false
0001951667
0001951667
2025-03-12
2025-03-12
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
Current
Report
Pursuant
to Section 13 or 15(d) of the
Securities Exchange Act of 1934
March 12, 2025
Date of Report (Date of earliest event reported)
Cheetah Net Supply Chain Service Inc.
(Exact Name of Registrant as Specified in its Charter)
North Carolina | |
001-41761 | |
81-3509120 |
(State or other jurisdiction of incorporation) | |
(Commission File Number) | |
(I.R.S. Employer Identification No.) |
8707
Research Drive, Irvine, California |
|
92618 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(949) 740-7799
Registrant’s telephone number, including
area code
N/A
(Former name or former address, if changed since
last report)
Check the appropriate box below if the Form 8-K
filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ |
Written communications pursuant to Rule 425 under the Securities Act |
¨ |
Soliciting material pursuant to Rule 14a-12 under
the Exchange Act |
¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act |
¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act |
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which
registered |
Class A Common Stock |
|
CTNT |
|
The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant
is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities
Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company x
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 |
Results of Operations and Financial Condition. |
On March 12, 2025, Cheetah
Net Supply Chain Service Inc. issued a press release to announce its financial results for the fourth quarter and full year for the fiscal
year ended December 31, 2024. The press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
(d) Exhibits
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date:
March 12, 2025
|
Cheetah Net Supply Chain Service Inc. |
|
|
|
|
By: |
/s/ Huan Liu |
|
|
Huan Liu |
|
|
Chief Executive Officer, Director, and Chairman of the Board of Directors |
Exhibit 99.1
Cheetah Net Supply Chain Service Inc. Announces
Full Year 2024 Results and Provides Corporate Update
IRVINE, March 12, 2025 (GLOBE NEWSWIRE) –
Cheetah Net Supply Chain Service Inc. (“Cheetah” or the “Company”) (Nasdaq CM: CTNT), a logistics and warehousing
services provider, today reported results for the year ended December 31, 2024 and provided a corporate update.
Recent Highlights*
| · | Continuous challenging market conditions in the
PRC have resulted in an industry-wide slowdown of parallel-import vehicle sales, including price and volume drops in the luxury car models
and as a result the Company’s margin was significantly compressed or even eliminated. The Company experienced significantly lower
sales volume and negative margin in the parallel-import vehicle segment during the year ended December 31, 2024. On March 5, 2025, the
Company’s board of directors (the “Board”) approved the discontinuation of its parallel-import vehicle business. The
Company’s sales from the discontinued operations declined by 95.7% to $1.6 million as compared to $38.3 million in 2023. Loss from
discontinued operations (net of tax) was approximately $2.0 million in 2024, reflecting the financial impact of ceasing the parallel-import
vehicle business, including a credit loss of $1.6 million on accounts receivable during the year ended December 31, 2024. |
| · | The Company launched its logistics and warehousing
business in February 2024 by acquiring Edward Transit Express Group, Inc. (“Edward”), a California-based common carrier specializing
in ocean and air transportation for $1.5 million, including $0.3 million of cash and the issuance of 79,521 shares of the Company’s
Class A common stock with a fair value of $1.2 million, which was further determined to be $0.9 million, reflecting a comprehensive evaluation
of the stock’s market conditions and liquidity impacted by lock-up period restrictions. |
| · | In July 2024, the Company relocated its headquarter
from Charlotte, NC to Irvine, CA, in order to enable stronger management focus on its new logistics and warehousing business as Irvine
is close to the important ports of Los Angeles and Long Beach, which could help the Company take advantage of the region’s well-developed
logistics networks, capitalize on the area’s large consumer presence, and gain access to California’s skilled labor force. |
| · | On July 26, 2024, the Company closed a public
offering of 404,979 shares of its Class A common stock at an offering price of $3.68 per share, pursuant to an effective registration
statement on Form S-1 (File No. 333-280743) with the U.S. Securities and Exchange Commission, generating net proceeds of $1.1
million after deducting underwriting discounts and other related expenses. The Company used the net proceeds for working capital and general
corporate purposes. |
| · | On August 16, 2024, the Board approved the adoption
of the Company’s Amended and Restated 2024 Stock Incentive Plan (the “Plan”). Subsequently, on September 30, 2024, the
Company’s stockholders approved the Plan and the compensation committee of the Board granted stock awards of 118,750 shares of Class
A common stock and 31,250 shares of Class B common stock. Share-based compensation expenses of $277,345 were recognized during year ended
December 31, 2024. |
| · | At a special stockholders’ meeting held
on September 30, 2024, the Company’s stockholders approved the Company’s Fourth Amended and Restated Articles of Incorporation
to authorize a reverse stock split. Subsequently, on October 7, 2024, the Board approved the reverse stock split of the Company’s
common stock at a ratio of 1-for-16 (the “Reverse Stock Split”). The Reverse Stock Split took effect on October 21, 2024.
Starting on October 24, 2024, the Company’s Class A common stock began trading on the Nasdaq Capital Market on a post-split basis.
|
| · | In December 2024, the Company acquired TWEW,
a California-based labor and logistics service provider which specializes in general labor support services and logistics coordination
for $1.0 million, consisting of $0.2 million of cash and the issuance of 469,484 shares of the Company’s Class A common stock with
a fair value of $0.8 million. The Company expects this acquisition to further expand its logistics services in the western region. |
| · | Net losses from continuing operations and discontinued
operations were $3.2 million and $2.0 million, respectively, for the year ended December 31, 2024, resulting in a total net loss of $5.2
million. |
*All share numbers are retrospectively adjusted
for the Reverse Stock Split.
Tony Liu, Cheetah’s Chairman and CEO commented,
“It was a very tough year for Cheetah in 2024. The unexpected deteriorating market conditions in China resulted in weaker customer
demands and a significant drop in sales for our parallel-import vehicle business, as luxury vehicle manufacturers discounted the prices
of their vehicles below MSRP. As a result, our ability to profit from the sale of parallel-vehicle exports has been significantly challenged
and we had to wind-down this segment after trying hard to collect aged accounts receivable.
“At the same time, we moved quickly to expand
beyond the parallel-import vehicle business with the goal of becoming an integrated logistics and warehousing provider of international
trade services for small- and medium-sized businesses. We will continue to focus on improving operational efficiencies, streamline operations,
expand service offering, and enhance market position. Management will continue to take initiatives to seek out new business opportunities.
We expect longer than expected to generate ideal profits and have confidence that we are positioning the Company for substantial future
growth in this business.”
2024 Financial Results
During the year ended December 31, 2024, the Company’s
financial performance reflected the consequences of its business strategic shift to logistics and warehousing business and discontinued
operations of parallel-import business under the challenging market conditions.
Continuing operations- logistics and
warehousing business
During the year ended December 31, 2024, the Company
had total revenues of $455,805 for the continuing operations, following the acquisition of Edward in February 2024 and TWEW in December
2024, with cost of revenues of $277,293 and gross profit of $178,512 reported. The Company will continue to expand its market presence
in 2025.
General & administration expenses for the
continuing operations were $3.6 million for the year ended December 31, 2024, an increase of $1.4 million, or 66.3%, from $2.2 million
for the year ended December 31, 2023, primarily due to (i) an increase of $0.5 million in personnel-related expenses, which was attributed
to the hiring of additional staff to support the newly launched logistics and warehousing segment, and labor services segment, (ii) an
increase of $0.3 million in rental and leases following the acquisition of Edward with the addition of a new office workspace in California,
(iii) an increase of $0.1 million in recruiting expenses associated with the development of new business lines, aligning with the Company’s
strategic shift towards logistics and warehousing, (iv) an increase of $0.2 million in insurance expenses due to higher costs associated
with directors and officers insurance, (v) an increase of $0.1 million in depreciation and amortization expenses, primarily due to the
acquisition of new fixed assets and additional intangible assets, and (vi) an increase of $0.2 million in other miscellaneous general
and administration expenses during the year ended December 31, 2024.
Share-based compensation expenses for the continuing
operations were $0.3 million for the year ended December 31, 2024, as compared to nil in 2023.
Interest income for the continuing operations
was $320,472 for the year ended December 31, 2024, compared to $9,938 for the year ended December 31, 2023, representing an increase of
$310,534, or 3,124.7%. The significant increase was primarily driven by interest earned on short-term loan receivables and certificates
of deposit, funded by the net proceeds from our initial offering and public offerings closed in May and July 2024.
Interest expense for the continuing operations
was $35,951 for the year ended December 31, 2024, which decreased by $5,932, or 14.2%, from $41,883 in 2023, mainly due to decreased credit
card interest.
The Company’s income tax benefits for the
continuing operations were $0.2 million for the year ended December 31, 2024, compared with income tax benefits of approximately $0.5
for the same period in 2023.
Net loss from the continuing operations for the
years ended December 31, 2024 and 2023 was $3.2 million and $1.7 million, respectively.
Discontinued Operations- parallel-import
vehicle business
The Company’s sales from the discontinued
operations declined by 95.7% from $38.3 million in 2023 to $1.6 million in 2024 due to the significant deteriorating market on parallel-import
vehicles in China.
Cost of revenues from the discontinued operation
declined by 95.0% from $34.1 million in 2023 to $1.7 million in 2024, which was aligned with the sales downturn from parallel-import vehicles.
In 2024, the Company reported a gross loss of
$24,820 from the discontinued operations, compared to a gross profit of $4.2 million in 2023, reflecting a decrease of $4.3 million, or
100.6%. The decrease was primarily attributable to the cessation of the parallel-import vehicle business and the significant drop in revenue.
Total selling, general & administration expenses
for the discontinued operation increased by approximately $1.2 million, or 175.8%, to $1.8 million in 2024, compared to $0.7 million in
2023. The increase was primarily driven by a credit loss of $1.6 million for the aged uncollectible accounts receivable, and $0.1 million
of forfeited vehicle deposits and sales tax returns, reflecting the financial impact of the business exit.
Total interest expenses for the discontinued operations
decreased significantly to $88,788 for the year ended December 31, 2024, compared to $1.2 million in 2023. This decrease was primarily
due to the cessation of vehicle purchases and the associated financing activities. The absence of inventory financing and a substantial
decrease in LC financing charges were the main causes of this decline.
Net loss for the discontinued operations was approximately
$2.0 million in 2024, compared to net income of $1.8 in 2023, reflecting the financial impact of the discontinued parallel-import vehicle
business, including associated costs and adjustments.
As a result of the above factors, the Company
reported an overall net loss of $5.2 million for the year ended December 31, 2024, as compared to a net income of $0.1 million in 2023.
Liquidity and Cash Flow
As of December 31, 2024, the Company had current
assets of $11.0 million, consisting of cash and cash equivalents of $1.7 million, $6.1 million in short-term loan receivable, $0.4 million
of other receivables, $0.3 million in prepaid expenses and other current assets from continuing operations, as well as $2.5 million in
current assets from discontinued operations, primarily accounts receivable, which has been fully collected as of the date of our 2024
annual report. As of December 31, 2024, the Company’s current liabilities, all of which related to continuing operations, totaled
approximately $0.9 million, consisting of $0.4 million of operating lease liabilities, $0.2 million of other payables, and $0.2 million
of loan payable, including the current portion of long-term borrowings.
During the year ended December 31, 2024, the Company
also reported cash flow of $0.2 million provided by operating activities, $6.1 million used in investing activities, and $7.1 million
provided by financing activities. As of December 31, 2024, the Company had total stockholders’ equity of $12.6 million, compared
to $6.9 million as of December 31, 2023.
The Company’s working capital cushion is
supported by its financing activities and its ability to borrow under its existing credit facilities.
The Company is working to further improve its
liquidity and capital sources primarily by generating cash from operations, debt financing, and, if needed, financial support from its
principal stockholder. If necessary to fully implement its business plan and sustain continuing growth, the Company may seek additional
equity financing from outside investors. Based on the current operating plan, management believes that the aforementioned measures collectively
will provide sufficient liquidity to meet the Company’s future liquidity and capital requirements for at least 12 months from the
issuance date of its consolidated financial statements.
Forward-Looking Statements
This press release contains certain forward-looking
statements, including statements that are predictive in nature. Forward-looking statements are based on the Company’s current expectations
and assumptions. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. These statements
may be identified by the use of forward-looking expressions, including, but not limited to, “anticipate,” “believe,”
“continue,” “estimate,” “expect,” “future,” “intend,” “may,” “outlook,”
“plan,” “potential,” “predict,” “project,” “should,” “will,” “would,”
and similar expressions that predict or indicate future events or trends or that are not statements of historical matters, but the absence
of these words does not mean that a statement is not forward-looking. The Company undertakes no obligation to publicly update any forward-looking
statement, whether as a result of new information, future events or otherwise. Important factors that could cause actual results to differ
materially from those in the forward-looking statements are set forth in the Company’s filings with the U.S. Securities and
Exchange Commission, including its registration statement on Form S-1, as amended, under the caption “Risk Factors.”
For more information, please contact:
Cheetah Net Supply Chain Service Inc.
Investor Relations
(949) 418 7804
ir@cheetah-net.com
CHEETAH NET SUPPLY CHAIN SERVICE INC.
CONSOLIDATED BALANCE SHEETS
| |
December 31, | | |
December 31, | |
| |
2024 | | |
2023** | |
ASSETS | |
| | | |
| | |
CURRENT ASSETS: | |
| | | |
| | |
Cash and cash equivalents | |
$ | 1,650,962 | | |
$ | 432,998 | |
Accounts receivable, net | |
| 47,976 | | |
| — | |
Loan receivable | |
| 6,088,295 | | |
| 672,500 | |
Other receivables | |
| 370,696 | | |
| 27,517 | |
Prepaid expenses and other current assets | |
| 338,642 | | |
| 292,338 | |
Current assets of discontinued operations | |
| 2,540,501 | | |
| 8,395,184 | |
TOTAL CURRENT ASSETS | |
| 11,037,072 | | |
| 9,820,537 | |
OTHER NONCURRENT ASSETS: | |
| | | |
| | |
Property, plant, and equipment, net | |
| 398,395 | | |
| — | |
Operating lease right-of-use assets | |
| 1,836,521 | | |
| 190,823 | |
Deferred tax assets, net | |
| — | | |
| 47,905 | |
Intangibles, net | |
| 1,063,072 | | |
| — | |
Goodwill | |
| 1,044,394 | | |
| — | |
Non-current assets of discontinued operations | |
| — | | |
| — | |
TOTAL ASSETS | |
$ | 15,379,454 | | |
$ | 10,059,265 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
CURRENT LIABILITIES: | |
| | | |
| | |
Accounts payable | |
$ | 18,992 | | |
$ | — | |
Current portion of long-term debt | |
| 34,577 | | |
| 32,887 | |
Loans payable from premium finance | |
| 120,461 | | |
| 148,621 | |
Due to a related party | |
| — | | |
| 13,423 | |
Operating lease liabilities, current | |
| 438,351 | | |
| 39,703 | |
Accrued liabilities and other current liabilities | |
| 217,980 | | |
| 201,856 | |
Current liabilities of discontinued operations | |
| 52,900 | | |
| 1,922,301 | |
TOTAL CURRENT LIABILITIES | |
| 883,261 | | |
| 2,358,791 | |
NONCURRENT LIABILITIES: | |
| | | |
| | |
Long-term debt, net of current portion | |
| 610,020 | | |
| 644,725 | |
Operating lease liabilities, net of current portion | |
| 1,268,501 | | |
| 151,121 | |
Non-current liabilities of discontinued operations | |
| — | | |
| — | |
TOTAL LIABILITIES | |
$ | 2,761,782 | | |
$ | 3,154,637 | |
| |
| | | |
| | |
COMMITMENTS AND CONTINGENCIES (Note 15) | |
| — | | |
| — | |
| |
| | | |
| | |
STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Common stock, $0.0001 par value, 1,000,000,000 shares authorized; 3,218,886 and 1,119,750 shares issued and outstanding, including*: | |
| | | |
| | |
Class A common stock, $0.0001 par value, 891,750,000 shares authorized, 2,672,011 and 604,125 shares issued and outstanding | |
| 267 | | |
| 60 | |
Class B common stock, $0.0001 par value, 108,250,000 shares authorized, 546,875 and 515,625 shares issued and outstanding | |
| 55 | | |
| 52 | |
Additional paid-in capital* | |
| 17,297,961 | | |
| 6,996,275 | |
Subscription receivable | |
| — | | |
| (600,000 | ) |
(Accumulated deficit) Retained earnings | |
| (4,680,611 | ) | |
| 508,241 | |
TOTAL STOCKHOLDERS’ EQUITY | |
| 12,617,672 | | |
| 6,904,628 | |
| |
| | | |
| | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | |
$ | 15,379,454 | | |
$ | 10,059,265 | |
* Retrospectively adjusted for the reverse split of the Company’s
common stock at a ratio of 1-for-16, which took effect on October 21, 2024 (the “Reverse Stock Split”).
CHEETAH NET SUPPLY CHAIN SERVICE INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| |
For the Years Ended December 31, | |
| |
2024 | | |
2023** | |
REVENUE | |
$ | 455,805 | | |
$ | — | |
| |
| | | |
| | |
COST OF REVENUE | |
| 277,293 | | |
| — | |
| |
| | | |
| | |
GROSS PROFIT | |
| 178,512 | | |
| — | |
| |
| | | |
| | |
OPERATING EXPENSES | |
| | | |
| | |
General and administrative expenses | |
| 3,641,713 | | |
| 2,190,513 | |
Share-based compensation expenses | |
| 277,345 | | |
| — | |
TOTAL OPERATING EXPENSES | |
| 3,919,058 | | |
| 2,190,513 | |
| |
| | | |
| | |
(LOSS) FROM OPERATIONS | |
| (3,740,546 | ) | |
| (2,190,513 | ) |
| |
| | | |
| | |
OTHER INCOME (EXPENSES) | |
| | | |
| | |
Interest income | |
| 320,472 | | |
| 9,938 | |
Interest expenses | |
| (35,951 | ) | |
| (41,883 | ) |
Other income | |
| 8,009 | | |
| 21,655 | |
OTHER INCOME (EXPENSES), NET | |
| 292,530 | | |
| (10,290 | ) |
| |
| | | |
| | |
(LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | |
| (3,448,016 | ) | |
| (2,200,803 | ) |
| |
| | | |
| | |
Income tax (benefits) | |
| (215,822 | ) | |
| (488,918 | ) |
| |
| | | |
| | |
(LOSS) FROM CONTINUING OPERATIONS | |
| (3,232,194 | ) | |
| (1,711,885 | ) |
| |
| | | |
| | |
(LOSS) INCOME FROM DISCONTINUING OPERATIONS, NET OF TAX** | |
| (1,956,658 | ) | |
| 1,845,755 | |
| |
| | | |
| | |
NET (LOSS) INCOME | |
$ | (5,188,852 | ) | |
$ | 133,870 | |
| |
| | | |
| | |
(Loss) from continuing operations per ordinary share - basic and diluted* | |
$ | (1.65 | ) | |
$ | (1.59 | ) |
(Loss) Earnings from discontinued operations per ordinary share - basic and diluted* | |
$ | (1.00 | ) | |
$ | 1.72 | |
(Loss) Earnings per share - basic and diluted* | |
$ | (2.65 | ) | |
$ | 0.12 | |
Weighted average shares - basic and diluted* | |
| 1,955,214 | | |
| 1,073,945 | |
* Retrospectively adjusted for the Reverse Stock Split.
** Certain reclassifications have been made to the financial statements
for the year ended December 31, 2023, to conform to the presentation for the period ended December 31, 2024, with no effect on previously
reported net income (loss).
CHEETAH NET SUPPLY CHAIN SERVICE INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
EQUITY
| |
Common Stock* | | |
| | |
| | |
| | |
| |
| |
Class A | | |
| | |
Class B | | |
| | |
Additional | | |
| | |
Retained
Earnings | | |
Total | |
| |
Common | | |
| | |
Common | | |
| | |
paid-in | | |
Subscription | | |
(Accumulated | | |
Stockholders’ | |
| |
stock | | |
Amount | | |
stock | | |
Amount | | |
capital | | |
Receivable | | |
Deficit) | | |
Equity | |
Balance, December 31, 2023 | |
| 604,125 | | |
$ | 60 | | |
| 515,625 | | |
$ | 52 | | |
$ | 6,996,275 | | |
$ | (600,000 | ) | |
$ | 508,241 | | |
$ | 6,904,628 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Termination of equity-classified warrant | |
| — | | |
| — | | |
| — | | |
| — | | |
| (78,125 | ) | |
| — | | |
| — | | |
| (78,125 | ) |
Issuance of common stock for acquisition-Edward | |
| 79,521 | | |
| 8 | | |
| — | | |
| — | | |
| 899,992 | | |
| — | | |
| — | | |
| 900,000 | |
Issuance of follow-on public offering in May | |
| 825,625 | | |
| 83 | | |
| — | | |
| — | | |
| 7,309,037 | | |
| — | | |
| | | |
| 7,309,120 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of follow-on public offering in July | |
| 404,979 | | |
| 40 | | |
| — | | |
| — | | |
| 1,093,516 | | |
| — | | |
| — | | |
| 1,093,556 | |
Stock issuance under private placement transactions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 600,000 | | |
| — | | |
| 600,000 | |
Issuance of common stock in connection with vesting of share-based award (in shares) | |
| 45,938 | | |
| 5 | | |
| 31,250 | | |
| 3 | | |
| (8 | ) | |
| — | | |
| — | | |
| — | |
Share-based compensation expenses | |
| — | | |
| — | | |
| — | | |
| — | | |
| 277,345 | | |
| — | | |
| — | | |
| 277,345 | |
Issuance of common stock for acquisition-TWEW | |
| 469,484 | | |
| 47 | | |
| — | | |
| — | | |
| 799,953 | | |
| — | | |
| — | | |
| 800,000 | |
Fraction shares issued due to reverse stock split | |
| 242,339 | | |
| 24 | | |
| — | | |
| — | | |
| (24 | ) | |
| — | | |
| — | | |
| — | |
Net (loss) from continuing operations for the year | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (3,232,194 | ) | |
| (3,232,194 | ) |
Net (loss) from discontinued operations for the year | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1,956,658 | ) | |
| (1,956,658 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2024 | |
| 2,672,011 | | |
$ | 267 | | |
| 546,875 | | |
$ | 55 | | |
$ | 17,297,961 | | |
$ | — | | |
$ | (4,680,611 | ) | |
$ | 12,617,672 | |
| |
Common Stock* | | |
| | |
| | |
| | |
| |
| |
Class A | | |
| | |
Class B | | |
| | |
Additional | | |
| | |
| | |
Total | |
| |
Common | | |
| | |
Common | | |
| | |
paid-in | | |
Subscription | | |
Retained | | |
Stockholders’ | |
| |
stock | | |
Amount | | |
stock | | |
Amount | | |
capital | | |
Receivable | | |
Earnings | | |
Equity | |
Balance, December 31, 2022* | |
| 526,000 | | |
$ | 52 | | |
| 515,625 | | |
$ | 52 | | |
$ | 3,270,880 | | |
$ | (1,800,000 | ) | |
$ | 374,371 | | |
$ | 1,845,355 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Initial public offering, net of issuance cost | |
| 78,125 | | |
| 8 | | |
| — | | |
| — | | |
| 3,725,395 | | |
| — | | |
| — | | |
| 3,725,403 | |
Stock issuance under private placement transactions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,200,000 | | |
| — | | |
| 1,200,000 | |
Net (loss) from continuing operations for the year | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1,711,885 | ) | |
| (1,711,885 | ) |
Net income from discontinued operations for the year | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,845,755 | | |
| 1,845,755 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2023* | |
| 604,125 | | |
$ | 60 | | |
| 515,625 | | |
$ | 52 | | |
$ | 6,996,275 | | |
$ | (600,000 | ) | |
$ | 508,241 | | |
$ | 6,904,628 | |
* Retrospectively restated for effect of the Company’s amended
and restated articles of incorporation and bylaws and share reverse split on October 24, 2024.
CHEETAH NET SUPPLY CHAIN SERVICE INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
For the Years Ended |
|
|
December 31, |
|
|
2024 |
|
2023 |
Cash flows from operating activities: |
|
|
|
|
|
|
Net (loss) income |
|
$ |
(5,188,852) |
|
$ |
133,870 |
Less: (Loss) income from discontinued operations, net of tax |
|
|
(1,978,603) |
|
|
1,845,755 |
(Loss) from continuing operations |
|
|
(3,210,249) |
|
|
(1,711,885) |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation |
|
|
27,400 |
|
|
— |
Amortization of operating lease right-of-use assets |
|
|
281,056 |
|
|
140,145 |
Amortization of Intangible Assets |
|
|
52,928 |
|
|
— |
Share-based compensation expenses |
|
|
277,345 |
|
|
— |
Deferred income tax expenses (benefits) |
|
|
(222,206) |
|
|
38,829 |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
42,499 |
|
|
— |
Other receivables |
|
|
(300,493) |
|
|
14,328 |
Prepaid expenses and other current assets |
|
|
(17,488) |
|
|
(30,782) |
Other payables and other current liabilities |
|
|
(20,505) |
|
|
51,902 |
Operating lease liabilities |
|
|
(366,205) |
|
|
(149,458) |
Cash used in operating activities-continuing operations |
|
|
(3,455,918) |
|
|
(1,646,921) |
Cash provided by operating activities-discontinued operations |
|
|
3,698,138 |
|
|
7,257,146 |
Net cash provided by operating activities |
|
|
242,220 |
|
|
5,610,225 |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Acquisition of business, net of cash acquired |
|
|
(350,137) |
|
|
— |
Purchase of property, plant, and equipment |
|
|
(365,000) |
|
|
— |
Loans made to third parties |
|
|
(6,331,428) |
|
|
(672,500) |
Loans repayment received from third parties |
|
|
915,633 |
|
|
|
Cash used in investing activities-continuing operations |
|
|
(6,130,932) |
|
|
(672,500) |
Net cash used in investing activities |
|
|
(6,130,932) |
|
|
(672,500) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
Proceeds from follow-on public offering in May, net of expenses |
|
|
7,309,120 |
|
|
— |
Proceeds from follow-on public offering in July, net of expenses |
|
|
1,093,556 |
|
|
— |
Proceeds from initial public offering, net of expenses |
|
|
— |
|
|
3,725,403 |
Cash paid for warrant termination |
|
|
(78,125) |
|
|
— |
Proceeds from issuance of common stock under private placement transactions |
|
|
600,000 |
|
|
1,200,000 |
Repayments of short-term borrowings |
|
|
(50,000) |
|
|
— |
Proceeds from premium finance |
|
|
252,718 |
|
|
148,621 |
Repayments of premium finance |
|
|
(280,878) |
|
|
— |
Repayments of long-term borrowings |
|
|
(33,016) |
|
|
(32,111) |
Borrowing from a related party |
|
|
— |
|
|
45,798 |
Repayments made to a related party |
|
|
(13,423) |
|
|
(32,375) |
Cash provided by financing activities-continuing operations |
|
|
8,799,952 |
|
|
5,055,336 |
Cash used in financing activities-discontinued operations |
|
|
(1,693,276) |
|
|
(9,618,444) |
Net cash provided by (used in) financing activities |
|
|
7,106,676 |
|
|
(4,563,108) |
|
|
|
|
|
|
|
Net increase in cash |
|
|
1,217,964 |
|
|
374,617 |
Cash, beginning of year |
|
|
432,998 |
|
|
58,381 |
Cash, end of year |
|
|
1,650,962 |
|
|
432,998 |
Less cash and cash equivalents of discontinued operations |
|
|
— |
|
|
— |
Cash of continuing operations |
|
$ |
1,650,962 |
|
$ |
432,998 |
|
|
|
|
|
|
|
Supplemental cash flow information |
|
|
|
|
|
|
Cash paid for income taxes |
|
$ |
2,000 |
|
$ |
74,533 |
Cash paid for interests |
|
$ |
62,474 |
|
$ |
262,661 |
|
|
|
|
|
|
|
Noncash financing and investing activities: |
|
|
|
|
|
|
Fair value of common stock issued for acquisition |
|
$ |
1,700,000 |
|
$ |
— |
v3.25.0.1
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Cheetah Net Supply Chain... (NASDAQ:CTNT)
Historical Stock Chart
From Feb 2025 to Mar 2025
Cheetah Net Supply Chain... (NASDAQ:CTNT)
Historical Stock Chart
From Mar 2024 to Mar 2025