|
|
Restricted
cash
|
|
$
|
1,289,051
|
|
|
$
|
1,485,009
|
|
|
$
|
186,964
|
|
Total cash, cash
equivalents, and restricted cash
|
|
$
|
23,146,176
|
|
|
$
|
19,510,975
|
|
|
$
|
6,749,064
|
|
The accompanying footnotes are an integral part of these
financial statements
View original
content:https://www.prnewswire.com/news-releases/tdh-holdings-inc-reports-full-year-2022-audited-financial-results-301807553.html
SOURCE TDH Holdings, Inc.