Xingfa is equipped with various types of machines such as die casting machines, furnace, polishing machines and other machines for metal processing in a 17,560 m 2 manufacturing facility.
Xingfa is equipped with various types of machines such as die casting, furnace, polishing and other machines for metal processing in a 17,560 m 2 manufacturing facility.
In light of excess production capacity due to current economic conditions, Xingfa has subleased one plant building of approximately 4,300 m 2 to reduce our operating costs. ● We restructured our corporate organization in 2009 and incorporated Hing Fat Industrial Limited under Hong Kong law (“Hing Fat”), as the holding company of Xingfa to manage the door lockset manufacturing activities of Xingfa and to conduct research and development. ● On March 26, 2014, Kambo Locksets Limited was incorporated under Hong Kong law.
In light of excess production capacity due to current economic conditions, Xingfa subleased one plant building of approximately 4,300 m 2 to reduce our operating costs. ● We restructured our corporate organization in 2009 and incorporated Hing Fat Industrial Limited under Hong Kong law (“Hing Fat”), as the holding company of Xingfa to manage the door lockset manufacturing activities of Xingfa and to conduct research and development. ● On March 26, 2014, Kambo Locksets Limited was incorporated under Hong Kong law.
To cope with the green requirements as well as our mission of ESQ achievement, we decided to enhance our production line. ● Relations Between the US and China . At various times during recent years, the US and China have had significant disagreements over political and economic issues. Controversies may arise in the future between these two countries.
To cope with the green requirements as well as our mission of ESQ achievement, we decided to enhance our production line. ● Relations Between the US and China . At various times during recent years, the US and China have had disagreements over political and economic issues. Controversies may arise in the future between these two countries.
In order to obtain the confidence of our customers, Xingfa has obtained the ISO9001quality assurance certificate. Starting in 2000, we offer products that comply with the American National Standards Institute (ANSI) Grade 2 and Grade 3 standards that are developed by the Builders Hardware Manufacturing Association (BHMA) for ANSI.
In order to obtain the confidence of our customers, Xingfa has the ISO9001quality assurance certificate. Starting in 2000, we offer products that comply with the American National Standards Institute (ANSI) Grade 2 and Grade 3 standards that are developed by the Builders Hardware Manufacturing Association (BHMA) for ANSI.
In 1993, as the laws and regulations for processing with imported materials entity had changed in China, we established our wholly foreign owned entity (WFOE) subsidiary, Dongguan Xingfa Hardware Products Limited (“Xingfa”) located in Shatian County, Dongguan City, Guangdong Province of PRC.
In 1993, as the laws and regulations for processing with imported materials entity changed in China, we established our wholly foreign owned entity (WFOE) subsidiary, Dongguan Xingfa Hardware Products Limited (“Xingfa”) located in Shatian County, Dongguan City, Guangdong Province of PRC.
We deployed alternative pricing strategies to alleviate the negative impact from COVID-19 and higher tariffs as we raised our unit product selling price in July 2021.
We deployed alternative pricing strategies to alleviate the negative impact from COVID-19 and previous higher tariffs as we raised our unit product selling price in July 2021.
ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS You should read the following discussion and analysis of our financial condition and results of operations in conjunction with our consolidated financial statements and the related notes included elsewhere in this annual report on Form 20-F. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties.
ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS You should read the following discussion and analysis of our financial condition and results of operations in conjunction with our CFS and the related notes included elsewhere in this annual report on Form 20-F. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties.
While our business has been negatively impacted by the tariffs, COVID-19 and high interest rate in all 2023, 2022 and 2021, we believe we are able to obtain sufficient operating funds from our existing shareholders, potential investors or extend Hong Kong government guaranteed low interest bank borrowing to operate our business.
While our business has been negatively impacted by the tariffs, COVID-19 and high interest rate in all 2024, 2023 and 2022, we believe we are able to obtain sufficient operating funds from our existing shareholders, potential investors or extend Hong Kong government guaranteed low interest bank borrowing to operate our business.
We have not entered into any derivative contracts that are indexed to our shares and classified as shareholders’ equity or that are not reflected in our consolidated financial statements. 5C. Research and Development, Patents and Licenses, etc. See “Item 4. Information on the Company—B. Business Overview —”Intellectual Property.” D.
We have not entered into any derivative contracts that are indexed to our shares and classified as shareholders’ equity or that are not reflected in our consolidated financial statements. 5C. Research and Development, Patents and Licenses, etc. See “Item 4. Information on the Company—B. Business Overview —” Intellectual Property.” D.
Key Operating Metrics Our management regularly reviews a number of metrics to evaluate our business, measure our performance, identify trends, formulate financial projections and make strategic decisions. The main metrics we consider are the results for the years ended December 31, 2023, 2022 and 2021, as set forth in the table below.
Key Operating Metrics Our management regularly reviews a number of metrics to evaluate our business, measure our performance, identify trends, formulate financial projections and make strategic decisions. The main metrics we consider are the results for the years ended December 31, 2024, 2023 and 2022, as set forth in the table below.
To increase the utilization rate, the management is developing electro-plating business to provide services to third parties with our newly acquired plant and also continued the development of new smart lock products for mainland China, Cambodia and Hong Kong markets which expect to launch by the end of 2024.
To increase the utilization rate, the management is developing electro-plating business to provide services to third parties with our newly acquired plant and also continued the development of new smart lock products for mainland China, Cambodia and Hong Kong markets which expect to launch by the end of 2025.
Net cash used in operating activities was $4,170,876 for the year ended December 31, 2022 and was primarily attributable to (i) the net loss of $1,655,903; (ii) a decrease in accounts payable of $1,631,595; (iii) an increase in accounts receivable of $697,873; (iv) a decrease of the advance from customers of $216,269; (v) an increase in prepayment of $180,974; (vi) a decrease in other payables and accruals of $960,292; (vii) a decrease in cash flow by other elements of $42,771; and being offset by (i) a decrease in other receivables of $268,621; (ii) non-cash item of $408,473 including $303,269 of depreciation and amortization, $105,204 of bad-debt being offset; (iii) decrease in inventory of $535,182; (iv) an increase in cash flow by other elements of $2,525.
Net cash used in operating activities was $4,170,876 for 2022 and was primarily attributable to (i) the net loss of $1,655,903; (ii) a decrease in accounts payable of $1,631,595; (iii) an increase in accounts receivable of $697,873; (iv) a decrease of the advance from customers of $216,269; (v) an increase in prepayment of $180,974; (vi) a decrease in other payables and accruals of $960,292; (vii) a decrease in cash flow by other elements of $42,771; and being offset by (i) a decrease in other receivables of $268,621; (ii) non-cash item of $408,473 including $303,269 of depreciation and amortization, $105,204 of bad-debt being offset; (iii) decrease in inventory of $535,182; (iv) an increase in cash flow by other elements of $2,525.
Otherwise, the lease will be treated as an operating lease. For leases with a term of 12 months or less, the Company is permitted to and did make an accounting policy election by class of underlying assets not to recognize lease assets and lease liabilities.
Otherwise, the lease will be treated as an operating lease. For leases with an initial term of 12 months or less, the Company is permitted to and did make an accounting policy election by class of underlying assets not to recognize lease assets and lease liabilities.
We have not experienced significant shortages of raw materials in the past, and we will continue to monitor the fluctuation of our costs and our relationship with our suppliers. 62 ● More Stringent Environmental and OSH Protection Requirements in the PRC .
We have not experienced significant shortages of raw materials in the past, and we will continue to monitor the fluctuation of our costs and our relationship with our suppliers. 60 ● More Stringent Environmental and OSH Protection Requirements in the PRC .
To mitigate the issues of concentration of customers and geographical markets, we are contacting property developers and hotel/service apartment developers in China and South-east Asia in an attempt to diversify our customer base and reduce our market concentration.
To mitigate the issues of concentration of customers and geographical markets, we are contacting property and hotel/service apartment developers in China and South-east Asia to diversify our customer base and reduce our market concentration.
Our sales orders from our customers in the US have stabilized and recovered since the middle of 2019 as the market digested information about the tariff war. However, our factory was temporarily closed in early 2020 and the supply chain and logistic for raw materials and delivery of finished products were disrupted because of COVID-19.
Our sales orders from our customers in the US stabilized and recovered since the middle of 2019 as the market digested information about the tariff war. However, our factory was temporarily closed in early 2020 and the supply chain and logistics for raw materials and delivery of finished products were disrupted because of COVID-19.
Trend Information Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments or events for the period from January 1, 2023 to December 31, 2023 that are reasonably likely to have a material effect on our net revenues, income, profitability, liquidity or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future operating results or financial conditions.
Trend Information Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments or events from January 1, 2024 to December 31, 2024 that are reasonably likely to have a material effect on our net revenues, income, profitability, liquidity or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future operating results or financial conditions.
In 1983, we started processing door locksets to fulfill orders from US customers with imported materials at a small manufacturing workshop in China which becomes our current manufacturing subsidiary, Xingfa.
In 1983, we started processing door locksets to fulfill orders from US customers with imported materials at a small manufacturing workshop in China which became our current manufacturing subsidiary, Xingfa.
Results of Operations The following table summarizes our consolidated statements of operations for the periods indicated. This information should be read together with our consolidated financial statements and related notes included elsewhere in this report.
Results of Operations The following table summarizes our consolidated statements of operations for the periods indicated. This information should be read together with our CFS and related notes included elsewhere in this report.
Then, we will estimate the expected gross profit based on our in-house standard material and cost table in order to determine what our gross profit percentage should be. If there will be a downtrend trend of revenue, we will try to lower our costs such as raw materials and direct labor.
Then, we will estimate the expected gross profit based on our in-house standard material and cost table to determine what our profit margin should be. If there will be a downtrend of revenue, we try to lower our costs such as raw materials and direct labor.
Selling and marketing expenses Major components of selling and marketing expenses are transportation, custom declarations, sales commissions. Selling and marketing expenses decreased by $45,632, or 43.3% to $59,841 for the year ended December 31, 2023 from $105,473 for the year ended December 31, 2022. The decrease was due mainly to reduction in freight and transportation fees.
Selling and marketing expenses Major components of selling and marketing expenses are transportation, custom declarations, sales commissions. Selling and marketing expenses decreased by $45,632, or 43.3% to $59,841 for 2023 from $105,473 for 2022. The decrease was due mainly to reduction in freight and transportation fees.
We build our distribution network by working together with our large and small business partners in different geographic areas to sell our products. More information about geographical penetration of our revenues can be found in “Segment reporting in Note 2 of Notes to the Consolidated Financial Statements”.
We build our distribution network by working with our large and small business partners in different geographic areas to sell our products. More information about geographical distribution of our revenues can be found in “Segment reporting in Note 3 of Notes to the Consolidated Financial Statements”.
The operating results in any period are not necessarily of the results that may be expected for any future period. 64 For the years ended December 31, 2023 and 2022 For the years ended December 31, Change 2023 2022 Change % USD USD USD Selected Consolidated Statements of Operations and Comprehensive Loss Data: Revenues $ 6,443,357 $ 12,158,102 $ (5,714,745 ) (47.0 )% Cost of goods sold (5,464,591 ) (9,961,988 ) 4,497,397 (45.1 )% Cost of goods sold – idle capacity (345,424 ) — — — % Gross profit 633,342 2,196,114 (1,562,772 ) (71.2 )% Selling and marketing expenses (59,841 ) (105,473 ) 45,632 (43.3 )% General and administrative expenses (4,440,314 ) (4,208,197 ) (232,117 ) 5.5 % Finance costs (26,935 ) (147,588 ) 120,653 (81.7 )% Loss from operations (3,893,748 ) (2,265,144 ) (1,628,604 ) 71.9 % Total other income, net 448,467 609,241 (160,774 ) (26.4 )% Loss before provision for income taxes (3,445,281 ) (1,655,903 ) (1,789,378 ) 108.1 % Provision for income taxes (56,237 ) — (56,237 ) — % Net loss $ (3,501,518 ) $ (1,655,903 ) $ (1,845,615 ) 111.5 % Loss per share - basic and diluted $ (0.19 ) $ (0.11 ) $ (0.08 ) 72.7 % Revenues Our revenues from sales of door locksets decreased by $5,714,745, or 47.0% for the year ended December 31, 2023 to $6,443,357 from $12,158,102 for the year ended December 31, 2022.
For the years ended December 31, 2023 and 2022 For the years ended December 31, Change 2023 2022 Change % USD USD USD Selected Consolidated Statements of Operations and Comprehensive Loss Data: Revenues $ 6,443,357 $ 12,158,102 $ (5,714,745 ) (47.0 )% Cost of goods sold (5,464,591 ) (9,961,988 ) 4,497,397 (45.1 )% Cost of goods sold – idle capacity (345,424 ) — — — % Gross profit 633,342 2,196,114 (1,562,772 ) (71.2 )% Selling and marketing (59,841 ) (105,473 ) 45,632 (43.3 )% General and administrative (4,440,314 ) (4,208,197 ) (232,117 ) 5.5 % Finance costs (26,935 ) (147,588 ) 120,653 (81.7 )% Loss from operations (3,893,748 ) (2,265,144 ) (1,628,604 ) 71.9 % Total other income, net 448,467 609,241 (160,774 ) (26.4 )% Loss before provision for income taxes (3,445,281 ) (1,655,903 ) (1,789,378 ) 108.1 % Provision for income taxes (56,237 ) — (56,237 ) — % Net loss $ (3,501,518 ) $ (1,655,903 ) $ (1,845,615 ) 111.5 % Loss per share - basic and diluted $ (0.19 ) $ (0.11 ) $ (0.08 ) 72.7 % Revenues Our revenues from sales of door locksets decreased by $5,714,745, or 47.0% for 2023 to $6,443,357 from $12,158,102 for 2022.
To maintain our growth, our products are beyond a simple lockset for security purposes, we offer a wide range of Original Design Manufacturer (“ODM”) door locksets to various customer segments from “Premium Series” to “Economy-oriented Series” with classic to contemporary looks, functions and colors. 59 Currently, approximately 99% of our revenues are from products sold to the US market, and the remaining products are sold to Canadian market.
To maintain our growth, our products are beyond a simple lockset for security purposes, we offer a wide range of Original Design Manufacturer (“ODM”) door locksets to various customer segments from “Premium Series” to “Economy-oriented Series” with classic to contemporary looks, functions and colors. 57 Currently, approximately 99% of our revenues are from products sold in the US, and the remaining products are sold in Canada.
However, as the combined effect of slow recovery post COVID-19 and the amortization of our electroplating production line, we have incurred a lower gross margin during the fiscal year 2023. We continue to promote higher value products to our customers in 2023 and developing smart lock product series.
However, as the combined effect of slow recovery post COVID-19 and the amortization of our electroplating production line, we have incurred a lower profit margin during the fiscal year 2023. We continue to promote higher value products to our customers and develop smart lock product series in 2024.
In addition, our five largest customers in aggregate accounted for approximately 92% and 91% for the years ended December 31, 2023 and 2022, respectively. Our strategy is to attempt to strengthen our direct relationships with these customers to secure and expand the sales orders from these customers in the future. ● Cost of Goods Sold.
In addition, our five largest customers accounted for approximately 95% and 92% for the years ended December 31, 2024 and 2023, respectively. Our strategy is to attempt to strengthen our direct relationships with these customers to secure and expand the sales orders from these customers in the future. ● Cost of Goods Sold.
On July 15, 2022, we closed our initial public offering, raising net proceeds of approximately $16.86 million after deducting underwriting commission and offering expenses. We believe that our current working capital is sufficient to support our operations for the next twelve months.
On July 15, 2022, we closed our IPO, raising net proceeds of approximately $16.86 million after deducting underwriting commission and offering expenses. We believe that our current working capital is sufficient to support our operations for the next 12 months.
Gross margin was 9.8% for the year ended December 31, 2023, decrease from 18.1% for the same period of 2022 as a result of depreciation expense of new machinery, increase in direct labor cost and weak demand of our major market in the US, during the year ended December 31, 2023. 65 We believe that we can enhance our gross margin as we are researching new processing procedures to use durable but lower cost materials.
Profit margin was 9.8% for 2023, decrease from 18.1% for 2022 as a result of depreciation expense of new machinery, increase in direct labor cost and weak demand of our major market in the US, during 2023. 65 We believe that we can enhance our gross margin as we are researching new processing procedures to use durable but lower cost materials.
Its primary business is to sell our products to markets outside of the North America. ● Bamberg (HK) Limited (“Bamberg”) was incorporated on June 24, 2016 under Hong Kong law.
Its primary business is to sell our products to markets outside of the North America, mainly in Asian countries. ● Bamberg (HK) Limited (“Bamberg”) was incorporated on June 24, 2016 under Hong Kong law.
The decrease was mainly due to decrease in units sold in 2023. Our total number of products sold was approximately 1.3 million units (including approximately 0.1 million units of spare parts) for the year ended December 31, 2023 comparing to 2.4 million units (including approximately 0.2 million units of spare parts) for the year ended December 31, 2022.
The decrease was mainly due to decrease in units sold in 2023. Our total number of products sold was approximately 1.3 million units (including approximately 0.1 million units of spare parts) for 2023 comparing to 2.4 million units (including approximately 0.2 million units of spare parts) for 2022.
Financing Activities Net cash used in financing activities was $154,976 for the year ended December 31, 2023 and was primarily attributable to repayments of bank borrowings. 69 Net cash provided by financing activities was $17,397,802 for the year ended December 31, 2022 and was primarily attributable to proceeds from public offering of $18,048,369; offset by (i) payments of finance lease liability of $8,391, and (ii) repayment of bank borrowings of $642,176.
Net cash used in financing activities was $154,976 for 2023 and was primarily attributable to repayments of bank borrowings. 67 Net cash provided by financing activities was $17,397,802 for 2022 and was primarily attributable to proceeds from public offering of $18,048,369; offset by (i) payments of finance lease liability of $8,391, and (ii) repayment of bank borrowings of $642,176.
To mitigate the impact of tariff war, we have launched a series of procurement actions to reduce the costs, and we managed to gradually improve our gross margins, which was 9.8% for 2023, 18.1% for 2022 and 10.5% for 2021.
To mitigate the impact of tariff war, we have launched a series of procurement actions to reduce the costs, and we managed to gradually improve our profit margins, which was 17.5% for 2024, 9.8% for 2023 and 18.1% for 2022.
Cost of Goods Sold Cost of goods sold was $5,464,591 for the year ended December 31, 2023 as compared to $9,961,988 for the same period of 2022. Cost of goods sold was 84.8% and 81.9% of revenues for the year ended December 31, 2023 and 2022, respectively.
Cost of Goods Sold Cost of goods sold was $5,464,591 for 2023 compared to $9,961,988 for 2022. Cost of goods sold was 84.8% and 81.9% of revenues for the years ended December 31, 2023 and 2022, respectively.
To better manage our gross margin in light of rising cost of raw materials, we leverage extensive product quality testing to identify alternative raw materials mix that is designed to lower our production costs. Since the second half of 2021, we have been using stainless steel to substitute brass.
To better manage our profit margin in light of rising cost of raw materials, we leverage extensive product quality testing to identify alternative raw materials mix that are designed to lower our production costs. Since the second half of 2021, we have used stainless steel to substitute brass.
Our recovery from COVID-19 pandemic was negatively impacted high interest rate which has caused a slowdown in real estate market in US, from which we generate most of our revenues. Our revenues were approximately $6.4 million and $12.2 million for the years ended December 31, 2023 and 2022, respectively.
Our recovery after COVID-19 pandemic was negatively impacted by high interest rate which has caused a slowdown in real estate market in US, from which we generate most of our revenues. Our revenues were approximately $7.5 million and $6.4 million for the years ended December 31, 2024 and 2023, respectively.
Normally, when there is no disruption on logistics such as the ones caused by COVID-19. Raw materials and packaging consumables will be kept at a safe level that may sustain potential production needs for about two months. Potential production needs include quantities from purchase orders received and projected sales.
Normally, when there is no disruption on logistics such as the ones caused by COVID-19 or significant increase on tariff of products to the United States, raw materials and packaging consumables will be kept at a safe level that may sustain potential production needs for about two months. Potential production needs include quantities from purchase orders received and projected sales.
As we have to keep our factory operating and utilization of labor, we have stocked up to achieve the expected short delivery time to meet potential new customers demand, therefore, our inventory turnover in days was negatively affected.
As we have to keep our factory running and employees working, we have stocked up to achieve the expected short delivery time to meet potential new customers demand, therefore, our inventory turnover in days was negatively affected.
Key Factors Affecting Our Results We believe the key factors affecting our financial condition and results of operations include the followings: ● Our Relationship with Customers. We rely heavily on customers’ demand to sell our products. Our four largest customers accounted for 88.2% and 85.7% for the years ended December 31, 2023 and 2022, respectively.
Key Factors Affecting Our Results We believe the key factors affecting our financial condition and results of operations include the follows: ● Our Relationship with Customers. We rely heavily on customers’ demand to sell our products. Our three and four largest customers accounted for 86.3% and 88.2% for the years ended December 31, 2024 and 2023, respectively.
Cost of Goods Sold and Gross Profit Our cost of goods sold includes cost of raw materials (such as copper, iron and zinc alloy), direct labor (including wages and social security contributions), manufacturing overhead (such as packing materials, direct rental expense and utilities) and other taxes.
Cost of goods sold includes raw materials (mainly copper, stainless steel, iron and zinc alloy), direct labor (including wages and social security contributions), manufacturing overhead (such as packing materials, direct rental expense and utilities) and taxes.
In 2021, a shareholder and director forgave an advance of $717,948 ($153,846 in 2020) to the Company and treated as a shareholder contribution. Our working capital was $10,711,197, $14,201,841 and $2,213,523 as of December 31, 2023, 2022 and 2021. Our cash and cash equivalents were $4,483,730, $9,165,651 and $131,129 as of December 31, 2023, 2022 and 2021, respectively.
In 2021, a shareholder and director forgave an advance of $717,948 ($153,846 in 2020) to the Company and treated as a shareholder contribution. Our working capital was $7,395,318, $10,711,197 and $14,201,841 as of December 31, 2024, 2023 and 2022. Our cash and cash equivalents were $1,280,911, $4,483,730 and $9,165,651 as of December 31, 2024, 2023 and 2022, respectively.
Since then, our mission is to “produce high quality lockset products at affordable prices.” We sell our products mainly to the US and Canada (“North America”) through one of our Hong Kong registered subsidiaries, Kambo Locksets. Another Hong Kong registered subsidiary, Kambo Hardware, targets and distributes locksets and related hardware to countries other than the US and Canada.
Since then, our mission is to “produce high quality lockset products at affordable prices.” We sell our products mainly to the US and Canada (“North America”) through one of our Hong Kong registered subsidiaries, Kambo Locksets.
In addition, once market demands resume to normal along with our continuous efforts in expanding product selections and varieties, better procurement of raw materials, ability to improve production efficiency, attracting new customers and initiatives to reduce our overhead costs, we hope to return to profitability.
In addition, once tariff war is settled and inflation is under control along with our continuous efforts in expanding product selections and varieties, better procurement of raw materials, ability to improve production efficiency, attracting new customers and initiatives to reduce our overhead costs, we hope to return to profitability.
As the permit for electro-plating production is more stringently regulated in China, in 2022, we acquired an electro-plating production line in an industrial park near our Xingfa factory to reduce outsourced electro-plating costs. However, the interest increment cycle and delayed economic recovery have made our customers more cautious in placing more orders.
As the permit for electro-plating production is more stringently regulated in China, we acquired an electro-plating production line in 2022 in an industrial park near our Xingfa factory to reduce outsourced electro-plating costs. However, the high interest rate and tariff war between China and U.S. have made our customers more cautious in placing more orders.
Due to the price increase, slow recovery from COVID-19 and the high interest rate in the US, our revenues decreased by approximately $5.7 million or 47% for the year ended December 31, 2023 comparing to the same period of 2022.
Due to the price increase, slow recovery from COVID-19 and the high interest rate in the US, our revenues decreased by approximately $5.7 million or 47% for the year ended December 31, 2023 compared to 2022. Our profit margin decreased to 9.8% for 2023 from 18.1% for 2022.
Capital Expenditures We had capital expenditures of $1,360,274 and $4,181,724 for the years ended December 31, 2023 and 2022, respectively. Our capital expenditures were mainly used for purchases of production equipment and office equipment. We intend to fund our future capital expenditures with lease financing, if available, proceeds from our offering and other financing alternatives.
Capital Expenditures We had capital expenditures of $115,161 and $1,360,274 for 2024 and 2023, respectively. Our capital expenditures were mainly used for purchases of production equipment and office equipment. We intend to fund our future capital expenditures with lease financing, if available, proceeds from our offering and other financing alternatives.
For the years ended December 31, 2023 2022 2021 Revenues $ 6,443,357 $ 12,158,102 $ 12,543,556 Gross margin 9.8 % 18.1 % 10.5 % Net loss $ (3,501,518 ) $ (1,655,903 ) $ (1,386,515 ) Inventory turnover (in days) 294 174 153 Accounts receivable turnover (in days) 58 41 27 We project our revenue based on purchase orders from our customers, the current principal driver of our business.
For the years ended December 31, 2024 2023 2022 Revenues $ 7,506,551 $ 6,443,357 $ 12,158,102 Profit margin 17.5 % 9.8 % 18.1 % Net loss $ (3,690,287 ) $ (3,501,518 ) $ (1,655,903 ) Inventory turnover (in days) 292 294 174 Accounts receivable turnover (in days) 14 58 41 We project our revenue based on purchase orders from our customers, the current principal driver of our business.
The following table shows revenues from customers that accounted for more than 10% of our total operating revenues: For the years ended December 31, 2023 2022 2021 Customer A $ 1,786,656 27.5 % $ 5,654,248 46.5 % $ 6,833,866 54.5 % Customer B 888,595 13.7 % 1,871,116 15.4 % 1,588,156 12.7 % Customer C 1,723,506 26.5 % 1,586,681 13.1 % 1,310,376 10.5 % Customer D 1,332,746 20.5 % 1,306,755 10.7 % — — % $ 5,731,503 88.2 % $ 10,418,800 85.7 % $ 9,732,398 77.7 % The following table sets forth the Company’s revenues from customers by geographical areas based on the location of the customers: For the years ended December 31, 2023 2022 2021 US $ 6,364,773 $ 11,717,347 $ 12,233,382 Canada 78,584 440,755 310,174 Total $ 6,443,357 $ 12,158,102 $ 12,543,556 Our gross margin was approximately 6.8% due to the tariff war between US and China started in 2018.
The following table shows revenues from customers that accounted for more than 10% of our total operating revenues: For the years ended December 31, 2024 2023 2022 Customer A $ 2,823,568 37.6 % $ 1,786,656 27.5 % $ 5,654,248 46.5 % Customer B 1,442,988 19.2 % 888,595 13.7 % 1,871,116 15.4 % Customer C 2,213,651 29.5 % 1,723,506 26.5 % 1,586,681 13.1 % Customer D — — 1,332,746 20.5 % 1,306,755 10.7 % $ 6,480,207 86.3 % $ 5,731,503 88.2 % $ 10,418,800 85.7 % The following table sets forth the Company’s revenues from customers by geographical areas based on the location of the customers: For the years ended December 31, 2024 2023 2022 US $ 7,393,736 $ 6,364,773 $ 11,717,347 Canada 112,815 78,584 440,755 Total $ 7,506,551 $ 6,443,357 $ 12,158,102 Our profit margin was approximately 6.8% due to the tariff war between US and China started in 2018.
Intelligent Living Application Group Inc. owns 100% of the equity interest in Intelligent Living Application Group Limited, which was incorporated on March 19, 2014 under the laws of British Virgin Islands. ● On July 17, 2019, the Company issued 500,000,000 ordinary shares to its shareholders.
Intelligent Living Application Group Inc. owns 100% of the equity interest in Intelligent Living Application Group Limited, which was incorporated on March 19, 2014 under the laws of BVI. ● On July 17, 2019, the Company issued 500,000,000 ordinary shares to its shareholders. On August 14, 2019, these shareholders surrendered 499,990,000 ordinary shares to the Company at no consideration.
Our PRC entity in 2023 and 2022 was subject to the statutory PRC enterprise income tax rate of 25.0%. Our subsidiaries in Hong Kong are subject to Hong Kong taxation on income derived from their activities conducted in Hong Kong at a rate of 16.5%.
Our PRC entity in 2023 and 2022 was subject to the statutory PRC enterprise income tax rate of 25.0%. Our subsidiaries in Hong Kong are subject to Hong Kong taxation on income derived from their activities conducted in Hong Kong at a rate of 16.5%. Net loss Net loss increased $1,845,615 to $3,501,518 for 2023 from $1,655,903 for 2022. 5B.
Until 2018, we have maintained a profitable business with steady growth in our revenues and earnings. In 2018, we experienced the sudden impact caused by the tariff war between the US and China that resulted in a decrease in or suspension of orders in late 2018 and first half of 2019.
In 2018, we experienced the sudden impact caused by the tariff war between the US and China that resulted in a decrease in or suspension of orders in late 2018 and first half of 2019.
During the years ended December 31, 2023 and 2022, interest expense related to bank borrowings was $18,859 and $26,836, respectively. Provision for Income Taxes Provision for income tax was $56,237 in the fiscal year of 2023, an increase of $56,237 from $nil for fiscal year of 2022.
The decrease was mainly due reduced interest payment for a short-term loan to a third party during 2023. During the years ended December 31, 2023 and 2022, interest expense for bank borrowings was $18,859 and $26,836, respectively. Provision for Income Taxes Provision for income tax was $56,237 in 2023, an increase of $56,237 from $nil for 2022.
The combination of all above factors, along with decrease in other income and increase of provision for income tax, have resulted in an increase of our net loss of $1,845,615 to $3,501,518 for the year ended December 31, 2023 from $1,655,903 for the year ended December 31, 2022. 61 Currently, our customer and geographical market concentration are high.
The combination of all above factors, along with decrease in other income and increase of provision for income tax, have resulted in an increase of our net loss of $188,769 to $3,690,287 for 2024 from $3,501,518 for 2023. 59 Currently, our customer and geographical market concentration are high.
Units of product shipped during 2023 were approximately 1.3 million units (including approximately 0.1 million units of spare parts) comparing to approximately 2.4 million units (including approximately 0.2 million units of spare parts) in 2022 and approximately 2.8 million units (including approximately 0.2 million units of spare parts) in 2021.
Units of product shipped during 2024 were approximately 1.6 million units (including approximately 0.2 million units of spare parts) compared to approximately 1.3 million units (including approximately 0.1 million units of spare parts) in 2023.
Investing Activities Net cash used in investing activities was $1,360,274 for the year ended December 31, 2023 was primarily attributable to leasehold improvement and purchase of property and equipment for electroplating production. Net cash used in investing activities was $4,181,724 for the year ended December 31, 2022 was primarily attributable to purchase of property and equipment for electroplating production.
Investing Activities Net cash used in investing activities was $115,161 for 2024 was primarily attributable to purchase of property and equipment for electroplating production. Net cash used in investing activities was $1,360,274 for 2023 was primarily attributable to leasehold improvement and purchase of property and equipment for electroplating production.
To support our working capital needs, we maintain a credit facility with the Bank of China (Hong Kong) Limited for approximately $897,000 since 2021 compared to approximately $769,000 in 2020, which is guaranteed by our directors and their personal properties.
We need substantial operating funds to pay for raw materials; maintain an appropriate level of work-in-process inventory; and keep the production facility open. To support our working capital needs, we maintain a credit facility with the Bank of China (Hong Kong) Limited for approximately $897,000 since 2021, which is guaranteed by our directors and their personal properties.
General and Administrative Expenses General and administrative expenses consist primarily of personnel costs for our accounting and administrative support personnel and executives as well as legal and professional fees, depreciation and amortization of non-production property and equipment.
General and Administrative Expenses General and administrative expenses consist primarily of personnel costs for our accounting and administrative support personnel and executives as well as legal and professional fees, depreciation and amortization of non-production property and equipment. General and administrative expenses increased by $232,117, or 5.5%, to $4,440,314 for 2023 from $4,208,197 for 2022.
We cannot assure you that financing will be available in amounts or on terms acceptable to us, if at all. 68 Cash Flows A summary of the sources and uses of cash and cash equivalents is as follows: For the years end December 31, 2023 2022 2021 USD USD USD Selected Consolidated Statements of Cash Flows Data: Net cash (used in) operating activities $ (3,163,187 ) $ (4,170,876 ) $ (1,038,967 ) Net cash (used in) investing activities (1,360,274 ) (4,181,724 ) (9,758 ) Net cash provided by (used in) financing activities (154,976 ) 17,397,802 876,334 Effect of exchange rate on cash (3,484 ) (10,680 ) 1,080 Net decrease in cash (4,681,921 ) 9,034,522 (171,311 ) Cash and cash equivalents at beginning of year 9,165,651 131,129 302,440 Cash and cash equivalents at end of year $ 4,483,730 $ 9,165,651 $ 131,129 Operating Activities Net cash used in operating activities was $3,163,187 for the year ended December 31, 2023 and was primarily attributable to (i) the net loss of $3,501,518; (ii) an increase in inventory of $586,551; (iii) an increase in deposits of $ 71,188; (iv) an decrease in accounts payable of $67,945; (v) a increase in prepayment of $ 1,412,318; (vi) a decrease in other payables and accruals of $ 50,253; (vii) a decrease in advance from customers of $6,364; and being offset by (i) a decrease in account receivables of $1,119,804; (ii) non-cash item of $693,531 of depreciation and amortization and $667,016 of options issued for equity compensation plan; (iii) increase in taxes payable of $31,972; (iv) an increase in cash flow by other elements of $20,627.
We cannot assure you that financing will be available in amounts or on terms acceptable to us, if at all. 66 Cash Flows A summary of the sources and uses of cash and cash equivalents is as follows: For the years end December 31, 2024 2023 2022 USD USD USD Selected Consolidated Statements of Cash Flows Data: Net cash (used in) operating activities $ (3,042,081 ) $ (3,163,187 ) $ (4,170,876 ) Net cash (used in) investing activities (115,161 ) (1,360,274 ) (4,181,724 ) Net cash (used in) provided by financing activities (44,557 ) (154,976 ) 17,397,802 Effect of exchange rate on cash (1,020 ) (3,484 ) (10,680 ) Net (decrease) increase in cash (3,202,819 ) (4,681,921 ) 9,034,522 Cash and cash equivalents at beginning of year 4,483,730 9,165,651 131,129 Cash and cash equivalents at end of year $ 1,280,911 $ 4,483,730 $ 9,165,651 Operating Activities Net cash used in operating activities was $3,042,081 for 2024 and was primarily attributable to (i) the net loss of $3,690,287; (ii) an increase in inventory of $7,647; (iii) an increase in deposits of $301; (iv) a decrease in accounts payable of $71,823; (v) an increase in prepayment of $306,050; (vi) a decrease in other payables and accruals of $134,159; (vii) a decrease in taxes payable of $15,081; and being offset by (i) a decrease in account receivables of $ 290,569; (ii) non-cash item of $797,656 of depreciation and amortization; (iii) increase in other receivables of $95,031; (iv) an increase in cash flow by other elements of $11.
Leases The Company follows FASB ASU 2016-02, “Leases” (Topic 842) and measures the lease liability based on the present value of the lease payments discounted by the relevant borrowing rate and reduces the carrying value of the lease liability for lease payments made. The Company accounts for all significant leases as either operating or finance leases.
Our critical accounting policies and practices include the following: (i) leases, and (ii) deferred tax assets. 68 (i) Leases The Company follows FASB ASU 2016-02, “Leases” (Topic 842) and measures the lease liability based on the present value of the lease payments discounted by the relevant borrowing rate and reduces the carrying value of the lease liability for lease payments made.
Such costs relate primarily to depreciation expense related to the Company’s electroplating equipment that cannot be directly attributable to the production process. Idle capacity expenses amounted to $345,424 and nil for the years ended December 31, 2023 and 2022, respectively.
Such costs relate primarily to depreciation expense related to the Company’s electroplating equipment that cannot be directly attributable to the production process. Idle capacity expenses were $362,894 and $345,424 for the years ended December 31, 2024 and 2023, respectively. Gross Profit Gross profit was $1,311,708 for 2024, an increase of $678,366, or 107.1% from $633,342 for 2023.
General and administrative expenses increased by $232,117, or 5.5%, to $4,440,314 for the year ended December 31, 2023 from $4,208,197 for the year ended December 31, 2022. This increase was due mainly to additional amortization on leasehold improvement and stock options granted to officers and employees of the company under the Company’s 2022 Omnibus Equity Plan (the “Equity Plan”).
This increase was due mainly to additional amortization on leasehold improvement and stock options granted to officers and employees of the company under the Company’s 2022 Omnibus Equity Plan (the “Equity Plan”). Finance Costs Finance costs decreased by $120,653, or 81.7%, to $26,935 for 2023 from $147,588 for 2022.
This transaction was treated as a recapitalization of the Company and the financial statements give retroactive effect to this transaction. ● On July 16, 2021, the Board of Directors and Shareholders of the Company approved the Amended and Restated Memorandum and Articles of Association of the Company and our authorized share capital currently is $50,000 divided into 500,000,000 shares, comprising of (i) 450,000,000 ordinary shares, par value of $0.0001 each; and (ii) 50,000,000 preferred shares, par value of $0.0001 each.
This transaction was treated as a recapitalization of the Company and the financial statements give retroactive effect to this transaction. ● On July 16, 2021, the BOD and Shareholders of the Company approved the Amended and Restated Memorandum and Articles of Association of the Company and our authorized share capital currently is $50,000 divided into 500,000,000 shares, comprising of (i) 450,000,000 ordinary shares, par value of $0.0001 each; and (ii) 50,000,000 preferred shares, par value of $0.0001 each. ● Through Intelligent Living Application Group Limited in BVI, we own 100% of the equity interest in Hing Fat, Kambo Locksets, Kambo Hardware and Bamberg, and through Hing Fat, we own 100% of the equity interest in Xingfa. ● On February 6, 2025, the Board of Directors (the “Board”) of the Company, pursuant to the Articles of Association of the Company, designated 2,000,000 Preferred Shares of the Company as series A preferred shares of the Company, par value US$0.0001 each (“Series A Preferred Shares”) which shall have twenty (20) votes for every fully paid Series A Preferred Share at any general meeting.
Taking into account production time, inventory turnover and accounts receivable turnover and our cash position, we then project our working capital needs and also identify potential sales sources. 63 When we see declining trends from purchase orders received, we will start reviewing our material costs and expenses in order to mitigate the impact to our gross margin.
Taking into account production time, inventory turnover and accounts receivable turnover and our cash position, we then project our working capital needs and also identify potential sales sources. 61 The number of purchase orders from our customers for 2024 were higher than those in 2023.
We believe that we can further reduce our cost of raw materials as we negotiate for volume rebates and enhance our gross margin as we optimize our product-mix to focus our marketing efforts on higher margin products and COVID-19 is gradually under control in the U.S. and globally.
We believe we can enhance our profit margin as we (i) negotiate for volume rebates that would reduce our cost of raw materials, and (ii) optimize our product mix to focus our marketing efforts on our higher margin products. Selling and marketing expenses Major components of selling and marketing expenses are research expenses, transportation, custom declarations, sales commissions.
Selling and marketing expenses decreased to $59,841 in 2023 from $105,473 for the same period in 2022, Our general and administrative expenses increased to approximately $4.4 million for the year ended December 31, 2023 from approximately $4.2 million for the same period of 2022 because of increase in compensation to directors and executive officers and professional fees as a public company.
Our general and administrative expenses decreased to approximately $3.4 million for 2024 from approximately $4.4 million for 2023 because of decrease in compensation to directors and executive officers and professional fees as a public company. Finance costs were decreased to $25,834 for 2024 from $26,935 for 2023.
The decrease was due mainly to reduction in business travelling and sales commissions. 67 General and Administrative Expenses General and administrative expenses consist primarily of personnel costs for our accounting and administrative support personnel and executives as well as legal and professional fees, depreciation and amortization of non-production property and equipment.
General and Administrative Expenses General and administrative expenses consist primarily of personnel costs for our accounting and administrative support personnel and executives as well as legal and professional fees, depreciation and amortization of non-production property and equipment. General and administrative expenses decreased by $1,036,411, or 23.3%, to $3,403,903 for 2024 from $4,440,314 for 2023.
Starting in January 2021, we stopped absorbing tariffs cost for our U.S. customers and U.S. might further increase the tariffs that will affecting our products. ● Competition: In order to continue to compete effectively, we must maintain our reputation for innovation and high-quality products and be flexible and innovative in responding to rapidly changing market demands.
We must develop markets in Asia and other regions to mitigate the natively impact caused by this tariff war. ● Competition: To continue to compete effectively, we must maintain our reputation for innovation and high-quality products and be flexible and innovative in responding to rapidly changing market demands.
Our total number of products sold was approximately 2.4 million units (including approximately 0.2 million units of spare parts) for the year ended December 31, 2022 comparing to 2.8 million units (including approximately 0.2 million units of spare parts) for the year ended December 31, 2021.
The increase was mainly due to increase in units sold in 2024. Our number of products sold was approximately 1.6 million units (including approximately 0.2 million units of spare parts) for 2024, compared to 1.3 million units (including approximately 0.1 million units of spare parts) for 2023.
On August 14, 2019, these shareholders surrendered an aggregate of 499,990,000 ordinary shares to the Company at no consideration. The transaction is considered as a recapitalization prior to the Company’s initial public offering. 60 ● A reorganization of the Company’s legal entity structure was completed in April 2020.
The transaction is considered as a recapitalization prior to the Company’s IPO. 58 ● A reorganization of the Company’s legal entity structure was completed in April 2020.
As a small business with limited resources, we currently don’t have the ability to hedge our raw materials position, and we must monitor raw material price trends closely to manage our production needs. Cost of goods sold was 81.9% and 89.5% of revenues for the years ended December 31, 2022 and 2021 respectively.
As a small business with limited resources, we lack the ability to hedge our raw materials costs and we monitor raw material price trends to manage our production needs. 63 Cost of goods sold – idle capacity Idle capacity consists of direct production costs in excess of charges allocated to the Company’s finished goods in production.
Net cash used in investing activities was $9,758 for the year ended December 31, 2021 was primarily attributable to purchase of property and equipment.
Net cash used in investing activities was $4,181,724 for 2022 was primarily attributable to purchase of property and equipment for electroplating production. Financing Activities Net cash used in financing activities was $44,557 for 2024 and was primarily attributable to repayments of bank borrowings.
Net cash used in operating activities was $1,038,967 for the year ended December 31, 2021 and was primarily attributable to (i) the net loss of $1,386,515; (ii) non-cash item of $259,122 of depreciation and amortization; (iii) an increase in accounts receivable of $199,392; (iv) an increase in inventory of $712,854; (v) an increase in prepayment of $140,151; (vi) an increase in other receivables of $134,161; (vii) an increase in accounts payable of $530,221; (viii) an increase in other payables and accruals of $545,903; (ix) an increase of the advance from customers of $222,633, and (x) a decrease in cash flow by other elements of $23,773.
Net cash used in operating activities was $3,163,187 for 2023 and was primarily attributable to (i) the net loss of $3,501,518; (ii) an increase in inventory of $586,551; (iii) an increase in deposits of $ 71,188; (iv) an decrease in accounts payable of $67,945; (v) a increase in prepayment of $ 1,412,318; (vi) a decrease in other payables and accruals of $ 50,253; (vii) a decrease in advance from customers of $6,364; and being offset by (i) a decrease in account receivables of $1,119,804; (ii) non-cash item of $693,531 of depreciation and amortization and $667,016 of options issued for equity compensation plan; (iii) increase in taxes payable of $31,972; (iv) an increase in cash flow by other elements of $20,627.
Because of product mix shifted and change of combination of metal raw materials, our gross margin was down to 9.8% (if the idle capacity impact was removed, our profit margin decreased to 15.2%) in 2023 from 18.1% in 2022 (10.5% in 2021).
If the idle capacity impact was removed, our profit margin decreased to 15.2% in 2023. The decrease in margin during 2023 was mainly due to the increase of labor costs and raw materials such as zinc alloy and iron.
During the years ended December 31, 2023 and 2022, the Company recognized lease expense for such leases on a straight-line basis over the lease term. Income taxes The Company accounts for income taxes in accordance with FASB ASC Section 740. The Company is subject to the tax laws of the PRC and Hong Kong (a special administrative region of PRC).
During 2024 and 2023, the Company recognized lease expense for such leases on a straight-line basis over the lease term.
Gross Profit Gross profit was $633,342 for the year ended December 31, 2023, a decrease of $1,562,772, or 71.2% from $2,196,114 for the same period of 2022.
Such costs relate primarily to depreciation expense related to the Company’s electroplating equipment that cannot be directly attributable to the production process. Idle capacity expenses were $345,424 and nil for 2023 and 2022, respectively. Gross Profit Gross profit was $633,342 for 2023, a decrease of $1,562,772, or 71.2% from $2,196,114 for 2022.
We renegotiated bank borrowings with lower interest rate to sustain our operation cash needs. Our bank borrowing outstanding as of December 31, 2023 was approximately $0.1 million as compared to approximately $0.6 million as of December 31, 2022.
Our revenues from sales of door locksets increased by $1,063,194, or 16.5% for the year ended December 31, 2024 to $7,506,551 from $6,443,357 for the year ended December 31, 2023. The increase was mainly due to increase in units sold in 2024. We renegotiated bank borrowings with lower interest rate to sustain our operation cash needs.