HONG
KONG, Nov. 30, 2023 /PRNewswire/ -- Intelligent
Living Application Group Inc. (Nasdaq: ILAG) (the "Company" or
"Intelligent Living"), a premium lockset manufacturer and
distributor headquartered in Hong
Kong, today announced its unaudited financial results for
the six months ended June 30, 2023.
First Half 2023 Financial Highlights
- Revenues were $1,935,641, a 73.6%
decrease from $7,342,860 for the six
months ended June 30, 2022.
- Gross profit was $186,746, an
82.3% decrease from $1,055,243 for
the six months ended June 30,
2022.
- Net loss was $2,820,521, an
increase of $2,586,790 from net loss
of $233,731 for the six months ended
June 30, 2022.
- Loss per basic and fully diluted share was $0.16 per share as compared to loss per basic and
fully diluted share of $0.02 per
share for the six months ended June 30,
2022.
Mr. Bong Lau, Chairman and Chief
Executive Officer of Intelligent Living, commented, "Facing
increment cycle of high interest rate and slowdown of real estate
market, our operating and financial performance for the first half
of 2023 as compared to the same period last year decreased about
74%. The addition of electroplating production line along with
continuous revamped production procedures helped us to operate less
relying on outsourced supplier during the first half of 2023. We
are striving to optimize our product mix and driving to release our
smart locks to spur the sales to recover sales performance."
"Our mission is to make life safer and smarter by designing and
producing affordable, high-quality locksets and smart security
systems. With our automated product lines and new craftsmanship in
manufacturing locksets, we continue to provide our principal market
of the US with a large variety of products with different
functions, designs and colors. Although our sector has experienced
lower-cost entrants, we believe that the high quality of our
products and our exceptional brand recognition over our 40-year
history well positions us for future growth," Mr. Lau
concluded.
Six Month Financial Results Ended June
30, 2023
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
2022
|
|
|
Change
|
|
|
Change
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
%
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Selected
Consolidated Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,935,641
|
|
|
$
|
7,342,860
|
|
|
$
|
(5,407,219)
|
|
|
|
-73.6
|
%
|
Cost of goods
sold
|
|
|
(1,748,895)
|
|
|
|
(6,287,617)
|
|
|
|
4,538,722
|
|
|
|
-72.2
|
%
|
Gross profit
|
|
|
186,746
|
|
|
|
1,055,243
|
|
|
|
(868,497)
|
|
|
|
-82.3
|
%
|
Selling and marketing
expenses
|
|
|
(20,397)
|
|
|
|
(61,809)
|
|
|
|
41,412
|
|
|
|
-67.0
|
%
|
General and
administrative expenses
|
|
|
(3,140,494)
|
|
|
|
(1,495,647)
|
|
|
|
(1,644,847)
|
|
|
|
110.0
|
%
|
Finance
costs
|
|
|
(14,123)
|
|
|
|
(117,816)
|
|
|
|
103,693
|
|
|
|
-88.0
|
%
|
Loss from
operations
|
|
|
(2,988,268)
|
|
|
|
(620,029)
|
|
|
|
(2,368,239)
|
|
|
|
382.0
|
%
|
Total other income,
net
|
|
|
167,747
|
|
|
|
386,298
|
|
|
|
(218,551)
|
|
|
|
-56.6
|
%
|
Loss before provision
for income taxes
|
|
|
(2,820,521)
|
|
|
|
(233,731)
|
|
|
|
(2,586,790)
|
|
|
|
1106.7
|
%
|
Provision for income
taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Net loss
|
|
$
|
(2,820,521)
|
|
|
$
|
(233,731)
|
|
|
$
|
(2,586,790)
|
|
|
|
1106.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share – basic
and diluted
|
|
$
|
(0.16)
|
|
|
$
|
(0.02)
|
|
|
$
|
(0.14)
|
|
|
|
-768.6
|
%
|
Revenues
Revenues from the sales of door locksets was $1,935,641 for the six months ended June 30, 2023, a decrease of $5,407,219, or 73.6% from $7,342,860 for the same period last year. The
decrease was mainly due to decrease in units sold for the six
months ended June 30, 2023 as a
result of facing the incremental cycle of higher interest rates and
the slowdown of real estate market. Our total number of products
sold was approximately 0.4 million units (including approximately
0.1 million units of spare parts) for the six months ended
June 30, 2023 comparing to 1.5
million units (including approximately 0.1 million units of spare
parts) for the six months ended June 30,
2022.
Cost of Goods Sold
Cost of goods sold was $1,748,895
for the six months ended June 30,
2023 as compared to $6,287,617
for the same period of 2022. Cost of goods sold was 90.4% and 85.6%
of revenues for the six months ended June
30, 2023 and 2022, respectively. The increase in cost of
goods sold as a percentage of revenue was mainly caused by the
addition of new machinery along with revamped production
procedures, increase of labor and decrease of sales due to weak
demand in our major market.
Cost of goods sold includes the cost of raw materials (mainly
copper, iron and zinc alloy), direct labor (including wages and
social security contributions), manufacturing overhead (such as
packing materials, direct rental expense and utilities) and taxes.
As a small business with limited resources, we currently lack the
ability to hedge our raw materials position and we monitor raw
material price trends closely to manage our production
needs.
Gross Profit
Gross profit was $186,746 for the
six months ended June 30, 2023, a
decrease of $868,497, or 82.3% from
$1,055,243 for the same period of
2022. Gross margin was 9.6% for the six months ended June 30, 2023, decrease from 14.4% for the same
period of 2022 as a result of addition of new machinery, increase
in direct labor cost and weak demand of our major market in the US,
during the six months ended June 30,
2023.
We believe that we can enhance our gross margin as we are
researching new processing procedures to use durable but lower cost
materials.
Selling and Marketing Expenses
Selling and marketing expenses were $20,397 for the six months ended June 30, 2023, a decrease of $41,412, or 67.0% as compared to $61,809 for the same period of 2022. The decrease
during the six months ended June 30,
2023 as compared to the same period of 2022 was due mainly
to a reduction in freight and transportation fees. The major
components of selling and marketing expenses are transportation,
custom tariffs /declarations and sales commissions.
General and Administrative Expenses
General and administrative expenses were $3,140,494 for the six months ended June 30, 2023, an increase of $1,644,847 or 110.0% as compared to $1,495,647 for the same period in 2022. This
increase was due mainly to additional depreciation from new
machinery and stock options granted to officers and employees of
the company under the Company's 2022 Omnibus Equity Plan (the
"Equity Plan").
General and administrative expenses consist primarily of
personnel costs for our accounting, administrative and other
supporting personnel and executives as well as legal and
professional fees, depreciation and amortization of non-production
property and equipment.
Finance Costs
Finance costs were $14,123 for the
six months ended June 30, 2023, a
decrease of $103,693 from
$117,816 for the same period in 2022.
The decrease was mainly due to reduce in interest from short-term
loan during the six months period ended June
30, 2023. During the six months ended 2023 and 2022,
interest expense related to bank borrowings was $9,484 and $16,190,
respectively. During the six months ended 2023 and 2022, interest
expense related to the short-term loan was $nil and $95,975, respectively.
Loss before Provision for Income Taxes and Loss per
Share
Net loss was $2,820,521 for the
six months ended June 30, 2023, an
increase of $2,586,790 from net loss
of $233,731 for the same period in
2022.
Liquidity and Capital Resources
We are a holding company incorporated in the Cayman Islands. We conduct our operations
primarily through our subsidiaries in Hong Kong and Mainland China. As a result, our ability to pay
dividends depends upon dividends paid by our subsidiaries. If our
subsidiaries incur debt on their behalf in the future, the
instruments governing their debt may restrict their ability to pay
dividends to us. In addition, Xingfa Hardware Products Co.
Ltd. ("Xingfa"), an indirectly wholly owned subsidiary of the
Company in China, is permitted to
pay dividends in accordance with PRC accounting standards and
regulations. Under PRC law, Xingfa is required to set aside at
least 10% of its after-tax profits each year, if any, to fund
certain statutory reserve funds until such reserve funds reach 50%
of its registered capital. Additionally, Xingfa may allocate a
portion of its after-tax profits based on PRC accounting standards
to its enterprise expansion fund and staff bonus and welfare funds,
at its discretion. Xingfa may also allocate a portion of its
after-tax profits based on PRC accounting standards to a
discretionary surplus fund at its discretion. The statutory reserve
funds and the discretionary funds are not distributable as cash
dividends. Under existing PRC foreign exchange regulations,
payments of current account items, including profit distributions,
interest payments and trade and service-related foreign exchange
transactions, can be made in foreign currencies without prior State
Administration of Foreign Exchange of China ("SAFE") approval as long as certain
routine procedural requirements are fulfilled. However,
capital account transactions, which include foreign direct
investment and loans, must be approved by and/or registered with
SAFE and its local branches.
Our cost structure is relatively fixed and our working capital
requirements are generally influenced by our order backlog. We need
substantial operating funds to pay for raw materials; maintain an
appropriate level of work-in-process inventory; and keep the
production facility open. To support our working capital needs, we
maintain a credit facility with the Bank of China (Hong
Kong) Limited for approximately $897,000 as of June 30,
2023 and December 31, 2022,
which is guaranteed by our directors and their personal
properties.
Our working capital was $11,646,274 and $14,201,841 as of June 30,
2023 and December 31, 2022.
Our cash and cash equivalents were $7,513,948 and $9,165,651 as of June 30,
2023 and December 31, 2022, respectively. While our
business has been negatively impacted by the tariffs and COVID-19
pandemic in all 2022, 2021 and 2020, we believe we are able to
obtain sufficient operating funds from our existing shareholders,
potential investors or extend Hong
Kong government guaranteed low interest bank borrowing to
operate our business.
On July 15, 2022, we closed our initial public offering and
raised net proceeds from the offering of approximately $16.86 million after deducting underwriting
commission and offering expenses. We believe that our current
working capital is sufficient to support our operations for the
next twelve months. We may, however, need additional cash
resources in the future if we experience changes in business
conditions or other developments, or if we find and wish to pursue
opportunities for investment, acquisition, capital expenditure or
similar actions. If we determine that our cash requirements exceed
the amount of cash, cash equivalents and restricted cash we have on
hand at the time, we may seek to issue equity or debt securities or
obtain credit facilities. The issuance and sale of additional
equity would result in further dilution to our shareholders. The
incurrence of indebtedness would result in increased fixed
obligations and could result in operating covenants that would
restrict our operations. Our obligation to bear credit risk for
certain financing transactions we facilitate may also strain our
operating cash flow. We cannot assure you that financing will be
available in amounts or on terms acceptable to us, if at all.
Cash Flows
The following summarized the key components of our cash flows
for the six months ended June 30,
2023 and 2022:
Operating Activities
Net cash used in operating activities was $1,407,885 for the six months ended June 30, 2023 and was mainly attributable to (i)
the net loss of $2,820,521, (ii)
non-cash item of depreciation of $296,810, (iii) non-cash item of stock options
granted to officers and employees under the Equity Plan for a fair
value of $992,200, (iv) a decrease in
accounts receivable of $1,190,204 ,
(v) an increase in inventories of $741,396, (vi) an increase in prepayments and
deposits of $119,629, (vii) an
increase in other receivables of $33,260, (viii) a decrease in accounts payable of
$45,886, (ix) a decrease in advance
from customers of $6,364, (x) a
decrease in other payables and accruals of $120,043.
Investing Activities
Net cash used by investing activities was $788,062 for the six months ended June 30, 2023 compared to $63,917 for the six months ended June 30, 2022. The change was primarily
attributable to the purchase of property and equipment.
Financing Activities
Net cash provided by financing activities was $545,076 for the six months ended June 30, 2023 and was primarily attributable to
proceeds from bank borrowings.
Capital Expenditures
We had capital expenditures of $788,062 and $63,917 for the six months ended June 30, 2023 and 2022, respectively. Our capital
expenditures were mainly used for purchases of production
equipment. We intend to fund our future capital expenditures with
lease financing and other alternative financings. We will continue
to make capital expenditures as appropriate to support the growth
of our business.
About Intelligent Living Application Group Inc.
Intelligent Living Application Group Inc. is a premium lockset
manufacturer and distributor headquartered in Hong Kong. Intelligent Living manufactures and
sells high quality mechanical locksets to customers mainly in
the United States and Canada and has continued to diversify and
refine its product offerings in the past 40 years to meet its
customers' needs. Intelligent Living has obtained the ISO9001
quality assurance certificate and various accredited quality and
safety certificates including American National Standards Institute
(ANSI) Grade 2 and Grade 3 standards that are developed by the
Builders Hardware Manufacturing Association (BHMA) for ANSI.
Intelligent Living keeps investing in self-designed automated
product lines, new craftsmanship and developing new products
including smart locks. For more information, visit the Company's
website at http://www.i-l-a-g.com.
Forward-Looking Statements
This press release contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. Statements that
are not historical facts, including statements about the Company's
beliefs and expectations, are forward-looking statements.
Forward-looking statements involve inherent risks and
uncertainties, and a number of factors could cause actual results
to differ materially from those contained in any forward-looking
statement. In some cases, forward-looking statements can be
identified by words or phrases such as "may," "will," "expect,"
"anticipate," "target," "aim," "estimate," "intend," "plan,"
"believe," "potential," "continue," "is/are likely to" or other
similar expressions. The Company may also make written or oral
forward-looking statements in its reports filed with, or furnished
to, the U.S. Securities and Exchange Commission, in its annual
reports to shareholders, in press releases and other written
materials and in oral statements made by its officers, directors or
employees to third parties. These statements are subject to
uncertainties and risks including, but not limited to, the
following: the Company's goals and strategies; the Company's future
business development; financial condition and results of
operations; product and service demand and acceptance; reputation
and brand; the impact of competition and pricing; changes in
technology; government regulations; fluctuations in general
economic and business conditions in U.S., Hong Kong and Mainland China and assumptions underlying or related to
any of the foregoing and other risks contained in reports filed by
the Company with the SEC. For these reasons, among others,
investors are cautioned not to place undue reliance upon any
forward-looking statements in this press release. Additional
factors are discussed in the Company's filings with the SEC, which
are available for review at www.sec.gov. The Company
undertakes no obligation to publicly revise these forward-looking
statements to reflect events or circumstances that arise after the
date hereof.
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
As of
|
|
|
|
June 30,
2023
|
|
|
December 31,
2022
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
7,513,948
|
|
|
$
|
9,165,651
|
|
Accounts
receivable
|
|
|
434,605
|
|
|
|
1,624,809
|
|
Inventories
|
|
|
5,056,320
|
|
|
|
4,472,487
|
|
Prepayments
|
|
|
510,926
|
|
|
|
487,703
|
|
Other
receivables
|
|
|
291,320
|
|
|
|
265,127
|
|
Total current
assets
|
|
|
1,3807,119
|
|
|
|
16,015,777
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
72,431
|
|
|
|
1,449
|
|
Property and equipment,
net
|
|
|
5,389,359
|
|
|
|
5,134,566
|
|
Right-of-use assets,
net
|
|
|
719,425
|
|
|
|
650,282
|
|
Total non-current
assets
|
|
|
6,181,215
|
|
|
|
5,786,297
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
19,988,334
|
|
|
$
|
21,802,074
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank borrowings -
current
|
|
$
|
787,433
|
|
|
$
|
201,222
|
|
Accounts
payable
|
|
|
333,782
|
|
|
|
396,628
|
|
Advance from
customers
|
|
|
—
|
|
|
|
6,364
|
|
Other payables and
accruals
|
|
|
522,209
|
|
|
|
677,972
|
|
Operating lease
liabilities - current
|
|
|
517,421
|
|
|
|
531,750
|
|
Total current
liabilities
|
|
|
2,160,845
|
|
|
|
1,813,936
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank
borrowings
|
|
|
376,659
|
|
|
|
417,795
|
|
Operating lease
liabilities
|
|
|
202,003
|
|
|
|
118,532
|
|
Total non-current
liabilities
|
|
|
578,662
|
|
|
|
536,327
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
2,739,507
|
|
|
|
2,350,263
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Preferred shares, par
value $0.0001 per share; 50,000,000 shares
authorized; none issued and outstanding as of June 30, 2023 and
December 31, 2022, respectively
|
|
$
|
-
|
|
|
$
|
-
|
|
Ordinary shares, par
value $0.0001 per share; 450,000,000 shares
authorized; 18,060,000 shares issued and outstanding as of June
30, 2023 and December 31, 2022
|
|
|
1,806
|
|
|
|
1,806
|
|
Additional paid-in
capital
|
|
|
24,129,734
|
|
|
|
23,137,534
|
|
Deficit
|
|
|
(6,462,412)
|
|
|
|
(3,641,891)
|
|
Accumulated other
comprehensive gain
|
|
|
(420,301)
|
|
|
|
(45,638)
|
|
Total shareholders'
equity
|
|
|
17,248,827
|
|
|
|
19,451,811
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
19,988,334
|
|
|
$
|
21,802,074
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
|
|
|
|
For the Six Months
Ended
June
30,
|
|
|
|
2023
|
|
|
2022
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
REVENUES
|
|
$
|
1,935,641
|
|
|
$
|
7,342,860
|
|
COST OF GOODS
SOLD
|
|
|
(1,748,895)
|
|
|
|
(6,287,617)
|
|
GROSS PROFIT
|
|
|
186,746
|
|
|
|
1,055,243
|
|
|
|
|
|
|
|
|
|
|
SELLING AND MARKETING
EXPENSES
|
|
|
(20,397)
|
|
|
|
(61,809)
|
|
GENERAL AND
ADMINISTRATIVE EXPENSES
|
|
|
(3,140,494)
|
|
|
|
(1,495,647)
|
|
FINANCE
COSTS
|
|
|
(14,123)
|
|
|
|
(117,816)
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM
OPERATIONS
|
|
|
(2,988,268)
|
|
|
|
(620,029)
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
122,154
|
|
|
|
89
|
|
Foreign exchange gain
(loss)
|
|
|
42,721
|
|
|
|
111,640
|
|
Other income
|
|
|
2,872
|
|
|
|
274,569
|
|
Total other income,
net
|
|
|
167,747
|
|
|
|
386,298
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE PROVISION
FOR INCOME TAXES
|
|
|
(2,820,521)
|
|
|
|
(233,731)
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(2,820,521)
|
|
|
$
|
(233,731)
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,820,521)
|
|
|
$
|
(233,731)
|
|
Foreign currency
translation adjustments
|
|
|
(374,663)
|
|
|
|
(348,516)
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
|
$
|
(3,195,184)
|
|
|
$
|
(582,247)
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
18,060,000
|
|
|
|
13,000,000
|
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE - BASIC
AND DILUTED
|
|
$
|
(0.16)
|
|
|
$
|
(0.02)
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
|
|
|
|
Preferred
shares
|
|
|
Common
Stock
|
|
|
Additional
|
|
|
Retained
|
|
|
Accumulated
Other
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Par
Value
|
|
|
Number of
Shares*
|
|
|
Par
Value
|
|
|
Paid-in
Capital
|
|
|
Earnings
(Deficit)
|
|
|
Comprehensive Gain
(Loss)
|
|
|
Total
|
|
|
|
|
|
|
USD
|
|
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
BALANCE,
December 31, 2022
|
|
|
-
|
|
|
$
|
-
|
|
|
|
1,8060,000
|
|
|
$
|
1,806
|
|
|
$
|
23,137,534
|
|
|
$
|
(3,641,891)
|
|
|
$
|
(45,638)
|
|
|
$
|
19,451,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,820,521)
|
|
|
|
-
|
|
|
|
(2,820,521)
|
|
Stock options granted
under Equity Plan
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
992,200
|
|
|
|
-
|
|
|
|
-
|
|
|
|
992,200
|
|
Foreign currency
translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(374,663)
|
|
|
|
(374,663)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
June 30, 2023 - unaudited
|
|
|
-
|
|
|
$
|
-
|
|
|
|
18,060,000
|
|
|
$
|
1,806
|
|
|
$
|
24,129,734
|
|
|
$
|
(6,462,412)
|
|
|
$
|
(420,302)
|
|
|
$
|
17,248,827
|
|
|
|
Preferred
shares
|
|
|
Common
Stock
|
|
|
Additional
|
|
|
Retained
|
|
|
Accumulated
Other
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Par
Value
|
|
|
Number of
Shares*
|
|
|
Par
Value
|
|
|
Paid-in
Capital
|
|
|
Earnings
(Deficit)
|
|
|
Comprehensive Gain
(Loss)
|
|
|
Total
|
|
|
|
|
|
|
USD
|
|
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
BALANCE,
December 31, 2021
|
|
|
-
|
|
|
$
|
-
|
|
|
|
13,000,000
|
|
|
$
|
1,300
|
|
|
$
|
5,089,671
|
|
|
$
|
(1,985,988)
|
|
|
$
|
375,303
|
|
|
$
|
3,480,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(233,731)
|
|
|
|
-
|
|
|
|
(233,731)
|
|
Foreign currency
translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(348,516)
|
|
|
|
(348,516)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
June 30, 2022 - unaudited
|
|
|
-
|
|
|
$
|
-
|
|
|
|
13,000,000
|
|
|
$
|
1,300
|
|
|
$
|
5,089,671
|
|
|
$
|
(2,219,719)
|
|
|
$
|
26,787
|
|
|
$
|
2,898,039
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
For the Six Months
Ended
June
30,
|
|
|
|
2023
|
|
|
2022
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
CASH FLOWS FROM
OPFRATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,820,521)
|
|
|
$
|
(233,731)
|
|
Adjustments to
reconcile net loss to net cash (used in) operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
296,810
|
|
|
|
123,747
|
|
Stock options granted
under Equity Plan
|
|
|
992,200
|
|
|
|
-
|
|
Change in operating
assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
1,190,204
|
|
|
|
(1,340,127)
|
|
Inventories
|
|
|
(741,396)
|
|
|
|
43,142
|
|
Prepayments
|
|
|
(48,647)
|
|
|
|
(42,769)
|
|
Deposits
|
|
|
(70,982)
|
|
|
|
-
|
|
Other
receivables
|
|
|
(33,260)
|
|
|
|
13,396
|
|
Accounts
payable
|
|
|
(45,886)
|
|
|
|
(332,846)
|
|
Advance from
customers
|
|
|
(6,364)
|
|
|
|
(199,991)
|
|
Other payables and
accruals
|
|
|
(120,043)
|
|
|
|
98,626
|
|
Operating lease
liabilities
|
|
|
-
|
|
|
|
1,090
|
|
Net cash (used in)
operating activities
|
|
|
(1,407,885)
|
|
|
|
(1,869,463)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(788,062)
|
|
|
|
(63,917)
|
|
Net cash (used in)
investing activities
|
|
|
(788,062)
|
|
|
|
(63,917)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Payments of principal
finance lease
|
|
|
-
|
|
|
|
(8,391)
|
|
Proceeds from
short-term loan
|
|
|
-
|
|
|
|
1,964,072
|
|
Proceeds (repayments
of) proceeds from net bank borrowings
|
|
|
545,076
|
|
|
|
(44,197)
|
|
Net cash provided by
provided by financing activities
|
|
|
545,076
|
|
|
|
1,911,484
|
|
|
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE
ON CASH
|
|
|
(832)
|
|
|
|
(844)
|
|
|
|
|
|
|
|
|
|
|
NET DECREASE IN
CASH
|
|
|
(1,651,703)
|
|
|
|
(22,740)
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT BEGINNING OF PERIOD
|
|
|
9,165,651
|
|
|
|
131,129
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT END OF PERIOD
|
|
$
|
7,513,948
|
|
|
$
|
108,389
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
$
|
9,484
|
|
|
$
|
16,230
|
|
Cash paid for income
taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
View original
content:https://www.prnewswire.com/news-releases/intelligent-living-application-group-inc-announces-first-half-2023-unaudited-financial-results-302002649.html
SOURCE Intelligent Living Application Group, Inc.