EAST
HANOVER, N.J., Nov. 8, 2023
/PRNewswire/ -- FGI Industries Ltd. (Nasdaq: FGI) ("FGI" or
the "Company"), a leading global supplier of kitchen and bath
products, today announced results for the third quarter 2023.
THIRD QUARTER 2023 HIGHLIGHTS
(As compared to the
third quarter of 2022)
- Total revenues of $29.9 million,
(22.3%) y/y
- Gross profit of $7.8 million,
(2.6%) y/y, Gross margin of 26.2%, +530 bps y/y
- Net Income of $0.3 million
- Adjusted net income of $0.4
million*
- Adjusted operating income of $0.6
million*
* Adjusted net income
and Adjusted operating income constitute non-GAAP financial
measures. Please see the attached appendix for details.
|
MANAGEMENT COMMENTARY
"We are beginning to see some signs of normalization in
inventory levels and order patterns in certain categories; however,
inventory de-stocking continues to impact our results, with the
recent macro headwinds impacting overall demand across our
categories," stated David Bruce,
President and Chief Executive Officer of FGI. "While our
top-line results are facing challenges, we continue to see the
benefits of our margin improvement initiatives, with gross margin
improving 530 basis points from last year. As a result, our
gross profit declined only 3% during the third quarter despite the
22% drop in revenues. We could see some short-term
variability in our gross margins as we invest in our growth
initiatives and see a rebound in our pro channel and bath furniture
business, but we believe that our improved gross margin profile
should be sustainable longer-term owing to our strategic focus on
higher-margin categories and improved operating scale."
"While we are disappointed by our recent revenue results,
we are encouraged by our Brands, Products, and Channel (BPC) growth
initiatives, which will enable us to drive above-market growth in
the coming years," noted Bruce. "We remain steadfast in our
efforts to continue our strategic investments in this promising
direction. Despite the recent market dislocation, we once
again made important progress on our strategic targets during the
third quarter. Last quarter we announced an important
licensing agreement that gives us access to a new overflow toilet
technology, which we think will be an important differentiator in
the market, and we are excited to announce that we have expanded
this agreement to include our Canadian market. We
look forward to launching this platform as well as many other new
offerings at the Kitchen & Bath show in early 2024.
During the quarter, we also made a strategic investment with
a major retail customer to lay the groundwork for future growth. We
also continue to make key progress on our new digital custom
kitchen cabinetry venture, which we have discussed in recent
quarters and expect to be an important driver for our kitchen
business."
"We maintained our strict financial discipline during the
quarter, resulting in a cash balance of nearly $5.4 million at the end of the third quarter,
which combined with our borrowing capacity, resulted in total
liquidity of $20.9 million," stated
Perry Lin, Chief Financial Officer
of FGI. "Given the successful implementation of our BPC
strategy, we continue to believe the highest and best use of our
capital is for internal investment and this will remain our
priority in the near-term; however, we will also continue to
evaluate opportunities for strategic M&A."
"We continue to make progress on our strategic growth
initiatives, and we have several exciting programs that should
contribute to improved growth opportunities in the coming
quarters," continued Bruce. "The demand environment remains
uneven, which is prolonging the de-stocking headwinds that have
impacted results over the last year, with several industry
forecasters predicting mid-to-high single-digit declines in home
improvement industry spending in 2024. While this will impact
our business, we believe our execution of the BPC strategy, coupled
with our strategic investments, will allow us to outpace the
negative market predictions and should enable FGI to drive organic
growth in the coming year. As we have previously mentioned,
we continue to invest in our business for the long-term, regardless
of the near-term market and business environment."
"Softening consumer demand coupled with continued de-stocking
and investments for future growth, including the previously
mentioned investment with a major retail customer, have caused us
to revise our full-year outlook. As a result, we now expect
full year 2023 revenues of $115
million to $120 million,
adjusted operating income of $2.0
million to $2.8 million and
adjusted net income of $1.0 million
to $1.5 million," concluded
Bruce.
STRATEGIC UPDATE
FGI intends to drive long-term shareholder value through the
execution of its Brands, Products and Channel (BPC) strategy to
drive organic growth, enhanced financial performance, and efficient
capital deployment. Some of the key accomplishments during
the third quarter of 2023 were as follows:
- BPC Strategy: FGI has continued to invest in its BPC
strategy despite the market challenges, which is expected to drive
improved organic growth longer-term. Some of the key successes
during the quarter were as follows:
- Last quarter, FGI announced it entered into a 5-year licensing
agreement that will provide the Company access to an industry
leading overflow toilet technology, and during the third quarter,
this agreement was expanded to include the Company's Canadian
operations. FGI expects to launch new sanitaryware products
utilizing this technology at the 2024 Kitchen & Bath Show.
- FGI continues to focus on its initiatives to expand
geographically, with recently signed agreements providing entry
into India, Eastern Europe, Australia, and the UK. During the third
quarter, FGI initiated a partnership with its first distribution
partner in India, while our
products were approved for use in large commercial projects for a
new national construction company customer.
- The company is unveiling an exciting collaboration with
Vurtu.uk, a highly regarded bath distributor in the U.K. Under this
exclusive arrangement, FGI will be the sole supplier of
sanitaryware, featuring a range of new toilets and sinks including
the Company's innovative rimless technology toilet. Vurtu.uk will
showcase FGI's products on popular e-commerce platforms such as
ManoMano, Home Base, and B&Q, as well as extending this
exceptional offering to their entire customer base.
- The Company continued to execute on recently announced awards,
including its online shower door program for an existing large
Canadian retail partner that commenced in June 2023, and the roll-out of FGI's industry
leading shower wall program into as many as 300 locations of a
large U.S. retailer. Both programs are on track and should
contribute to improved shower systems orders in the fourth quarter
and into 2024.
- FGI won a significant award for new business with a major U.S.
retailer that has agreed to expand their in-store bath furniture
assortment with FGI. Several new collections consisting of over 20
new bath furniture items will be added featuring brand new and
exciting finishes, styles and configurations that will roll into
stores in the second quarter 2024.
- FGI was awarded a new toilet program at a major national U.S.
wholesaler. This program will include unique product updates to
current toilet offerings at this customer while also adding the
recently announced new overflow toilet to the program. We expect
this program to begin shipping in Q1 2024.
- The custom-cabinetry business continues to grow rapidly, with
significantly higher incremental gross margins than the group
average. The premium Covered Bridge brand added 93 new dealers thus
far in 2023, bringing the total active dealer count to 198 at the
end of the third quarter. The company continues to make progress on
its new digital custom kitchen cabinetry investment, which is
expected to formally launch in early 2024. FGI will have a large
display at the 2024 Kitchen & Bath show that showcases its
Covered Bridge custom kitchen cabinetry line.
- Enhanced Margin Performance: FGI generated another
period of strong gross margin performance with third quarter gross
margin of 26.2%, up from 20.9% in the same period last year. The
Company's strategic decision to focus on higher-margin categories
and improved product mix has been the main driver of the improved
performance. Third quarter gross margin declined modestly on a
sequential basis from the second quarter owing to expected
investment spending for the Company's new overflow technology, as
well as promotional spending to support a new program with a large
customer that is expected to drive future placements with the
customer.
- Efficient Capital Deployment: The Company will continue
to prioritize capital deployment in support of organic growth
opportunities, while continuing to evaluate strategic M&A
opportunities. With total liquidity of $20.9
million at September 30, 2023,
the Company believes it has sufficient financial flexibility to
fund its organic growth strategy.
THIRD QUARTER 2023 RESULTS
Revenue totaled $29.9 million
during the third quarter of 2023, a decrease of 22.3% compared to
the prior-year period, driven by continued inventory de-stocking,
as well as end market demand weakness in the broader home
improvement market.
- Sanitaryware revenue was $20.7
million during the third quarter of 2023, down from
$25.5 million in the prior-year
period, due to de-stocking headwinds, particularly in the pro
channel, and more muted demand trends. Sanitaryware revenue
increased 10.2% sequentially from the second quarter of 2023, the
second consecutive quarter of sequential revenue gains, as some
customers are beginning to return to more normal order patterns and
new customer programs are benefitting results.
- Bath Furniture revenue was $2.5
million during the third quarter of 2023, a decline from
revenue of $5.6 million in the
prior-year period. The broader bath furniture market continues to
be one of the product categories more impacted by the recent macro
headwinds. FGI's product mix in bath furniture is more focused on
higher-end priced products, which are experiencing more pronounced
weakness than lower cost products in the space. As a result of the
recent market trends, FGI is expanding its product offering in the
mid-tier category to better address current demand.
- Shower Systems revenue was $4.9
million during the third quarter, down from $5.4 million last year, but up 15% sequentially
from the second quarter of 2023. While the shower business has
experienced some modest inventory de-stocking, demand trends remain
steady and recently launched programs are gaining momentum. These
new programs include the online shower door program with a large
Canadian retailer, as well as the new shower wall systems roll-out
at up to 300 locations of a large U.S. retailer during the second
half of 2023.
- Other revenue, which consists primarily of the custom kitchen
cabinetry business, was $1.7 million
during the third quarter, down modestly from $2.0 million last year. Momentum in the business
remains strong, as the Company continues to add new dealers to the
network and the new kitchen cabinetry initiative is on track for
launch in early 2024.
Gross profit was $7.8 million
during the third quarter of 2023, a decrease of only 2.6% compared
to last year, while gross margins improved to 26.2%, up 530 basis
points from the prior-year period. Gross margins continue to
benefit from a shift in revenue mix towards higher-margin products,
lower logistics costs, and the full benefit of pricing actions
taken during 2022.
Operating income was $0.5 million
during the third quarter of 2023, down from income of $1.7 million in the prior-year period.
Operating income during the third quarter of 2023 included
non-recurring expenses of $0.1
million for IPO legal fees, business expansion expense, and
IPO-related stock-based compensation. Excluding these
non-recurring expenses, adjusted operating income was $0.6 million during the third quarter. The
decline in operating income was a result of the revenue headwinds
and continued investments in growth initiatives, partially offset
by the improved gross margin realization. The Company
continues to invest in its BPC growth strategy despite the
short-term revenue pressures. The increase in operating
expenses during the third quarter included marketing spend for the
recently launched overflow toilet product line and expenses tied to
new custom kitchen cabinetry business development
opportunities. As a result, operating margin was 1.6% during
the third quarter, down from 4.3% in the same period last year.
The Company reported a GAAP net income of $0.3 million, or $0.04 per diluted share during the third quarter
of 2023, versus net income of $1.3
million, or $0.13 per diluted
share, in the same period last year. Net income for the third
quarter of 2023 included after-tax expenses of $0.1 million related to IPO legal fees, business
expansion expense, and IPO-related stock-based compensation.
Excluding these items, adjusted net income for the third
quarter of 2023 was $0.4 million, or
$0.05 per diluted share.
FINANCIAL RESOURCES AND LIQUIDITY
As of September 30, 2023, the
Company had $5.4 million of cash and
cash equivalents, total debt of $8.0
million and $15.6 million of
availability under its credit facilities net of letters of credit.
Combined with cash and cash equivalents, total liquidity was
$20.9 million at September 30, 2023.
FINANCIAL GUIDANCE
FGI believes the long-term outlook for the repair and remodel
markets remains attractive, and the Company continues to be
encouraged by the progress achieved on its organic growth
initiatives through the BPC strategy. While the Company has
made excellent progress on its margin improvement initiatives, this
has been offset by near-term inventory de-stocking pressure from
key customers, uneven demand trends across our sales geographies
coupled with continued strategic investments throughout the
organization for future growth. As a result of these factors,
the Company has revised its fiscal 2023 guidance as follows:
- Total Revenue of $115 million and
$120 million
- Total Adjusted Operating Income of $2.0
million and $2.8 million
- Total Adjusted Net Income of $1.0
million to $1.5 million
The Company's 2023 guidance includes roughly $0.8 million in costs related to investments with
a major retail customer in addition to a previously announced new
custom kitchen cabinetry business venture. Guidance for adjusted
operating income and adjusted net income is presented on an
adjusted basis and excludes non-recurring items. All guidance
is current as of the time provided and is subject to change.
THIRD QUARTER CONFERENCE CALL
FGI will conduct a conference call on Thursday, November 9 at 9:00 am Eastern Time to discuss the quarterly
results.
A webcast of the conference call and accompanying presentation
materials will be available in the Investor Relations section of
the Company's corporate website at
https://investor.fgi-industries.com. To listen to a live
broadcast, go to the site at least 15 minutes prior to the
scheduled start time in order to register and download and install
any necessary audio software.
To participate in the live teleconference:
Toll
Free:
|
|
1-844-826-3035
|
International
Live:
|
|
1-412-317-5195
|
To listen to a replay of the teleconference, which will be
available through November 23,
2023:
Domestic
Replay:
|
|
1-844-512-2921
|
International
Replay:
|
|
1-412-317-6671
|
Conference
ID:
|
|
10183265
|
ABOUT FGI INDUSTRIES
FGI Industries Ltd. (Nasdaq: FGI) is a leading global supplier
of kitchen and bath products. For over 30 years, we have built an
industry-wide reputation for product innovation, quality, and
excellent customer service. We are currently focused on the
following product categories: sanitaryware (primarily toilets,
sinks, pedestals and toilet seats), bath furniture (vanities,
mirrors and cabinets), shower systems, customer kitchen cabinetry
and other accessory items. These products are sold primarily for
repair and remodel activity and, to a lesser extent, new home or
commercial construction. We sell our products through numerous
partners, including mass retail centers, wholesale and commercial
distributors, online retailers and specialty stores.
Non-GAAP Measures
In addition to the measures presented in our consolidated
financial statements, we use the following non-GAAP measures to
evaluate our business, measure our performance, identify trends
affecting our business and assist us in making strategic decisions.
Our non-GAAP measures are: Adjusted Operating Income, Adjusted
Operating Margins and Adjusted Net Income. These non-GAAP financial
measures are not prepared in accordance with generally accepted
accounting principles in the United
States ("GAAP"). They are supplemental financial measures of
our performance only, and should not be considered substitutes for
net income, income from operations or any other measure derived in
accordance with GAAP and may not be comparable to similarly titled
measures reported by other entities. We define Adjusted Operating
Income as GAAP income from operations excluding the impact of
certain non-recurring expenses, including expenses related to
COVID‑19 protocols, non-recurring compensation expenses related to
our IPO, and one-time anti-dumping penalty expenses. We define
Adjusted Net Income as GAAP net income excluding the tax-effected
impact of certain non-recurring expenses and income such as
expenses related to COVID‑19 protocols, unusual litigation fees and
non-recurring compensation expenses related to our IPO. We define
Adjusted Operating Margins as adjusted income from operations
divided by revenue.
We use these non-GAAP measures, along with U.S. GAAP measures,
to evaluate our business, measure our financial performance and
profitability and our ability to manage expenses, after adjusting
for certain non-recurring expenses, identify trends affecting our
business and assist us in making strategic decisions. We believe
these non-GAAP measures, when reviewed in conjunction with U.S.
GAAP financial measures, and not in isolation or as substitutes for
analysis of our results of operations under U.S. GAAP, are useful
to investors as they are widely used measures of performance and
the adjustments we make to these non-GAAP measures provide
investors further insight into our profitability and additional
perspectives in comparing our performance over time on a consistent
basis. With respect to the Company's expectations of its future
performance, the Company's reconciliations of full year 2023
Adjusted Operating Income and 2023 Adjusted Net Income are not
available, as the Company is unable to quantify certain amounts to
the degree of precision that would be required in the relevant GAAP
measures without unreasonable effort.
FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995.
The use of words such as "anticipate," "expect," "could," "may,"
"intend," "plan", "see" and "believe," among others, generally
identify forward-looking statements. These forward-looking
statements include, among others, statements regarding FGI's
guidance, the Company's growth strategies, outlook and potential
acquisition activity, the effect of the COVID-19 pandemic and the
associated impact on the national and global economy, the company's
planned product launches and new customer partnerships, the effect
of supply chain disruptions and freight costs and estimates of
customer de-stock and timing of market recoveries. These
forward-looking statements are based on currently available
operating, financial, economic and other information, and are
subject to a number of risks and uncertainties. Readers are
cautioned that these forward-looking statements are only
predictions and may differ materially from actual future events or
results. A variety of factors, many of which are beyond our
control, could cause actual future results or events to differ
materially from those projected in the forward-looking statements
in this release. For a full description of the risks and
uncertainties which could cause actual results to differ from our
forward-looking statements, please refer to FGI's periodic filings
with the Securities & Exchange Commission including those
described as "Risk Factors" in FGI's annual report on Form 10-K for
the year ended December 31, 2022, and
in quarterly reports on Form 10-Q filed thereafter. FGI does not
undertake any obligation to update forward-looking statements
whether as a result of new information, future events or otherwise,
except as may be required under applicable securities laws.
INVESTOR CONTACT
Paul Bartolai, CFA
773-489-5692
FGI@val-adv.com
FGI INDUSTRIES LTD.
CONDENSED CONSOLIDATED BALANCE
SHEETS
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
|
September 30, 2023
|
|
December 31, 2022
|
|
|
USD
|
|
USD
|
|
|
(Unaudited)
|
|
(Audited)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
5,369,947
|
|
$
|
10,067,428
|
Accounts receivable,
net
|
|
|
16,602,725
|
|
|
14,295,859
|
Inventories,
net
|
|
|
9,633,998
|
|
|
13,292,591
|
Prepayments and other
current assets
|
|
|
4,446,969
|
|
|
2,588,081
|
Prepayments and other
receivables – related parties
|
|
|
11,004,487
|
|
|
5,643,649
|
Total current
assets
|
|
|
47,058,126
|
|
|
45,887,608
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT,
NET
|
|
|
1,408,674
|
|
|
1,269,971
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
Operating lease
right-of-use assets, net
|
|
|
15,512,101
|
|
|
9,815,572
|
Deferred tax assets,
net
|
|
|
1,408,629
|
|
|
1,265,539
|
Other noncurrent
assets
|
|
|
1,559,421
|
|
|
2,128,240
|
Total other
assets
|
|
|
18,480,151
|
|
|
13,209,351
|
Total
assets
|
|
$
|
66,946,951
|
|
$
|
60,366,930
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
Short-term
loans
|
|
$
|
7,962,203
|
|
$
|
9,795,052
|
Accounts
payable
|
|
|
14,052,847
|
|
|
14,718,969
|
Accounts payable –
related parties
|
|
|
2,485,764
|
|
|
104,442
|
Income tax
payable
|
|
|
222,314
|
|
|
33,350
|
Operating lease
liabilities – current
|
|
|
1,467,049
|
|
|
1,543,031
|
Accrued expenses and
other current liabilities
|
|
|
3,650,658
|
|
|
3,580,359
|
Total current
liabilities
|
|
|
29,840,835
|
|
|
29,775,203
|
|
|
|
|
|
|
|
OTHER
LIABILITIES
|
|
|
|
|
|
|
Operating lease
liabilities – noncurrent
|
|
|
13,920,716
|
|
|
7,847,317
|
Total
liabilities
|
|
|
43,761,551
|
|
|
37,622,520
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
Preference Shares
($0.0001 par value, 10,000,000 shares authorized, no shares issued
and outstanding as
of September 30, 2023
and December 31, 2022)
|
|
|
—
|
|
|
—
|
Ordinary shares
($0.0001 par value, 200,000,000 shares authorized, 9,500,000 shares
issued and
outstanding as of
September 30, 2023 and December 31, 2022)
|
|
|
950
|
|
|
950
|
Additional paid-in
capital
|
|
|
20,791,752
|
|
|
20,459,859
|
Retained
earnings
|
|
|
3,874,561
|
|
|
3,679,920
|
Accumulated other
comprehensive loss
|
|
|
(1,415,820)
|
|
|
(1,396,319)
|
FGI Industries Ltd.
shareholders' equity
|
|
|
23,251,443
|
|
|
22,744,410
|
Non-controlling
interests
|
|
|
(66,043)
|
|
|
—
|
Total shareholders'
equity
|
|
|
23,185,400
|
|
|
22,744,410
|
Total liabilities and
shareholders' equity
|
|
$
|
66,946,951
|
|
$
|
60,366,930
|
FGI
INDUSTRIES LTD.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
For the Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
USD
|
|
USD
|
|
USD
|
|
USD
|
REVENUES
|
|
$
|
29,932,612
|
|
$
|
38,544,062
|
|
$
|
86,284,791
|
|
$
|
129,928,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF
REVENUES
|
|
|
22,103,325
|
|
|
30,503,452
|
|
|
63,242,944
|
|
|
105,942,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
7,829,287
|
|
|
8,040,610
|
|
|
23,041,847
|
|
|
23,986,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
distribution
|
|
|
4,572,593
|
|
|
4,268,355
|
|
|
14,084,200
|
|
|
13,308,414
|
General and
administrative
|
|
|
2,351,307
|
|
|
1,865,325
|
|
|
6,746,055
|
|
|
5,801,294
|
Research and
development
|
|
|
423,697
|
|
|
238,638
|
|
|
1,152,554
|
|
|
788,054
|
Total operating
expenses
|
|
|
7,347,597
|
|
|
6,372,318
|
|
|
21,982,809
|
|
|
19,897,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
481,690
|
|
|
1,668,292
|
|
|
1,059,038
|
|
|
4,088,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
1,102
|
|
|
306
|
|
|
6,524
|
|
|
439
|
Interest
expense
|
|
|
(16,382)
|
|
|
(159,033)
|
|
|
(559,730)
|
|
|
(398,225)
|
Other income,
net
|
|
|
49,598
|
|
|
71,750
|
|
|
19,357
|
|
|
104,521
|
Total other income
(expenses), net
|
|
|
34,318
|
|
|
(86,977)
|
|
|
(533,849)
|
|
|
(293,265)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
|
|
516,008
|
|
|
1,581,315
|
|
|
525,189
|
|
|
3,795,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
225,127
|
|
|
254,917
|
|
|
539,681
|
|
|
724,716
|
Deferred
|
|
|
(52,611)
|
|
|
54,256
|
|
|
(143,090)
|
|
|
97,541
|
Total provision for
income taxes
|
|
|
172,516
|
|
|
309,173
|
|
|
396,591
|
|
|
822,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
343,492
|
|
|
1,272,142
|
|
|
128,598
|
|
|
2,972,865
|
Less: net loss
attributable to non-controlling shareholders
|
|
|
(66,043)
|
|
|
—
|
|
|
(66,043)
|
|
|
—
|
Net income attributable
to FGI Industries Ltd. Shareholders
|
|
|
409,535
|
|
|
1,272,142
|
|
|
194,641
|
|
|
2,972,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
(44,497)
|
|
|
(879,727)
|
|
|
(19,501)
|
|
|
(1,006,323)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
INCOME
|
|
|
298,995
|
|
|
392,415
|
|
|
109,097
|
|
|
1,966,542
|
Less: comprehensive
loss attributable to non-controlling shareholders
|
|
|
(66,043)
|
|
|
—
|
|
|
(66,043)
|
|
|
—
|
Comprehensive income
attributable to FGI Industries Ltd. Shareholders
|
|
$
|
365,038
|
|
$
|
392,415
|
|
$
|
175,140
|
|
$
|
1,966,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER
OF ORDINARY SHARES
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
9,500,000
|
|
|
9,500,000
|
|
|
9,500,000
|
|
|
9,280,220
|
Diluted
|
|
|
9,786,522
|
|
|
9,508,750
|
|
|
9,822,847
|
|
|
9,285,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER
SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.04
|
|
$
|
0.13
|
|
$
|
0.02
|
|
$
|
0.32
|
Diluted
|
|
$
|
0.04
|
|
$
|
0.13
|
|
$
|
0.02
|
|
$
|
0.32
|
FGI INDUSTRIES LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
|
|
|
|
|
|
|
|
For the Nine
Months Ended September 30,
|
|
|
2023
|
|
2022
|
|
|
USD
|
|
USD
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income
|
|
$
|
128,598
|
|
$
|
2,972,865
|
Adjustments to
reconcile net income to net cash used in operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
135,256
|
|
|
182,404
|
Share-based
compensation
|
|
|
331,893
|
|
|
260,652
|
Provision for credit
losses
|
|
|
31,324
|
|
|
102,842
|
Reversal of defective
return
|
|
|
(710,643)
|
|
|
(1,456,022)
|
Foreign exchange
transaction gain
|
|
|
(23,875)
|
|
|
(58,901)
|
Adjustment for Right
of use assets
|
|
|
(89,093)
|
|
|
(2,552,649)
|
Deferred income
(benefits) taxes
|
|
|
(143,090)
|
|
|
108,653
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(1,627,547)
|
|
|
9,521,011
|
Inventories
|
|
|
3,658,593
|
|
|
5,276,294
|
Prepayments and other
current assets
|
|
|
(1,858,888)
|
|
|
146,324
|
Prepayments and other
receivables – related parties
|
|
|
(5,360,838)
|
|
|
(3,895,562)
|
Other noncurrent
assets
|
|
|
568,819
|
|
|
655,614
|
Income
taxes
|
|
|
188,964
|
|
|
(1,048,150)
|
Right-of-use
assets
|
|
|
1,336,189
|
|
|
1,009,115
|
Accounts
payable
|
|
|
(666,122)
|
|
|
(18,257,595)
|
Accounts
payable-related parties
|
|
|
2,381,322
|
|
|
614,633
|
Operating lease
liabilities
|
|
|
(946,208)
|
|
|
1,529,515
|
Accrued expenses and
other current liabilities
|
|
|
70,299
|
|
|
(1,443,014)
|
Net cash used in
operating activities
|
|
|
(2,595,047)
|
|
|
(6,331,971)
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Proceeds from disposal
of property and equipment
|
|
|
—
|
|
|
400
|
Purchase of property
and equipment
|
|
|
(274,971)
|
|
|
(55,450)
|
Prepayment for
purchase of equipment and construction-in-progress
|
|
|
—
|
|
|
(1,295,924)
|
Net cash used in
investing activities
|
|
|
(274,971)
|
|
|
(1,350,974)
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Net repayments of
revolving credit facility
|
|
|
(1,832,849)
|
|
|
(1,649,631)
|
Net proceeds from
issuance of ordinary shares in IPO
|
|
|
—
|
|
|
12,370,800
|
Net cash (used in)
provided by financing activities
|
|
|
(1,832,849)
|
|
|
10,721,169
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE
FLUCTUATION ON CASH
|
|
|
5,386
|
|
|
(941,101)
|
|
|
|
|
|
|
|
NET CHANGES IN
CASH
|
|
|
(4,697,481)
|
|
|
2,097,123
|
CASH, BEGINNING OF
PERIOD
|
|
|
10,067,428
|
|
|
3,883,896
|
CASH, END OF
PERIOD
|
|
$
|
5,369,947
|
|
$
|
5,981,019
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW
INFORMATION
|
|
|
|
|
|
|
Cash paid during the
period for interest
|
|
$
|
(560,314)
|
|
$
|
(395,987)
|
Cash paid during the
period for income taxes
|
|
$
|
(350,500)
|
|
$
|
(1,755,531)
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND
FINANCING ACTIVITIES
|
|
|
|
|
|
|
New addition on
Right-of-use assets
|
|
$
|
(7,644,734)
|
|
$
|
—
|
Non-GAAP Measures
The following table reconciles Income from Operations to
Adjusted Operating Income and Adjusted Operating Margins, as well
as Net income to Adjusted Net Income for the periods presented.
|
|
For the Three Months
Ended
|
|
|
For the Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2023
|
|
2022
|
|
|
2023
|
|
2022
|
|
Income from
operations
|
|
$
|
481,690
|
|
$
|
1,668,292
|
|
|
$
|
1,059,038
|
|
$
|
4,088,387
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
IPO-related compensation
|
|
|
59,719
|
|
|
59,719
|
|
|
|
179,156
|
|
|
415,121
|
|
IPO legal
fee
|
|
|
—
|
|
|
—
|
|
|
|
50,000
|
|
|
—
|
|
Business expansion
expense
|
|
|
61,770
|
|
|
—
|
|
|
|
185,312
|
|
|
—
|
|
Adjusted income from
operations
|
|
|
603,179
|
|
|
1,728,011
|
|
|
|
1,473,506
|
|
|
4,503,508
|
|
Revenue
|
|
$
|
29,932,612
|
|
$
|
38,544,062
|
|
|
$
|
86,284,791
|
|
$
|
129,928,316
|
|
Adjusted operating
margins
|
|
|
2.0
|
%
|
|
4.5
|
%
|
|
|
1.7
|
%
|
|
3.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
For the Nine Months
Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2023
|
|
2022
|
|
|
2023
|
|
2022
|
|
Net
income
|
|
$
|
343,492
|
|
$
|
1,272,142
|
|
|
$
|
128,598
|
|
$
|
2,972,865
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
IPO-related compensation
|
|
|
59,719
|
|
|
59,719
|
|
|
|
179,156
|
|
|
415,121
|
|
IPO legal
fee
|
|
|
—
|
|
|
—
|
|
|
|
50,000
|
|
|
—
|
|
Business expansion
expense
|
|
|
61,770
|
|
|
—
|
|
|
|
185,312
|
|
|
—
|
|
Total
|
|
|
464,981
|
|
|
1,331,861
|
|
|
|
543,066
|
|
|
3,387,986
|
|
Tax impact of
adjustment at 18% effective rate
|
|
|
(22,961)
|
|
|
(10,749)
|
|
|
|
(78,334)
|
|
|
(74,722)
|
|
Adjusted net
income
|
|
$
|
442,020
|
|
$
|
1,321,112
|
|
|
$
|
464,732
|
|
$
|
3,313,264
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/fgi-industries-announces-third-quarter-2023-results-301982282.html
SOURCE FGI Industries Ltd.