Biggest changeFor the Year Ending December 31, Period to Period Change 2023 As a % of Sales 2022 As a % of Sales $ Percent % Revenue 18,001,652 100.0 % 15,982,438 100.0 % 2,019,214 12.6 % Cost of Goods Sold 15,226,176 84.6 15,415,294 96.5 (189,118 ) (1.2 ) Gross Profit 2,775,476 15.4 567,144 3.5 2,208,332 389.4 Operating Expenses Selling expenses 4,298,905 23.9 3,669,887 23.0 629,018 17.1 General and administrative expenses 4,856,779 27.0 5,701,955 35.7 (845,176 ) (14.8 ) Research and development expenses 1,418,842 7.9 1,835,890 11.5 (417,048 ) (22.7 ) Restructuring costs - - 1,893,166 11.8 (1,893,166 ) (100.0 ) Total Operating Expenses 10,574,526 58.7 13,100,898 82.0 (2,526,372 ) (19.3 ) Loss from Operations (7,799,050 ) (43.3 ) (12,533,754 ) (78.4 ) 4,734,704 (37.8 ) Other Income (Expense) Interest and other income 366,365 2.0 384,058 2.4 (17,693 ) (4.6 ) Interest expense (151,670 ) (0.8 ) (419,942 ) (2.6 ) 268,272 (63.9 ) Amortization discount on Convertible Note (400,903 ) (2.2 ) (2,389,128 ) (14.9 ) 1,988,225 (83.2 ) Gain (Loss) on currency transactions (359,960 ) (2.0 ) 404,162 2.5 (764,121 ) (189.1 ) Gain (Loss) on lease termination - - 147,452 0.9 (147,452 ) (100.0 ) Gain (Loss) on assets held for sale (439,388 ) (2.4 ) - - (439,388 ) - Gain (Loss) on sale of property and equipment 7,254 0.0 635 0.0 6,619 1,042.4 Total Other Income (Expense) (978,302 ) (5.4 ) (1,872,763 ) (11.7 ) 894,462 (47.8 ) Loss Before Income Taxes (8,777,352 ) (48.8 ) (14,406,517 ) (90.1 ) 5,629,166 (39.1 ) Income Taxes Provision (Benefit) (206,207 ) (1.1 ) (237,410 ) (1.5 ) 31,203 (13.1 ) Net Loss (8,571,145 ) (47.6 ) (14,169,107 ) (88.7 ) 5,597,963 (39.5 ) Revenues Revenue for the year ended December 31, 2023 was $18,001,652 compared to $15,982,438 for the same period in 2022, representing an increase of $2,019,214, or 13%.
Biggest changeYear Ended December 31, Period to Period Change As a % As a % Percent 2024 of Sales 2023 of Sales Variance % Revenue $ 14,604,618 100.0 % $ 18,001,652 100.0 % $ (3,397,034 ) (18.9 )% Cost of goods sold 14,353,713 98.3 $ 15,226,176 84.6 (872,463 ) (5.7 ) Gross Profit 250,905 1.7 2,775,476 15.4 (2,524,571 ) (91.0 ) Operating Expenses Selling expenses 2,725,239 18.7 4,298,905 23.9 (1,573,666 ) (36.6 ) General and administrative expenses 5,661,455 38.8 4,856,779 27.0 804,676 16.6 Research and development expenses 1,352,060 9.3 1,418,842 7.9 (66,782 ) (4.7 ) Total Operating Expenses 9,738,754 66.7 10,574,526 58.7 (835,772 ) (7.9 ) Loss from Operation (9,487,849 ) (65.0 ) (7,799,050 ) (43.3 ) (1,688,799 ) 21.7 Other Income (Expense) Interest and other income 178,834 1.2 366,365 2.0 (187,531 ) (51.2 ) Interest expense (167,556 ) (1.1 ) (151,670 ) (0.8 ) (15,886 ) 10.5 Amortization of debt discount (615,552 ) (4.2 ) (400,903 ) (2.2 ) (214,649 ) 53.5 Gain (loss) on foreign currency transactions 164,310 1.1 (359,960 ) (2.0 ) 524,270 (145.6 ) Gain (loss) on disposal of property and equipment (456,282 ) (3.1 ) 7,254 0.0 (463,536 ) (6,390.1 ) Loss on assets held for sale - - (439,388 ) (2.4 ) 439,388 (100.0 ) Total Other Expense (896,246 ) (6.1 ) (978,302 ) (5.4 ) 82,056 (8.4 ) Loss Before Income Taxes (10,384,095 ) (71.1 ) (8,777,352 ) (48.8 ) (1,606,743 ) 18.3 Income Tax Benefit (38,837 ) (0.3 ) (206,207 ) (1.1 ) 167,370 (81.2 ) Net Loss $ (10,345,258 ) (70.8 )% $ (8,571,145 ) (47.6 )% $ (1,774,113 ) 20.7 % Revenues Revenue for the year ended December 31, 2024, was $14,604,618 compared to $18,001,652 for the same period in 2023, representing a decrease of $3,397,034, or 18.9%.
Our most critical accounting estimates include: ● The assessment of revenue recognition, which impacts revenue and cost of sales; ● The assessment of allowance for product warranties, which impacts cost of sales; ● The assessment of collectability of accounts receivable, which impacts operating expenses when and if we record bad debt or adjust the allowance for doubtful accounts; ● The assessment of recoverability of long-lived assets, which impacts gross margin or operating expenses when and if we record asset impairments or accelerate their depreciation; ● The recognition and measurement of current and deferred income taxes (including the measurement of uncertain tax positions), which impact our provision for taxes; ● The valuation of inventory, which impacts cost of sales; and ● The recognition and measurement of loss contingencies, which impact cost of sales or operating expenses when we recognize a loss contingency, revise the estimate for a loss contingency, or record an asset impairment.
Our most critical accounting estimates include: 26 Table of Contents ● The assessment of revenue recognition, which impacts revenue and cost of sales; ● The assessment of allowance for product warranties, which impacts cost of sales; ● The assessment of collectability of accounts receivable, which impacts operating expenses when and if we record bad debt or adjust the allowance for doubtful accounts; ● The assessment of recoverability of long-lived assets, which impacts gross margin or operating expenses when and if we record asset impairments or accelerate their depreciation; ● The recognition and measurement of current and deferred income taxes (including the measurement of uncertain tax positions), which impact our provision for taxes; ● The valuation of inventory, which impacts cost of sales; and ● The recognition and measurement of loss contingencies, which impact cost of sales or operating expenses when we recognize a loss contingency, revise the estimate for a loss contingency, or record an asset impairment.
In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 326, “Financial Instruments – Credit Losses,” the Company estimates expected credit losses based on historical bad debt experience, the aging of accounts receivable, the current creditworthiness of our customers, prevailing economic conditions, and reasonable and supportable forward-looking information.
In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 326, “ Financial Instruments – Credit Losses ,” the Company estimates expected credit losses based on historical bad debt experience, the aging of accounts receivable, the current creditworthiness of customers, prevailing economic conditions, and reasonable and supportable forward-looking information.
Management has analyzed the impact of the current economic climate on its financial statements as of December 31, 2023, and has determined that the changes to its significant judgements and estimates did not have a material impact with respect to goodwill, intangible assets, or long-lived assets.
Management has analyzed the impact of the current economic climate on its financial statements as of December 31, 2024, and has determined that the changes to its significant judgements and estimates did not have a material impact with respect to goodwill, intangible assets, or long-lived assets.
Part of the invoicing to the customer is also attributed to the commissioning, and at transfer of the control of the system (i.e., the first performance obligation), this portion is recognized as Contract Liabilities. 30 Table of Contents Aftermarket sales represent parts, extended warranties, and maintenance services.
Part of the invoicing to the customer is also attributed to the commissioning, and at transfer of the control of the system (i.e., the first performance obligation), this portion is recognized as contract liabilities. 29 Table of Contents Aftermarket sales represent parts, extended warranties, and maintenance services.
In addition, as we make manufacturing process changes and other factory planning decisions, we must make subjective judgments regarding the remaining useful lives of assets, primarily process-specific filter manufacturing tools and building improvements.
In addition, as the Company makes manufacturing process changes and other factory planning decisions, it must make subjective judgments regarding the remaining useful lives of assets, primarily process-specific filter manufacturing tools and building improvements.
We measure the recoverability of assets that will continue to be used in our operations by comparing the carrying value of the asset grouping to our estimate of the related total future undiscounted net cash flows. If an asset grouping’s carrying value is not recoverable through the related undiscounted cash flows, the asset grouping is considered to be impaired.
The Company measures the recoverability of assets that will continue to be used in its operations by comparing the carrying value of the asset grouping to its estimate of the related total future undiscounted net cash flows. If an asset grouping’s carrying value is not recoverable through the related undiscounted cash flows, the asset grouping is considered to be impaired.
Due to our asset usage model and the interchangeable nature of our ceramic filter manufacturing capacity, we must make subjective judgments in determining the independent cash flows that can be related to specific asset groupings.
Due to the Company’s asset usage model and the interchangeable nature of its ceramic filter manufacturing capacity, the Company must make subjective judgments in determining the independent cash flows that can be related to specific asset groupings.
Long-Lived Assets We assess the impairment of long-lived assets when events or changes in circumstances indicate that the carrying value of the assets or the asset grouping may not be recoverable.
Long-Lived Assets The Company assesses the impairment of long-lived assets when events or changes in circumstances indicate that the carrying value of the assets or the asset grouping may not be recoverable.
Factors that we consider in deciding when to perform an impairment review include significant under-performance of a business or product line in relation to expectations, significant negative industry or economic trends, and significant changes or planned changes in our use of the assets.
Factors that the Company considers in deciding when to perform an impairment review include significant under-performance of a business or product line in relation to expectations, significant negative industry or economic trends, and significant changes or planned changes in its use of the assets.
If we determine that the useful lives of assets are shorter than we had originally estimated, we accelerate the rate of depreciation over the assets’ new, shorter useful lives.
If the Company determines that the useful lives of assets are shorter than it had originally estimated, the Company accelerates the rate of depreciation over the assets’ new, shorter useful lives.
The cash used by operating activities for the year ended December 31, 2023, consists mainly of the net loss for the year of $(8,571,145) adjusted by depreciation and other non-cash items of $4,544,181.
The cash used by operating activities for the year ended December 31, 2024, consists mainly of the net loss for the year of $(10,345,258) adjusted by depreciation and other non-cash items of $4,432,671.
The following is a summary of our non-cash compensation: 2023 2022 Compensation for vesting of restricted stock awards issued to the Board of Directors $ 203,708 $ 167,750 Compensation for vesting of restricted stock awards issued to management 424,196 766,673 Total Non-Cash Compensation $ 627,904 $ 934,423 Research and development expense for the year ended December 31, 2023, was $1,418,842 compared to $1,835,890 for the same period in 2022, representing a decrease of $417,048, or 23%.
The following is a summary of our non-cash compensation: 2024 2023 Compensation for vesting of restricted stock awards issued to the Board of Directors $ 202,125 $ 203,708 Compensation for vesting of restricted stock awards issued to management 462,309 424,196 Total Non-Cash Compensation $ 664,434 $ 627,904 Research and development expense for the year ended December 31, 2024, was $1,352,060 compared to $1,418,842 for the same period in 2023, representing a decrease of $66,782, or 4.7%.
We discuss these policies further below as well as the estimates and judgments involved. 28 Table of Contents Accounts Receivable / Long-Term Receivable / Allowance for Doubtful Accounts / Bad Debt Accounts receivable consist of trade receivables arising from credit sales to customers in the normal course of business.
We discuss these policies further below as well as the estimates and judgments involved. Accounts Receivable and Allowance for Current Expected Credit Losses Accounts receivable consist of trade receivables arising from credit sales to customers in the normal course of business. These receivables are recorded at the time of sale, net of an allowance for current expected credit losses.
Net cash used in investing activities was $2,886,036 for the year ended December 31, 2023, as compared to $1,689,986 for the year ended December 31, 2022, representing an increase of $1,196,050.
Net cash used in investing activities was $424,036 for the year ended December 31, 2024, as compared to $2,886,036 for the year ended December 31, 2023, representing a decrease of $2,462,000.
The Company sells products throughout the world; sales by geographical region are as follows: % Distribution For the Year Ended December 31 2023 2022 2023 2022 Americas 12 % 7 % $ 2,125,460 $ 1,073,433 Asia-Pacific 14 % 21 % 2,506,215 3,406,420 Europe 65 % 59 % 11,820,674 9,379,337 Middle East & Africa 9 % 13 % 1,549,303 2,123,248 100 % 100 % $ 18,001,652 $ 15,982,438 The Company’s sales by product and service are as follows for the years ended December 31, 2023 and 2022: % Distribution For the Year Ended December 31 2023 2022 2023 2022 Water 42 % 33 % $ 7,705,080 $ 5,297,286 Ceramics 35 % 43 % 6,232,628 6,844,861 Plastics 21 % 22 % 3,736,529 3,528,606 Corporate 2 % 2 % 327,415 311,685 100 % 100 % $ 18,001,652 $ 15,982,438 For Water (systems and aftermarket), Ceramics (diesel particulate filters and membranes), and Plastics (components), revenue is recognized when performance obligations specified within the terms of a contract with the customer are satisfied, which occurs when control of the product transfers to the customer or when services are rendered by the Company.
Sales by geographical region for the years ended December 31, 2024, and 2023 were as follows: % Distribution For the Year Ended December 31 2024 2023 2024 2023 Americas 18 % 12 % $ 2,693,002 $ 2,125,460 Asia-Pacific 5 % 14 % 645,044 2,506,215 Europe 71 % 65 % 10,440,040 11,820,674 Middle East & Africa 6 % 9 % 826,532 1,549,303 Totals 100 % 100 % $ 14,604,618 $ 18,001,652 28 Table of Contents The Company’s sales by product line for the years ended December 31, 2024, and 2023 were as follows: % Distribution For the Year Ended December 31 2024 2023 2024 2023 Water 38 % 42 % $ 5,538,741 $ 7,705,080 Ceramics 39 % 35 % 5,634,973 6,232,628 Plastics 23 % 21 % 3,381,408 3,736,529 Corporate 0 % 2 % 49,496 327,415 Totals 100 % 100 % $ 14,604,618 $ 18,001,652 For Water (systems and aftermarket), Ceramics (diesel particulate filters and membranes), and Plastics (components), revenue is recognized when performance obligations specified within the terms of a contract with the customer are satisfied, which occurs when control of the product transfers to the customer or when services are rendered by the Company.
Contract assets are the Company’s rights to consideration in exchange for goods or services and is recognized when a performance obligation has been satisfied but has not yet been billed. Contract assets are transferred to receivables when the right to consideration is unconditional and billed per the terms of the contractual agreement.
Contracts Assets and Liabilities Contract assets are the Company’s rights to consideration in exchange for goods or services and are recognized when a performance obligation has been satisfied but has not yet been billed. When the Company issues invoices to the customer, and the billing is higher than the capitalized Contract assets, the net amount is transferred to Contract liabilities.
General and administrative expenses for the year ended December 31, 2023, were $4,856,779 compared to $5,701,955 for the same period in 2022, representing a decrease of $845,176, or 15%.
General and administrative expenses for the year ended December 31, 2024, were $5,661,455 compared to $4,856,779 for the same period in 2023, representing an increase of $804,676, or 16.6%.
The Company has been operating below capacity, and excess capacity charges have been recognized as cost of sales. Loss Contingencies We are subject to various legal and administrative proceedings along with asserted and potential claims, accruals related to product warranties, and potential asset impairments (loss contingencies) that arise in the ordinary course of business.
Warrant liabilities are recognized at fair value, with changes in fair value recognized in the consolidated statement of operations each period. Loss Contingencies We are subject to various legal and administrative proceedings along with asserted and potential claims, accruals related to product warranties, and potential asset impairments (loss contingencies) that arise in the ordinary course of business.
Cash used by operating activities for the year ended December 31, 2023, was $4,183,918 compared to cash used by operating activities of $12,039,020 for the year ended December 31, 2022, representing a decrease of $7,855,102.
Cash used by operating activities for the year ended December 31, 2024, was $7,534,072 compared to cash used by operating activities of $4,183,918 for the year ended December 31, 2023, representing an increase of $3,350,154.
Other income (expenses) Total Other income (expense) for the year ended December 31, 2023, was $(978,302) compared to $(1,872,763) for the comparable period in 2022, representing a decrease of $894,462, or 48%.
Other income (expense) Total Other expense for the year ended December 31, 2024, was $896,246 compared to $978,302 for the comparable period in 2023, representing decreased expense of $82,056, or 8.4%.
Cash provided by financing activities was $580,645 for the year ended December 31, 2023, as compared to $13,696,551 for the year ended December 31, 2022, representing a decrease of $13,115,906.
Cash provided by financing activities was $8,493,300 for the year ended December 31, 2024, as compared to $580,645 for the year ended December 31, 2023, representing an increase of $7,912,655.
The decrease was mainly driven by the equity raise recorded in May 2022, generating net proceeds of $24,418,612 from the issuance of Common Stock and prefunded warrants, coupled with proceeds of $6,000,000 from the issuance of the new Senior Promissory Notes, and partly offset by the full repayment of the Convertible Note issued in April 2021 of $16,800,000. 2023 2022 Net Cash Used in Operating Activities $ (4,183,918 ) $ (12,039,020 ) Net Cash Used in Investing Activities (2,886,036 ) (1,689,986 ) Net Cash Provided by Financing Activities 580,645 13,696,551 Net Change in Cash and Cash Equivalents (6,175,190 ) (892,009 ) Cash and Cash Equivalents at End of Period $ 10,422,181 $ 16,597,371 Off-Balance Sheet Arrangements As of December 31, 2023, we had no off-balance sheet arrangements.
The increase was mainly driven by the equity raise, generating net proceeds of $9,922,063 from the issuance of common stock and prefunded warrants, partly offset by the repayment of lease agreements in connection with the sales of production equipment in Ballerup as mentioned above. 2024 2023 Net Cash Used in Operating Activities $ (7,534,072 ) $ (4,183,918 ) Net Cash Used in Investing Activities (424,036 ) (2,886,036 ) Net Cash Provided by Financing Activities 8,493,300 580,645 Net Change in Cash and Cash Equivalents 446,547 (6,175,190 ) Cash and Cash Equivalents at End of Period $ 10,868,728 $ 10,422,181 Off-Balance Sheet Arrangements As of December 31, 2024, we had no off-balance sheet arrangements.
By incorporating LiqTech's SiC liquid membrane technology with its long-standing systems design experience and capabilities, the Company offers solutions to the most difficult water pollution problems. 2023 Developments On February 15, 2023, the Company entered into a distribution agreement with Liquinex regarding the supply of silicon carbide ceramic membranes.
By incorporating LiqTech's SiC liquid membrane technology with its long-standing systems design experience and capabilities, the Company offers solutions to the most difficult water pollution problems. 2024 Developments On January 10, 2024, Simon Stadil tendered his resignation as Chief Financial Officer of the Company, effective as of April 10, 2024.
On November 13, 2023, the Company filed an amendment to its Articles of Incorporation to increase the number of authorized shares of the Company’s common stock from 12,500,000 shares to 50,000,000 shares, which was approved by the Company’s stockholders at the Company’s on November 9, 2023. 23 Table of Contents Results of Operations Results of Operations for the Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 The following table sets forth our revenues, expenses, and net income for the years ended December 31, 2023 and 2022 in U.S. dollars, except for percentages.
On November 7, 2024, the Company announced the establishment of a joint venture in China for the marine water treatment market. 23 Table of Contents Results of Operations Results of Operations for the Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 The following table sets forth our revenues, expenses, and net income for the years ended December 31, 2024, and 2023 in U.S. dollars, except for percentages.
Expenses Total operating expenses for the year ended December 31, 2023, were $10,574,526, representing a decrease of $2,526,372, or approximately 19%, compared to $13,100,898 for the same period in 2022. Adjusting for the reported restructuring costs of $1,893,166 incurred in 2022, total operating expenses decreased by $633,206, or 6%.
Operating Expenses Total operating expenses for the year ended December 31, 2024, were $9,738,754, representing a decrease of $835,772, or 7.9%, compared to $10,574,526 for the same period in 2023. Selling expenses for the year ended December 31, 2024, were $2,725,239, compared to $4,298,905 for the same period in 2023, representing a decrease of $1,573,666, or 36.6%.
Income taxes provision The income tax benefit for the year ended December 31, 2023, was $206,207 compared to a benefit of $237,410 for the comparable period in 2022, representing a decrease of $31,203, or 13%, mainly driven by a decrease in tax credits associated with research and development activities in Denmark.
This decrease in other expenses was partially offset by a non-cash loss related to the disposal of property and equipment, decreased interest income, and higher debt discount amortization costs due to the extension of the maturity date for the senior promissory notes, with additional warrants issued as consideration for the extension. 25 Table of Contents Income taxes provision The income tax benefit for the year ended December 31, 2024, was $38,837 compared to a benefit of $206,207 for the comparable period in 2023, representing a decrease of $167,370, or 81.2%, mainly driven by a decrease in tax credits associated with research and development activities in Denmark.
The roll-forward of Contract assets / liabilities for the periods ended December 31, 2023 and December 31, 2022 is as follows: December 31, 2023 December 31, 2022 Cost incurred $ 3,225,728 $ 3,860,179 Unbilled project deliveries 582,557 950,105 VAT 329,980 229,006 Other receivables 92,619 45,814 Prepayments (1,688,427 ) (3,363,039 ) Deferred Revenue (33,360 ) (118,327 ) $ 2,509,097 $ 1,603,738 Distributed as follows: Contract assets $ 2,891,744 $ 2,253,295 Contract liabilities (382,647 ) (649,557 ) $ 2,509,097 $ 1,603,738 Income Taxes We must make estimates and judgments in determining the provision for income taxes for financial statement purposes.
The roll-forward of contract assets and contract liabilities for the years ended December 31, 2024, and 2023 were as follows: December 31, December 31, 2024 2023 Cost incurred $ 2,512,901 $ 3,225,728 Unbilled project deliveries 51,442 582,557 VAT 93,961 329,980 Other receivables 20,972 92,619 Prepayments (1,121,897 ) (1,688,427 ) Deferred Revenue - (33,360 ) $ 1,557,379 $ 2,509,097 Distributed as follows: Contract assets $ 1,666,698 $ 2,891,744 Contract liabilities (109,319 ) (382,647 ) $ 1,557,379 $ 2,509,097 30 Table of Contents Income Taxes Income taxes are accounted for under the asset and liability method in accordance with ASC 740, “ Income Taxes .” Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
If we do not have sufficient funds to continue operations, we could be required to seek bankruptcy protection or other alternatives that could result in our stockholders losing some or all of their investment. 27 Table of Contents Cash Flows Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Cash used by operating activities is net income (losses) adjusted for certain non-cash items and changes in assets and liabilities.
Cash Flows Year Ended December 31, 2024, Compared to Year Ended December 31, 2023 Cash used by operating activities is net loss adjusted for certain non-cash items and changes in assets and liabilities.
Net Loss Net loss for the year ended December 31, 2023 was $(8,571,145) compared to $(14,169,107) for the comparable period in 2022, representing an improvement of $5,597,963, or approximately 40%.
Net Loss As a result of the cumulative effect of the factors described above, we had a net loss for the year ended December 31, 2024, of $10,345,258 compared to $8,571,145 for the comparable period in 2023, representing an increase in net loss of $1,774,113, or 20.7%.
When a tax position is determined uncertain, we recognize liabilities based on a two-step process. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any.
The Company recognizes the tax benefit of an uncertain tax position only if it is more likely than not the position will be sustainable upon examination by the taxing authority, including resolution of any related appeals or litigation processes.
Gross Profit Gross profit for the year ended December 31, 2023, was $2,775,476, or 15.4%, compared to $567,144, or 3.5%, for the same period in 2022, representing an increase of $2,208,332, or approximately 389%.
The increase in sales of DPFs was primarily driven by the effective execution of strategies designed to capitalize on the increased demand for DPFs. 24 Table of Contents Gross Profit Gross profit for the year ended December 31, 2024, was $250,905 (or a gross profit margin of 1.7%), compared to $2,775,476 (or a gross profit margin of 15.4%) for the same period in 2023, representing a decrease of $2,524,571, or approximately 91.0%.
Further, changes in assets and liabilities included an increase of Inventory of $1,045,838, an increase of Accounts receivables of $765,956, and an increase in Contract assets/liabilities of $1,108,589, offset by a decrease in Deposits of $1,403,707 and an increase of Accounts payable of $990,538.
Further, changes in assets and liabilities included a decrease in accounts payable of $1,050,406, a decrease in accrued expenses of $908,607, and an increase in inventories of $587,806, partly offset by a decrease in contract assets of $1,102,791 and a decrease in accounts receivable of $620,116.
The roll-forward of the allowance for doubtful accounts for the year ended December 31, 2023 and December 31, 2022 was as follows: 2023 2022 Allowance for doubtful accounts at the beginning of the period $ 59,559 $ 409,076 Bad debt expense 82,066 (24,534 ) Receivables written off during the periods (10,298 ) (295,778 ) Effect of currency translation 3,585 (29,205 ) Allowance for doubtful accounts at the end of the period $ 134,912 $ 59,559 Goodwill and Definite-life intangible assets The Company accounts for Goodwill and definite-life intangible assets in accordance with the provisions of the Statement of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 350, Intangibles, Goodwill and Other.
The roll-forward of the allowance for current expected credit losses for the year ended December 31, 2024, and December 31, 2023 were as follows: December 31, December 31, 2024 2023 Allowance for current expected credit losses at the beginning of the period $ 134,912 $ 59,559 Bad debt expense 578,423 82,066 Receivables written off during the periods (49,577 ) (10,298 ) Effect of exchange rate changes (26,202 ) 3,585 Allowance for current expected credit losses at the end of the period $ 637,556 $ 134,912 Inventories Inventories directly purchased are carried at the lower of cost or net realizable value, as determined on the first-in, first-out (“FIFO”) method.