| | |
PER UNIT
|
| |
TOTAL
|
| ||||||
首次公开募股价格(1)
|
| | | $ | 6.00 | | | | | $ | 15,000,000 | | |
承保折扣和佣金(2)
|
| | | $ | 0.42 | | | | | $ | 1,050,000 | | |
未扣除费用的收益给我们
|
| | | $ | 5.58 | | | | | $ | 13,950,000 | | |
| | |
Page
|
| |||
PROSPECTUS SUMMARY
|
| | | | 1 | | |
RISK FACTORS
|
| | | | 15 | | |
有关前瞻性陈述的特别说明
|
| | | | 35 | | |
MARKET AND INDUSTRY DATA
|
| | | | 36 | | |
USE OF PROCEEDS
|
| | | | 37 | | |
DIVIDEND POLICY
|
| | | | 38 | | |
CAPITALIZATION
|
| | | | 39 | | |
DILUTION
|
| | | | 40 | | |
选定的财务数据
|
| | | | 42 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 44 | | |
BUSINESS
|
| | | | 63 | | |
MANAGEMENT
|
| | | | 72 | | |
高管和董事薪酬
|
| | | | 77 | | |
某些关系和关联方交易
|
| | | | 85 | | |
主要股东
|
| | | | 87 | | |
股本说明
|
| | | | 89 | | |
有资格未来出售的股票
|
| | | | 94 | | |
美国联邦所得税对美国持有者的重大影响
|
| | | | 96 | | |
UNDERWRITING
|
| | | | 99 | | |
LEGAL MATTERS
|
| | | | 103 | | |
EXPERTS
|
| | | | 103 | | |
您可以在哪里找到更多信息
|
| | | | 103 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
USD
|
| ||||||||||||
REVENUES
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | | | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
COST OF REVENUES
|
| | | | 105,117,467 | | | | | | 78,018,552 | | | | | | 106,423,061 | | | | | | 100,843,143 | | |
GROSS PROFIT
|
| | | | 24,634,970 | | | | | | 21,300,641 | | | | | | 28,404,640 | | | | | | 25,439,069 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and distribution
|
| | | | 12,635,857 | | | | | | 11,352,436 | | | | | | 15,487,306 | | | | | | 14,917,601 | | |
一般和行政
|
| | | | 4,500,692 | | | | | | 4,206,611 | | | | | | 5,820,967 | | | | | | 7,355,632 | | |
Research and development
|
| | | | 486,156 | | | | | | 640,529 | | | | | | 814,254 | | | | | | 703,779 | | |
Total operating expenses
|
| | | | 17,622,705 | | | | | | 16,199,576 | | | | | | 22,122,527 | | | | | | 22,977,012 | | |
INCOME FROM OPERATIONS
|
| | | | 7,012,265 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 2,462,057 | | |
OPERATING MARGIN
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 1.9% | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | ||||||||||
Interest income
|
| | | | 10,710 | | | | | | 2 | | | | | | 32,244 | | | | | | 11,665 | | |
Interest expense
|
| | | | (287,855) | | | | | | (233,694) | | | | | | (418,867) | | | | | | (448,412) | | |
Other income (expenses), net
|
| | | | 1,445,554 | | | | | | (208,090) | | | | | | (390,298) | | | | | | (50,212) | | |
其他收入(费用)合计,净额
|
| | | | 1,168,409 | | | | | | (441,782) | | | | | | (776,921) | | | | | | (486,959) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 8,180,674 | | | | | | 4,659,283 | | | | | | 5,505,192 | | | | | | 1,975,098 | | |
所得税(受益)拨备
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,089,607 | | | | | | 541,322 | | | | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | 225,938 | | | | | | 100,804 | | | | | | (300,484) | | | | | | (183,286) | | |
所得税拨备总额
|
| | | | 1,315,545 | | | | | | 642,126 | | | | | | 774,444 | | | | | | 404,004 | | |
NET INCOME
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | | (29,655) | | | | | | 161,230 | | | | | | 298,106 | | | | | | 279,106 | | |
COMPREHENSIVE INCOME
|
| | | | 6,835,474 | | | | | | 4,178,387 | | | | | | 5,028,854 | | | | | | 1,850,200 | | |
普通股加权平均数
|
| | | | | ||||||||||||||||||||
Basic and diluted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
| | |
For the nine months ended
September 30, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Other Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | |
调整后的运营收入
|
| | | $ | 7,127,765 | | | | | $ | 5,101,065 | | | | | $ | 6,282,113 | | | | | $ | 3,998,578 | | |
Adjusted operating margin
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 3.2% | | |
Adjusted net income
|
| | | | 5,581,501 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 2,831,041 | | |
Free cash flow
|
| | | | 848,181 | | | | | | (31,800) | | | | | | 5,723,227 | | | | | | 625,021 | | |
Free cash flow conversion
|
| | | | 12% | | | | | | — | | | | | | 121% | | | | | | 67% | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,200,396 | | | | | | 4,018,558 | | |
Working capital (deficit)
|
| | | | (3,088,756) | | | | | | (1,691,240) | | |
Total assets
|
| | | | 65,653,146 | | | | | | 45,147,461 | | |
Total liabilities
|
| | | | 62,836,125 | | | | | | 43,615,765 | | |
Total parent’s net investment
|
| | | | 2,817,021 | | | | | | 1,531,696 | | |
| | |
As of September 30, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents
|
| | | $ | 3,200,396 | | | | | $ | 15,650,396 | | |
Total liabilities
|
| | | $ | 62,836,125 | | | | | $ | 62,836,125 | | |
普通股,面值0.0001美元;授权股份2亿股;视为已发行和已发行、实际和调整后的股份
|
| | | | 7,000,000 | | | | | | 9,500,000 | | |
Parent’s net investment
|
| | | | 2,817,021 | | | | | | 2,817,021 | | |
额外实收资本
|
| | | | — | | | | | | 12,450,000 | | |
母公司净(赤字)投资/股东权益合计
|
| | | $ | 2,817,021 | | | | | $ | 15,267,021 | | |
Total capitalization
|
| | | $ | 65,653,146 | | | | | $ | 78,103,146 | | |
|
每股公开发行价(认股权证没有任何价值)
|
| | | | | | | | | $ | 6.00 | | |
|
截至2021年9月30日的每股有形账面净值(亏损)
|
| | | $ | 0.39 | | | | | | | | |
|
新投资者每股有形账面净值增加
|
| | | $ | 1.21 | | | | | | | | |
|
上市后每股有形账面净值
|
| | | | | | | | | $ | 1.60 | | |
|
对新投资者的每股摊薄
|
| | | | | | | | | $ | 4.40 | | |
| | |
Shares
or Units Purchased |
| |
Total
Consideration |
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
本次发行前的现有股东
|
| | | | 7,000,000 | | | | | | 74% | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
参与此次发行的新投资者
|
| | | | 2,500,000 | | | | | | 26% | | | | | | 15,000,000 | | | | | | 100% | | | | | | 6.00 | | |
Total
|
| | | | 9,500,000 | | | | | | 100% | | | | | | 15,000,000 | | | | | | 100% | | | | | | 1.58 | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
USD
|
| ||||||||||||
REVENUES
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | | | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
COST OF REVENUES
|
| | | | 105,117,467 | | | | | | 78,018,552 | | | | | | 106,423,061 | | | | | | 100,843,143 | | |
GROSS PROFIT
|
| | | | 24,634,970 | | | | | | 21,300,641 | | | | | | 28,404,640 | | | | | | 25,439,069 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和分销
|
| | | | 12,635,857 | | | | | | 11,352,436 | | | | | | 15,487,306 | | | | | | 14,917,601 | | |
一般和行政
|
| | | | 4,500,692 | | | | | | 4,206,611 | | | | | | 5,820,967 | | | | | | 7,355,632 | | |
研发
|
| | | | 486,156 | | | | | | 640,529 | | | | | | 814,254 | | | | | | 703,779 | | |
总运营费用
|
| | | | 17,622,705 | | | | | | 16,199,576 | | | | | | 22,122,527 | | | | | | 22,977,012 | | |
INCOME FROM
OPERATIONS |
| | | | 7,012,265 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 2,462,057 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 10,710 | | | | | | 2 | | | | | | 32,244 | | | | | | 11,665 | | |
Interest expense
|
| | | | (287,855) | | | | | | (233,694) | | | | | | (418,867) | | | | | | (448,412) | | |
Other income (expenses), net
|
| | | | 1,445,554 | | | | | | (208,090) | | | | | | (390,298) | | | | | | (50,212) | | |
其他收入(费用)合计,净额
|
| | | | 1,168,409 | | | | | | (441,782) | | | | | | (776,921) | | | | | | (486,959) | | |
所得税前收入
|
| | | | 8,180,674 | | | | | | 4,659,283 | | | | | | 5,505,192 | | | | | | 1,975,098 | | |
所得税(受益)拨备 | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,089,607 | | | | | | 541,322 | | | | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | 225,938 | | | | | | 100,804 | | | | | | (300,484) | | | | | | (183,286) | | |
所得税拨备总额
|
| | | | 1,315,545 | | | | | | 642,126 | | | | | | 774,444 | | | | | | 404,004 | | |
NET INCOME
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | | (29,655) | | | | | | 161,230 | | | | | | 298,106 | | | | | | 279,106 | | |
COMPREHENSIVE INCOME
|
| | | | 6,835,474 | | | | | | 4,178,387 | | | | | | 5,028,854 | | | | | | 1,850,200 | | |
普通股加权平均数 | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
| | |
For the nine months
ended September 30, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Other Data: | | | | | | | | | | | | | | | | ||||||||||
调整后的运营收入(1)
|
| | | $ | 7,127,765 | | | | | $ | 5,101,065 | | | | | $ | 6,282,113 | | | | | | 3,998,578 | | |
调整后营业利润率(1)
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 3.2% | | |
Adjusted net income(1)
|
| | | | 5,581,501 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 2,831,1041 | | |
Free cash flow(1)
|
| | | | 848,181 | | | | | | (31,800) | | | | | | 5,723,227 | | | | | | 625,021 | | |
Free cash flow conversion(1)
|
| | | | 12% | | | | | | — | | | | | | 121% | | | | | | 67% | | |
| | |
截至9月30日的9个月期间
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
%
|
| ||||||||||||
Revenues
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | | | | $ | 30,433,244 | | | | | | 30.6 | | |
Cost of revenues
|
| | | | 105,117,467 | | | | | | 78,018,552 | | | | | | 27,098,915 | | | | | | 34.7 | | |
Gross profit
|
| | | | 24,634,970 | | | | | | 21,300,641 | | | | | | 3,334,329 | | | | | | 15.7 | | |
销售和分销费用
|
| | | | 12,635,857 | | | | | | 11,352,436 | | | | | | 1,283,421 | | | | | | 11.3 | | |
一般和行政费用
|
| | | | 4,500,692 | | | | | | 4,206,611 | | | | | | 294,081 | | | | | | 7.0 | | |
研发费用
|
| | | | 486,156 | | | | | | 640,529 | | | | | | (154,373) | | | | | | (24.1) | | |
其他收入(费用)合计,净额
|
| | | | 1,168,409 | | | | | | (441,782) | | | | | | 1,610,191 | | | | | | 364.5 | | |
所得税拨备
|
| | | | 1,315,545 | | | | | | 642,126 | | | | | | 673,419 | | | | | | 104.9 | | |
Net income
|
| | | $ | 6,865,129 | | | | | $ | 4,017,157 | | | | | $ | 2,847,972 | | | | | | 70.9 | | |
调整后的运营收入
|
| | | $ | 7,127,765 | | | | | $ | 5,101,065 | | | | | $ | 2,026,700 | | | | | | 39.7 | | |
调整后的营业利润率
|
| | | | 5.5% | | | | | | 5.1% | | | |
40 bps
|
| | | | — | | | |||
Adjusted net income
|
| | | $ | 5,581,501 | | | | | $ | 4,017,157 | | | | | $ | 1,564,344 | | | | | | 38.9 | | |
| | |
截至9月30日的9个月期间
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
Percentage
|
| |
2020
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
Sanitaryware
|
| | | $ | 74,670,772 | | | | | | 57.5 | | | | | | 65,404,099 | | | | | | 65.9 | | | | | | 14.2 | | |
Bath Furniture
|
| | | | 42,560,196 | | | | | | 32.8 | | | | | | 27,788,610 | | | | | | 28.0 | | | | | | 53.2 | | |
Other | | | | | 12,521,469 | | | | | | 9.7 | | | | | | 6,126,484 | | | | | | 6.1 | | | | | | 104.4 | | |
Total
|
| | | $ | 129,752,437 | | | | | | 100.0 | | | | | $ | 99,319,193 | | | | | | 100.0 | | | | | | 30.6 | | |
| | |
截至9月30日的9个月期间
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
Percentage
|
| |
2020
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
United States
|
| | | $ | 80,870,466 | | | | | | 62.3 | | | | | $ | 62,091,223 | | | | | | 62.5 | | | | | | 30.2 | | |
Canada
|
| | | | 35,177,279 | | | | | | 27.1 | | | | | | 25,163,693 | | | | | | 25.3 | | | | | | 39.8 | | |
Europe
|
| | | | 13,704,692 | | | | | | 10.6 | | | | | | 12,064,277 | | | | | | 12.2 | | | | | | 13.6 | | |
Total
|
| | | $ | 129,752,437 | | | | | | 100.0 | | | | | $ | 99,319,193 | | | | | | 100.0 | | | | | | 30.6 | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
%
|
| ||||||||||||
Revenues
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | | | | $ | 8,545,489 | | | | | | 6.8 | | |
Cost of revenues
|
| | | | 106,423,061 | | | | | | 100,843,143 | | | | | | 5,579,918 | | | | | | 5.5 | | |
Gross profit
|
| | | | 28,404,640 | | | | | | 25,439,069 | | | | | | 2,965,571 | | | | | | 11.7 | | |
销售和分销费用
|
| | | | 15,487,306 | | | | | | 14,917,601 | | | | | | 569,705 | | | | | | 3.8 | | |
一般和行政费用
|
| | | | 5,820,967 | | | | | | 7,355,632 | | | | | | (1,534,665) | | | | | | (20.9) | | |
研发费用
|
| | | | 814,254 | | | | | | 703,779 | | | | | | 110,475 | | | | | | 15.7 | | |
Other expenses, net
|
| | | | 776,921 | | | | | | 486,959 | | | | | | 289,962 | | | | | | 59.5 | | |
所得税拨备
|
| | | | 774,444 | | | | | | 404,004 | | | | | | 370,440 | | | | | | 91.7 | | |
Net income
|
| | | $ | 4,730,748 | | | | | $ | 1,571,094 | | | | | $ | 3,159,654 | | | | | | 201.1 | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
Percentage
|
| |
2019
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
Sanitaryware
|
| | | $ | 88,392,378 | | | | | | 65.6 | | | | | $ | 90,928,256 | | | | | | 72.0 | | | | | | (2.8) | | |
Bath Furniture
|
| | | | 38,214,235 | | | | | | 28.3 | | | | | | 28,558,130 | | | | | | 22.6 | | | | | | 33.8 | | |
Other
|
| | | | 8,221,088 | | | | | | 6.1 | | | | | | 6,795,826 | | | | | | 5.4 | | | | | | 21.0 | | |
Total
|
| | | $ | 134,827,701 | | | | | | 100.0 | | | | | $ | 126,282,212 | | | | | | 100.0 | | | | | | 6.8 | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
Percentage
|
| |
2019
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
United States
|
| | | $ | 83,700,229 | | | | | | 62.1 | | | | | $ | 76,829,764 | | | | | | 60.8 | | | | | | 8.9 | | |
Canada
|
| | | | 35,008,869 | | | | | | 26.0 | | | | | | 32,105,878 | | | | | | 25.4 | | | | | | 9.0 | | |
Europe
|
| | | | 16,118,603 | | | | | | 11.9 | | | | | | 17,346,570 | | | | | | 13.8 | | | | | | (7.1) | | |
Total
|
| | | $ | 134,827,701 | | | | | | 100.0 | | | | | $ | 126,282,212 | | | | | | 100.0 | | | | | | 6.8 | | |
| | |
前九个月
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
经营活动提供的净现金
|
| | | $ | 861,442 | | | | | $ | 29,306 | | |
投资活动使用的净现金
|
| | | | (10,261) | | | | | | (46,106) | | |
融资活动使用的净现金
|
| | | | (1,351,332) | | | | | | (178,748) | | |
汇率变动对现金的影响
|
| | | | (318,011) | | | | | | 135,951 | | |
Net change in cash
|
| | | | (818,162) | | | | | | (59,597) | | |
年初现金
|
| | | | 4,018,558 | | | | | | 2,416,879 | | |
Cash at end of the year
|
| | | $ | 3,200,396 | | | | | $ | 2,357,282 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
经营活动提供的净现金
|
| | | $ | 5,799,759 | | | | | $ | 1,293,235 | | |
投资活动使用的净现金
|
| | | | (76,532) | | | | | | (233,861) | | |
融资活动使用的净现金
|
| | | | (4,250,298) | | | | | | (1,978,043) | | |
汇率变动对现金的影响
|
| | | | 128,750 | | | | | | 229,662 | | |
现金和现金等价物净变化
|
| | | | 1,601,679 | | | | | | (689,007) | | |
年初现金及现金等价物
|
| | | | 2,416,879 | | | | | | 3,105,886 | | |
年末现金和现金等价物
|
| | | $ | 4,018,558 | | | | | $ | 2,416,879 | | |
| | |
Useful Life
|
|
租赁改进 | | |
租期或预期使用年限较短
|
|
机械设备 | | |
3 – 5 years
|
|
家具和固定装置 | | |
3 – 5 years
|
|
Vehicles | | |
5 years
|
|
Molds | | |
3 – 5 years
|
|
| | |
For the Nine Months Periods
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按产品线划分的收入 | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 74,670,772 | | | | | $ | 65,404,099 | | |
Bath Furniture
|
| | | | 42,560,196 | | | | | | 27,788,610 | | |
Other
|
| | | | 12,521,469 | | | | | | 6,126,484 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按产品线划分的收入 | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 88,392,378 | | | | | | 90,928,256 | | |
Bath Furniture
|
| | | | 38,214,235 | | | | | | 28,558,130 | | |
Other
|
| | | | 8,221,088 | | | | | | 6,795,826 | | |
Total
|
| | | $ | 134,827,701 | | | | | | 126,282,212 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按地理位置划分的收入 | | | | | | | | | | | | | |
United States
|
| | | $ | 80,870,466 | | | | | $ | 62,091,223 | | |
Canada
|
| | | | 35,177,279 | | | | | | 25,163,693 | | |
Europe
|
| | | | 13,704,692 | | | | | | 12,064,277 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按地理位置划分的收入 | | | | | | | | | | | | | |
United States
|
| | | $ | 83,700,229 | | | | | $ | 76,829,764 | | |
Canada
|
| | | | 35,008,869 | | | | | | 32,105,878 | | |
Europe
|
| | | | 16,118,603 | | | | | | 17,346,570 | | |
Total
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
| | |
For the nine months
ended September 30, |
| |
For the year
ended December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
运营收入
|
| | | | 7,012,265 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 2,462,057 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
COVID one-time expenses
|
| | | | 115,500 | | | | | | | | | | | | | | | | | | | | |
反倾销/反补贴
|
| | | | — | | | | | | | | | | | | | | | | | | 1,536,521 | | |
调整后的运营收入
|
| | | | 7,127,765 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 3,998,578 | | |
Revenue
|
| | | | 129,752,437 | | | | | | 99,319,193 | | | | | | 134,827,801 | | | | | | 126,282,212 | | |
调整后的营业利润率
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 3.2% | | |
| | |
For the nine months
ended September 30, |
| |
For the year
ended December 31, |
| | | ||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| | | ||||||||||||||||
Net Income
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | | | | ||||
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
COVID one-time expenses
|
| | | | 115,500 | | | | | | | | | | | | | | | | | | | | | | | ||||
反倾销/反补贴
|
| | | | — | | | | | | | | | | | | | | | | | | 1,536,521 | | | | | | | | |
Other income (PPP Loan)
|
| | | | (1,680,900) | | | | | | | | | | | | | | | | | | | | | | | ||||
Total
|
| | | | 5,299,729 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 3,107,615 | | | | | ||||
18%有效税率调整对税收的影响
|
| | | | 281,772 | | | | | | — | | | | | | — | | | | | | (276,574) | | | | | ||||
Adjusted net income
|
| | | | 5,581,501 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 2,831,041 | | | | |
| | |
For the nine months
ended September 30, |
| |
For the year
ended December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income
|
| | | $ | 6,865,129 | | | | | $ | 4,017,157 | | | | | $ | 4,730,748 | | | | | $ | 1,571,094 | | |
将净收入与净现金进行调整
由经营活动提供 |
| | | | | | | | | | | | | | | | | | | | | | | | |
折旧摊销
|
| | | | 213,281 | | | | | | 249,986 | | | | | | 560,804 | | | | | | 525,128 | | |
Bad debt expenses
|
| | | | 35,200 | | | | | | 59,311 | | | | | | (10,172) | | | | | | (87,418) | | |
不良退货拨备(冲销)
|
| | | | 2,133,028 | | | | | | 585,313 | | | | | | 378,248 | | | | | | (627,028) | | |
外汇交易损失
|
| | | | 289,406 | | | | | | 255 | | | | | | 181,599 | | | | | | 51,706 | | |
Interest expenses
|
| | | | 287,855 | | | | | | 233,694 | | | | | | 418,867 | | | | | | 448,412 | | |
Forgiveness of PPP loan
|
| | | | (1,680,900) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | 226,356 | | | | | | 220 | | | | | | (322,349) | | | | | | (183,624) | | |
财产和设备处置损失(收益)
|
| | | | (3,000) | | | | | | 69,944 | | | | | | 64,125 | | | | | | 2,320 | | |
经营性资产和负债变动 | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (10,444,327) | | | | | | (626,101) | | | | | | (2,033,856) | | | | | | 2,064,701 | | |
Inventories
|
| | | | (10,695,034) | | | | | | 1,967,857 | | | | | | 985,029 | | | | | | 381,763 | | |
预付款和其他流动资产
|
| | | | (500,787) | | | | | | (192,821) | | | | | | 154,139 | | | | | | (194,653) | | |
预付款及其他应收账款 - 关联方
|
| | | | (13,736) | | | | | | (13,790) | | | | | | (3,249,078) | | | | | | (12,880) | | |
其他非流动资产
|
| | | | (3,316,292) | | | | | | (198,393) | | | | | | — | | | | | | — | | |
Right-of-use assets
|
| | | | 910,468 | | | | | | 251,616 | | | | | | (543,037) | | | | | | (8,785,379) | | |
Income taxes
|
| | | | 621,442 | | | | | | 421,674 | | | | | | 632,734 | | | | | | 480,732 | | |
Accounts payable
|
| | | | 14,070,256 | | | | | | (881,007) | | | | | | 3,511,223 | | | | | | (4,590) | | |
应付帐款-关联方
|
| | | | 140,208 | | | | | | (5,606,823) | | | | | | (697,500) | | | | | | (3,056,519) | | |
经营性租赁负债
|
| | | | (934,063) | | | | | | (194,361) | | | | | | 592,623 | | | | | | 8,849,492 | | |
应计费用和其他当期费用
liabilities |
| | | | 2,656,952 | | | | | | (114,425) | | | | | | 445,612 | | | | | | (130,022) | | |
经营活动提供的净现金
|
| | | $ | 861,442 | | | | | $ | 29,306 | | | | | $ | 5,799,759 | | | | | $ | 1,293,235 | | |
购置物业和设备
|
| | | | (13,261) | | | | | | (61,106) | | | | | | (76,532) | | | | | | (233,861) | | |
Free Cash
|
| | | $ | 848,181 | | | | | $ | (31,800) | | | | | $ | 5,723,227 | | | | | $ | 1,059,374 | | |
自由现金流转换
|
| | |
|
12%
|
| | | | | — | | | | | | 121% | | | | | | 67% | | |
NAME
|
| |
AGE
|
| |
POSITION(S)
|
|
执行主任 | | | | | | | |
David Bruce | | | 56 | | | 首席执行官兼总裁兼董事 | |
John Chen | | | 43 | | | 执行主席兼董事 | |
Perry Lin | | | 46 | | | 首席财务官 | |
Bob Kermelewicz | | | 59 | | | FGI美国执行副总裁 | |
Jennifer Earl | | | 47 | | | FGI加拿大执行副总裁 | |
Norman Kroenke | | | 59 | | | FGI欧洲执行副总裁 | |
非员工董事 | | | | | | | |
Todd Heysse(1)(2) | | | 48 | | | Director | |
Kellie Zesch Weir(1)(3) | | | 41 | | | Director | |
Jae Chung(1)(2)(3) | | | 54 | | | Director | |
姓名和主要职务
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
All Other
Compensation(1) ($) |
| |
Total
($) |
| |||||||||||||||
David Bruce
首席执行官 |
| | | | 2021 | | | | | | 237,835 | | | | | | 96,636 | | | | | | 12,371 | | | | | | 346,842 | | |
John Chen
Executive Chairman |
| | | | 2021 | | | | | | 250,000 | | | | | | — | | | | | | 1,151 | | | | | | 251,151 | | |
Perry Lin
首席财务官 |
| | | | 2021 | | | | | | 137,245 | | | | | | 5,000 | | | | | | 4,051 | | | | | | 146,296 | | |
Name of Beneficial Owner
|
| |
Before Offering
|
| |
After Offering
|
| ||||||||||||||||||
|
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||||||||||
超过5%的股东: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foremost Groups Ltd.(1)
|
| | | | 6,816,250 | | | | | | 97.4% | | | | | | 6,816,250 | | | | | | 71.8% | | |
董事和指定高管: | | | | | | | | | | | | | | | | | | | | | | | | | |
David Bruce
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
John Chen
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Perry Lin
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Todd Heysse
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Kellie Zesch Weir
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Jae Chung
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
董事和高管(9人)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
近似股数
|
| |
公开市场首销日期
|
|
shares | | | 在本招股说明书日期后181天,以下提及的锁定协议到期时,在某些情况下,受规则144和规则701的适用数量、销售方式和其他限制的限制。 | |
Underwriter
|
| |
Number
of Units |
| |||
The Benchmark Company,LLC
|
| | | | 1,500,000 | | |
Northland Securities, Inc.
|
| | | | 1,000,000 | | |
Total
|
| | | | 2,500,000 | | |
| | |
Per Unit
|
| |
Total with No
Over-Allotment |
| |
Total with
Over-Allotment |
| |||||||||
Public offering price
|
| | | $ | 6.00 | | | | | $ | 15,000,000 | | | | | $ | 17,250,000 | | |
承保折扣由我们支付(7%)
|
| | | $ | 0.42 | | | | | $ | 1,050,000 | | | | | $ | 1,207,500 | | |
未扣除费用的收益给我们
|
| | | $ | 5.58 | | | | | $ | 13,950,000 | | | | | $ | 16,042,500 | | |
| 经审计的合并财务报表 | | | ||
|
独立注册会计师事务所报告
|
| |
F-2
|
|
|
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| |
F-3
|
|
|
截至2020年12月31日和2019年12月31日的合并损益表和全面收益表
|
| |
F-4
|
|
|
截至2020年12月31日和2019年12月31日的母公司净投资变动合并报表
|
| |
F-5
|
|
|
截至2020年12月31日和2019年12月31日的年度现金流量合并报表
|
| |
F-6
|
|
|
截至2020年12月31日的年度合并财务报表附注和
2019 |
| |
F-7 – F-22
|
|
| 未经审计的合并合并财务报表 | | | ||
|
截至2021年9月30日(未经审计)和2020年12月31日的简明合并资产负债表
|
| |
F-23
|
|
|
截至2021年9月30日和2020年9月30日的9个月未经审计的简明合并收益表和全面收益表
|
| |
F-24
|
|
|
截至2021年9月30日和2020年9月30日的9个月未经审计的母公司净投资变动简明合并报表
|
| |
F-25
|
|
|
截至2021年9月30日和2020年9月30日的9个月未经审计的现金流量简并报表
|
| |
F-26
|
|
|
未经审计的简明合并财务报表附注
|
| |
F-27 – F-42
|
|
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,018,558 | | | | | $ | 2,416,879 | | |
Accounts receivable, net
|
| | | | 17,338,279 | | | | | | 15,672,499 | | |
Inventories, net
|
| | | | 8,308,342 | | | | | | 9,293,371 | | |
预付款和其他流动资产
|
| | | | 799,724 | | | | | | 953,863 | | |
预付款及其他应收账款 - 关联方
|
| | | | 3,263,136 | | | | | | 14,058 | | |
Income tax receivable
|
| | | | — | | | | | | 52,697 | | |
Total current assets
|
| | | | 33,728,039 | | | | | | 28,403,367 | | |
财产和设备,净额
|
| | | | 545,697 | | | | | | 795,496 | | |
OTHER ASSETS | | | | | | | | | | | | | |
Intangible assets
|
| | | | 128,050 | | | | | | 213,417 | | |
Right-of-use assets
|
| | | | 9,311,277 | | | | | | 8,785,379 | | |
Deferred tax assets, net
|
| | | | 1,263,395 | | | | | | 941,047 | | |
其他非流动资产
|
| | | | 171,003 | | | | | | 379,336 | | |
Total other assets
|
| | | | 10,873,725 | | | | | | 10,319,179 | | |
Total assets
|
| | | $ | 45,147,461 | | | | | $ | 39,518,042 | | |
负债和母公司净投资 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Short-term loans
|
| | | $ | 11,074,383 | | | | | $ | 8,207,165 | | |
Accounts payable
|
| | | | 19,510,272 | | | | | | 15,999,049 | | |
应付帐款 - 关联方
|
| | | | — | | | | | | 697,500 | | |
Income tax payable
|
| | | | 580,036 | | | | | | — | | |
经营租赁负债 - 流动
|
| | | | 1,245,629 | | | | | | 1,761,260 | | |
应计费用和其他流动负债
|
| | | | 3,008,959 | | | | | | 2,144,481 | | |
流动负债总额
|
| | | | 35,419,279 | | | | | | 28,809,455 | | |
OTHER LIABILITIES | | | | | | | | | | | | | |
营业租赁负债 - 非流动
|
| | | | 8,196,486 | | | | | | 7,088,231 | | |
Total liabilities
|
| | | | 43,615,765 | | | | | | 35,897,686 | | |
承付款和或有事项 | | | | | | | | | | | | | |
母公司净投资 | | | | | | | | | | | | | |
普通股(面值0.001美元,授权5000万股,截至2020年12月31日和2019年12月31日没有发行和发行股票)
|
| | | | — | | | | | | — | | |
Parent’s net investment
|
| | | | 1,531,696 | | | | | | 3,620,356 | | |
母公司净投资总额
|
| | | | 1,531,696 | | | | | | 3,620,356 | | |
总负债和母公司净投资
|
| | | $ | 45,147,461 | | | | | $ | 39,518,042 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
REVENUES
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
COST OF REVENUES
|
| | | | 106,423,061 | | | | | | 100,843,143 | | |
GROSS PROFIT
|
| | | | 28,404,640 | | | | | | 25,439,069 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
销售和分销
|
| | | | 15,487,306 | | | | | | 14,917,601 | | |
一般和行政
|
| | | | 5,820,967 | | | | | | 7,355,632 | | |
研发
|
| | | | 814,254 | | | | | | 703,779 | | |
总运营费用
|
| | | | 22,122,527 | | | | | | 22,977,012 | | |
INCOME FROM OPERATIONS
|
| | | | 6,282,113 | | | | | | 2,462,057 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | |
Interest income
|
| | | | 32,244 | | | | | | 11,665 | | |
Interest expense
|
| | | | (418,867) | | | | | | (448,412) | | |
Other income (expenses), net
|
| | | | (390,298) | | | | | | (50,212) | | |
其他收入(费用)合计,净额
|
| | | | (776,921) | | | | | | (486,959) | | |
所得税前收入
|
| | | | 5,505,192 | | | | | | 1,975,098 | | |
所得税(受益)拨备 | | | | | | | | | | | | | |
Current
|
| | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | (300,484) | | | | | | (183,286) | | |
所得税拨备总额
|
| | | | 774,444 | | | | | | 404,004 | | |
NET INCOME
|
| | | | 4,730,748 | | | | | | 1,571,094 | | |
其他综合收益 | | | | | | | | | | | | | |
外币折算调整
|
| | | | 298,106 | | | | | | 279,106 | | |
COMPREHENSIVE INCOME
|
| | | | 5,028,854 | | | | | | 1,850,200 | | |
普通股加权平均数 | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | — | | | | | $ | — | | |
| | |
Parent’s net
investment |
| |||
BALANCE, January 1, 2019
|
| | | $ | 3,813,915 | | |
Net income for the year
|
| | | | 1,571,094 | | |
对母公司的净分配
|
| | | | (2,043,759) | | |
外币折算调整
|
| | | | 279,106 | | |
BALANCE, December 31, 2019
|
| | | | 3,620,356 | | |
Net income for the year
|
| | | | 4,730,748 | | |
对母公司的净分配
|
| | | | (7,117,514) | | |
外币折算调整
|
| | | | 298,106 | | |
BALANCE, December 31, 2020
|
| | | $ | 1,531,696 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
经营活动的现金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 4,730,748 | | | | | $ | 1,571,094 | | |
将净收入与经营活动提供的净现金进行调整
|
| | | | | | | | | | | | |
折旧摊销
|
| | | | 560,804 | | | | | | 525,128 | | |
Bad debt recovery
|
| | | | (10,172) | | | | | | (87,418) | | |
不良退货拨备(冲销)
|
| | | | 378,248 | | | | | | (627,028) | | |
外汇交易损失
|
| | | | 181,599 | | | | | | 51,706 | | |
Interest expenses
|
| | | | 418,867 | | | | | | 448,412 | | |
Deferred income taxes
|
| | | | (322,349) | | | | | | (183,624) | | |
财产和设备处置损失
|
| | | | 64,125 | | | | | | 2,320 | | |
经营性资产和负债变动
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,033,856) | | | | | | 2,064,701 | | |
Inventories
|
| | | | 985,029 | | | | | | 381,763 | | |
预付款和其他流动资产
|
| | | | 154,139 | | | | | | (194,653) | | |
预付款及其他应收账款 - 关联方
|
| | | | (3,249,078) | | | | | | (12,880) | | |
Income taxes
|
| | | | 632,734 | | | | | | 480,732 | | |
Right-of-use assets
|
| | | | (543,037) | | | | | | (8,785,379) | | |
Accounts payable
|
| | | | 3,511,223 | | | | | | (4,590) | | |
Accounts Payables - 关联方
|
| | | | (697,500) | | | | | | (3,056,519) | | |
经营性租赁负债
|
| | | | 592,623 | | | | | | 8,849,492 | | |
应计费用和其他流动负债
|
| | | | 445,612 | | | | | | (130,022) | | |
经营活动提供的净现金
|
| | | | 5,799,759 | | | | | | 1,293,235 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (76,532) | | | | | | (233,861) | | |
投资活动使用的净现金
|
| | | | (76,532) | | | | | | (233,861) | | |
融资活动的现金流 | | | | | | | | | | | | | |
循环信贷净收益
|
| | | | 2,867,216 | | | | | | 65,716 | | |
母公司投资净变化
|
| | | | (7,117,514) | | | | | | (2,043,759) | | |
融资活动提供的净现金
|
| | | | (4,250,298) | | | | | | (1,978,043) | | |
汇率波动对现金的影响
|
| | | | 128,750 | | | | | | 229,662 | | |
NET CHANGE IN CASH
|
| | | | 1,601,679 | | | | | | (689,007) | | |
CASH, BEGINNING OF YEAR
|
| | | | 2,416,879 | | | | | | 3,105,886 | | |
CASH, END OF YEAR
|
| | | $ | 4,018,558 | | | | | $ | 2,416,879 | | |
补充现金流信息 | | | | | | | | | | | | | |
年内支付的利息现金
|
| | | | (421,393) | | | | | | (449,206) | | |
年内收到的所得税现金
|
| | | | 439,793 | | | | | | 99,908 | | |
非现金投融资活动 | | | | | | | | | | | | | |
母公司投资净变化
|
| | | | (7,117,514) | | | | | | (2,043,759) | | |
Name
|
| |
Background
|
| |
Ownership
|
|
FGI Industries,Inc.(前身为最重要的集团,Inc.) | | |
•
A New Jersey corporation
•
Incorporated on January 5, 1988
•
在美国的销售和分销
|
| | Expected to be 100% owned by FGI | |
FGI欧洲投资有限公司 | | |
•
一家英属维尔京群岛公司(该实体的注册目前正在进行中)
•
在欧洲的销售和分销
|
| | Expected to be 100% owned by FGI | |
FGI国际有限公司 | | |
•
A Hong Kong company
•
Incorporated on June 2, 2021
•
销售、采购和产品开发
|
| | Expected to be 100% owned by FGI | |
第一国际有限公司 | | |
•
A Canada company
•
Incorporated on October 17, 1997
•
在加拿大的销售和分销
|
| | 100% owned by FGI Industries, Inc. | |
FGI Germany GmbH & Co. KG
|
| |
•
A German company
•
Incorporated on January 24, 2013
•
在德国的销售和分销
|
| | 预计FGI欧洲投资有限公司100%拥有 | |
FGI China, Ltd. | | |
•
一家中国有限责任公司(该实体目前正在注册中)
•
采购和产品开发
|
| | FGI International 100%拥有 | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 47,126,107 | | | | | $ | 46,172,790 | | |
Cost of revenues
|
| | | | (38,743,695) | | | | | | (38,373,659) | | |
Gross profit
|
| | | | 8,382,412 | | | | | | 7,799,131 | | |
销售和分销费用
|
| | | | (4,104,345) | | | | | | (6,012,731) | | |
一般和行政费用
|
| | | | (1,824,792) | | | | | | (2,124,229) | | |
研发费用
|
| | | | (800,010) | | | | | | (1,245,698) | | |
运营收入(亏损)
|
| | | $ | 1,653,265 | | | | | $ | (1,583,527) | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 74,357,895 | | | | | $ | 84,723,675 | | |
Cost of revenues
|
| | | | (67,213,516) | | | | | | (78,067,249) | | |
Gross profit
|
| | | | 7,144,379 | | | | | | 6,656,426 | | |
销售和分销费用
|
| | | | (1,017,317) | | | | | | (1,161,929) | | |
一般和行政费用
|
| | | | (1,181,791) | | | | | | (2,676,402) | | |
研发费用
|
| | | | (72,971) | | | | | | (93,426) | | |
Income from operations
|
| | | $ | 4,872,300 | | | | | $ | 2,724,669 | | |
| | |
Useful Life
|
|
租赁改进 | | |
租期和预期使用年限较短
|
|
机械设备 | | |
3 – 5 years
|
|
家具和固定装置 | | |
3 – 5 years
|
|
Vehicles | | |
5 years
|
|
Molds | | |
3 – 5 years
|
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按产品线划分的收入 | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 88,392,378 | | | | | $ | 90,928,256 | | |
Bath Furniture
|
| | | | 38,214,235 | | | | | | 28,558,130 | | |
Others
|
| | | | 8,221,088 | | | | | | 6,795,826 | | |
Total
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按地理位置划分的收入 | | | | | | | | | | | | | |
United States
|
| | | $ | 83,700,229 | | | | | $ | 76,829,764 | | |
Canada
|
| | | | 35,008,869 | | | | | | 32,105,878 | | |
Europe
|
| | | | 16,118,603 | | | | | | 17,346,570 | | |
Total
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Accounts receivable
|
| | | $ | 18,703,026 | | | | | $ | 16,669,170 | | |
坏账准备
|
| | | | (146,637) | | | | | | (156,809) | | |
应计缺陷退货和折扣
|
| | | | (1,218,110) | | | | | | (839,862) | | |
Accounts receivable, net
|
| | | $ | 17,338,279 | | | | | $ | 15,672,499 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 156,809 | | | | | $ | 244,227 | | |
Reversal
|
| | | | (10,172) | | | | | | (87,418) | | |
Ending balance
|
| | | $ | 146,637 | | | | | $ | 156,809 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 839,862 | | | | | $ | 1,466,890 | | |
Provision (reversal)
|
| | | | 378,248 | | | | | | (627,028) | | |
Ending balance
|
| | | $ | 1,218,110 | | | | | $ | 839,862 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Finished product
|
| | | $ | 8,903,767 | | | | | $ | 10,106,782 | | |
慢运库存储备
|
| | | | (595,425) | | | | | | (813,411) | | |
Inventories, net
|
| | | $ | 8,308,342 | | | | | $ | 9,293,371 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 813,411 | | | | | $ | 889,741 | | |
Reversal
|
| | | | (217,986) | | | | | | (76,330) | | |
Ending balance
|
| | | $ | 595,425 | | | | | $ | 813,411 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Prepayments
|
| | | $ | 671,924 | | | | | $ | 810,255 | | |
Others
|
| | | | 127,800 | | | | | | 143,608 | | |
预付款和其他资产合计
|
| | | $ | 799,724 | | | | | $ | 953,863 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
租赁改进
|
| | | $ | 1,122,092 | | | | | $ | 1,157,495 | | |
机械设备
|
| | | | 2,299,527 | | | | | | 2,486,340 | | |
Furniture and fixtures
|
| | | | 499,154 | | | | | | 492,250 | | |
Vehicles
|
| | | | 178,218 | | | | | | 176,175 | | |
Molds
|
| | | | 26,377 | | | | | | 18,251 | | |
Subtotal
|
| | | | 4,125,368 | | | | | | 4,330,511 | | |
减去:累计折旧
|
| | | | (3,579,671) | | | | | | (3,535,015) | | |
Total
|
| | | $ | 545,697 | | | | | $ | 795,496 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Right-of-use assets
|
| | | $ | 9,311,277 | | | | | $ | 8,785,379 | | |
经营租赁负债 - 流动
|
| | | $ | 1,245,629 | | | | | $ | 1,761,260 | | |
营业租赁负债 - 非流动
|
| | | | 8,196,486 | | | | | | 7,088,231 | | |
营业租赁总负债
|
| | | $ | 9,442,115 | | | | | $ | 8,849,491 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
加权平均剩余租期 | | | | | | | | | | | | | |
Operating leases
|
| |
7 years
|
| |
7 years
|
| ||||||
加权平均贴现率 | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.7% | | | | | | 4.7% | | |
|
2021
|
| | | $ | 1,631,392 | | |
|
2022
|
| | | | 1,671,751 | | |
|
2023
|
| | | | 1,580,868 | | |
|
2024
|
| | | | 1,549,033 | | |
|
2025
|
| | | | 1,242,115 | | |
|
Thereafter
|
| | | | 3,478,406 | | |
|
Total lease payments
|
| | | | 11,153,565 | | |
|
Less: imputed interest
|
| | | | (1,711,450) | | |
|
租赁负债现值
|
| | | $ | 9,442,115 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Income components | | | | | | | | | | | | | |
United States
|
| | | $ | 80,320 | | | | | $ | (926,417) | | |
Outside United States
|
| | | | 6,424,872 | | | | | | 3,901,515 | | |
公司间冲销
|
| | | | (1,000,000) | | | | | | (1,000,000) | | |
Total pre-tax income (loss)
|
| | | $ | 5,505,192 | | | | | $ | 1,975,098 | | |
所得税(受益)拨备 | | | | | | | | | | | | | |
Current
|
| | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | 30,958 | | |
State
|
| | | | 7,954 | | | | | | (56,416) | | |
Foreign
|
| | | | 1,066,974 | | | | | | 612,748 | | |
| | | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | | | | | | | | | |
Federal
|
| | | | (245,174) | | | | | | (123,043) | | |
State
|
| | | | (55,310) | | | | | | (35,948) | | |
Foreign
|
| | | | — | | | | | | (24,295) | | |
| | | | | (300,484) | | | | | | (183,286) | | |
所得税(受益)拨备总额
|
| | | $ | 774,444 | | | | | $ | 404,004 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
税率增加(降低)原因: | | | | | | | | | | | | | |
州和地方所得税,扣除联邦福利
|
| | | | (1.0) | | | | | | (6.5) | | |
国外业务/其他
|
| | | | (12.1) | | | | | | (5.5) | | |
Permanent items
|
| | | | 0.9 | | | | | | 0.4 | | |
Deferred rate changes
|
| | | | 0.1 | | | | | | (0.5) | | |
在美国应纳税的外国股息和收益
|
| | | | 5.2 | | | | | | 11.6 | | |
Effective tax rate
|
| | | | 14.1% | | | | | | 20.5% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
坏账准备
|
| | | $ | 36,472 | | | | | $ | 39,303 | | |
Other reserve
|
| | | | 92,025 | | | | | | 130,713 | | |
Accrued expenses
|
| | | | 143,735 | | | | | | 90,169 | | |
Lease liability
|
| | | | 1,752,546 | | | | | | 1,766,104 | | |
慈善捐款
|
| | | | 8,553 | | | | | | 8,586 | | |
商业利益限制
|
| | | | 370,640 | | | | | | 289,160 | | |
联邦净营业亏损
|
| | | | 536,212 | | | | | | 385,106 | | |
Net operating loss, state
|
| | | | 103,489 | | | | | | 75,940 | | |
Other
|
| | | | 66,636 | | | | | | 44,770 | | |
递延税金资产总额
|
| | | | 3,110,308 | | | | | | 2,829,851 | | |
减去:估值免税额
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 3,110,308 | | | | | | 2,829,851 | | |
递延纳税义务 | | | | | | | | | | | | | |
Fixed assets
|
| | | | 1,815,064 | | | | | | 1,835,314 | | |
Intangibles
|
| | | | 31,849 | | | | | | 53,490 | | |
递延纳税负债总额
|
| | | | 1,846,913 | | | | | | 1,888,804 | | |
递延税项资产,扣除递延税项负债后的净额
|
| | | $ | 1,263,395 | | | | | $ | 941,047 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
日照一线木制品
Manufacturing Co., Ltd. |
| |
受共同控制的实体
|
| |
Purchase
|
| | | $ | 1,138,316 | | | | | $ | — | | |
焦点资本控股有限公司
|
| |
受共同控制的实体
|
| |
Purchase
|
| | | | 2,098,461 | | | | | | — | | |
| | | | | | | | | | $ | 3,236,777 | | | | | $ | — | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
兴业第一业务
Consultancy (Shenzhen) Co., Ltd. |
| |
受共同控制的实体
|
| |
Miscellaneous
expenses |
| | | | 26,359 | | | | | | 14,058 | | |
| | | | | | | | | | $ | 26,359 | | | | | $ | 14,058 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
日照一线木制品
Manufacturing Co., Ltd. |
| |
受共同控制的实体
|
| |
Purchase
|
| | | $ | — | | | | | $ | 536,533 | | |
焦点资本控股有限公司
|
| |
受共同控制的实体
|
| |
Purchase
|
| | | | — | | | | | | 160,092 | | |
日出投资有限公司
|
| |
受共同控制的实体
|
| |
Purchase
|
| | | | — | | | | | | 875 | | |
| | | | | | | | | | $ | — | | | | | $ | 697,500 | | |
| | |
As of
September 30, 2021 (Unaudited) |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,200,396 | | | | | $ | 4,018,558 | | |
Accounts receivable, net
|
| | | | 25,614,379 | | | | | | 17,338,279 | | |
Inventories, net
|
| | | | 19,003,376 | | | | | | 8,308,342 | | |
预付款和其他流动资产
|
| | | | 1,300,511 | | | | | | 799,724 | | |
预付款及其他应收账款 - 关联方
|
| | | | 3,136,664 | | | | | | 3,263,136 | | |
Total current assets
|
| | | | 52,255,326 | | | | | | 33,728,039 | | |
财产和设备,净额
|
| | | | 408,653 | | | | | | 545,697 | | |
OTHER ASSETS | | | | | | | | | | | | | |
Intangible assets
|
| | | | 64,025 | | | | | | 128,050 | | |
经营性租赁使用权资产,净额
|
| | | | 8,400,808 | | | | | | 9,311,277 | | |
Deferred tax assets, net
|
| | | | 1,037,040 | | | | | | 1,263,395 | | |
其他非流动资产
|
| | | | 3,487,294 | | | | | | 171,003 | | |
Total other assets
|
| | | | 12,989,167 | | | | | | 10,873,725 | | |
Total assets
|
| | | $ | 65,653,146 | | | | | $ | 45,147,461 | | |
负债和母公司净投资 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Short-term loans
|
| | | $ | 13,592,300 | | | | | $ | 11,074,383 | | |
Accounts payable
|
| | | | 33,580,529 | | | | | | 19,510,272 | | |
Income tax payable
|
| | | | 1,201,478 | | | | | | 580,036 | | |
经营租赁负债 - 流动
|
| | | | 1,016,009 | | | | | | 1,245,629 | | |
应计费用和其他流动负债
|
| | | | 5,953,766 | | | | | | 3,008,959 | | |
流动负债总额
|
| | | | 55,344,082 | | | | | | 35,419,279 | | |
OTHER LIABILITIES | | | | | | | | | | | | | |
营业租赁负债 - 非流动
|
| | | | 7,492,043 | | | | | | 8,196,486 | | |
Total liabilities
|
| | | | 62,836,125 | | | | | | 43,615,765 | | |
承付款和或有事项 | | | | | | | | | | | | | |
母公司净投资 | | | | | | | | | | | | | |
普通股(面值0.001美元,授权5000万股,截至2021年9月30日和2020年12月31日没有发行和发行股票)
|
| | | | — | | | | | | — | | |
Parent’s net investment
|
| | | | 2,817,021 | | | | | | 1,531,696 | | |
母公司净投资总额
|
| | | | 2,817,021 | | | | | | 1,531,696 | | |
总负债和母公司净投资
|
| | | $ | 65,653,146 | | | | | $ | 45,147,461 | | |
| | |
截至的9个月期间
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
REVENUES
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
COST OF REVENUES
|
| | | | 105,117,467 | | | | | | 78,018,552 | | |
GROSS PROFIT
|
| | | | 24,634,970 | | | | | | 21,300,641 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
销售和分销
|
| | | | 12,635,857 | | | | | | 11,352,436 | | |
一般和行政
|
| | | | 4,500,692 | | | | | | 4,206,611 | | |
研发
|
| | | | 486,156 | | | | | | 640,529 | | |
总运营费用
|
| | | | 17,622,705 | | | | | | 16,199,576 | | |
INCOME FROM OPERATIONS
|
| | | | 7,012,265 | | | | | | 5,101,065 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | |
Interest income
|
| | | | 10,710 | | | | | | 2 | | |
Interest expense
|
| | | | (287,855) | | | | | | (233,694) | | |
Other income (expenses), net
|
| | | | 1,445,554 | | | | | | (208,090) | | |
其他收入(费用)合计,净额
|
| | | | 1,168,409 | | | | | | (441,782) | | |
所得税前收入
|
| | | | 8,180,674 | | | | | | 4,659,283 | | |
所得税拨备 | | | | | | | | | | | | | |
Current
|
| | | | 1,089,607 | | | | | | 541,322 | | |
Deferred
|
| | | | 225,938 | | | | | | 100,804 | | |
所得税拨备总额
|
| | | | 1,315,545 | | | | | | 642,126 | | |
NET INCOME
|
| | | | 6,865,129 | | | | | | 4,017,157 | | |
其他综合收益(亏损) | | | | | | | | | | | | | |
外币折算调整
|
| | | | (29,655) | | | | | | 161,230 | | |
COMPREHENSIVE INCOME
|
| | | $ | 6,835,474 | | | | | $ | 4,178,387 | | |
普通股加权平均数 | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | — | | | | | $ | — | | |
| | |
Parent’s net (deficit)
investment |
| |||
BALANCE, January 1, 2021
|
| | | $ | 1,531,696 | | |
Net income for the period
|
| | | | 6,865,129 | | |
对母公司的净分配
|
| | | | (5,550,149) | | |
外币折算调整
|
| | | | (29,655) | | |
BALANCE, September 30, 2021
|
| | | $ | 2,817,021 | | |
BALANCE, January 1, 2020
|
| | | $ | 3,620,356 | | |
Net income for the period
|
| | | | 4,017,157 | | |
对母公司的净分配
|
| | | | (4,012,047) | | |
外币折算调整
|
| | | | 161,230 | | |
BALANCE, September 30, 2020
|
| | | $ | 3,786,696 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
经营活动的现金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,865,129 | | | | | $ | 4,017,157 | | |
将净收入与经营活动提供的净现金进行调整
|
| | | | | | | | | | | | |
折旧摊销
|
| | | | 213,281 | | | | | | 249,986 | | |
Bad debt expenses
|
| | | | 35,200 | | | | | | 59,311 | | |
提供有缺陷的退货
|
| | | | 2,133,028 | | | | | | 585,313 | | |
外汇交易损失
|
| | | | 289,406 | | | | | | 255 | | |
Interest expenses
|
| | | | 287,855 | | | | | | 233,694 | | |
Forgiveness of PPP loan
|
| | | | (1,680,900) | | | | | | — | | |
Deferred income taxes
|
| | | | 226,356 | | | | | | 220 | | |
财产和设备处置损失(收益)
|
| | | | (3,000) | | | | | | 69,944 | | |
经营性资产和负债变动
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (10,444,327) | | | | | | (626,101) | | |
Inventories
|
| | | | (10,695,034) | | | | | | 1,967,857 | | |
预付款和其他流动资产
|
| | | | (500,787) | | | | | | (192,821) | | |
预付款及其他应收账款 - 关联方
|
| | | | (13,736) | | | | | | (13,790) | | |
其他非流动资产
|
| | | | (3,316,292) | | | | | | (198,393) | | |
Right-of-use assets
|
| | | | 910,468 | | | | | | 251,616 | | |
Income taxes
|
| | | | 621,442 | | | | | | 421,674 | | |
Accounts payable
|
| | | | 14,070,256 | | | | | | (881,007) | | |
应付帐款-关联方
|
| | | | 140,208 | | | | | | (5,606,823) | | |
经营性租赁负债
|
| | | | (934,063) | | | | | | (194,361) | | |
应计费用和其他流动负债
|
| | | | 2,656,952 | | | | | | (114,425) | | |
经营活动提供的净现金
|
| | | | 861,442 | | | | | | 29,306 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
处置财产和设备的收益
|
| | | | 3,000 | | | | | | 15,000 | | |
购置物业和设备
|
| | | | (13,261) | | | | | | (61,106) | | |
投资活动使用的净现金
|
| | | | (10,261) | | | | | | (46,106) | | |
融资活动的现金流 | | | | | | | | | | | | | |
循环信贷净收益
|
| | | | 4,198,817 | | | | | | 3,833,299 | | |
母公司投资净变化
|
| | | | (5,550,149) | | | | | | (4,012,047) | | |
融资活动使用的净现金
|
| | | | (1,351,332) | | | | | | (178,748) | | |
汇率波动对现金的影响
|
| | | | (318,011) | | | | | | 135,951 | | |
NET CHANGES IN CASH
|
| | | | (818,162) | | | | | | (59,597) | | |
CASH, BEGINNING OF PERIOD
|
| | | | 4,018,558 | | | | | | 2,416,879 | | |
CASH, END OF PERIOD
|
| | | $ | 3,200,396 | | | | | $ | 2,357,282 | | |
补充现金流信息 | | | | | | | | | | | | | |
本期付息现金
|
| | | | (285,344) | | | | | | (234,466) | | |
所得税期间支付的现金
|
| | | | (470,111) | | | | | | (216,460) | | |
非现金投融资活动 | | | | | | | | | | | | | |
母公司投资净变化
|
| | | | (5,550,149) | | | | | | (4,012,047) | | |
Name
|
| |
Background
|
| |
Ownership
|
|
FGI Industries,Inc.(前身为最重要的集团,Inc.) | | |
•
一家新泽西公司
•
Incorporated on January 5, 1988
•
在美国的销售和分销
|
| |
Expected to be 100% owned by FGI
|
|
FGI Europe Limited | | |
•
一家英属维尔京群岛公司(该实体的注册目前正在进行中)
|
| |
Expected to be 100% owned by FGI
|
|
FGI国际有限公司
|
| |
•
A Hong Kong company
•
Incorporated on June 2, 2021
•
销售、采购和产品开发
|
| |
Expected to be 100% owned by FGI
|
|
第一国际有限公司
|
| |
•
A Canada company
•
Incorporated on October 17, 1997
•
在加拿大的销售和分销
|
| |
100% owned by FGI Industries, Inc.
|
|
FGI Germany GmbH & Co. KG | | |
•
A German company
•
Incorporated on January 24, 2013
•
在德国的销售和分销
|
| | 预计FGI欧洲有限公司100%拥有 | |
FGI China, Ltd. | | |
•
一家中国有限责任公司(该实体目前正在注册中)
•
采购和产品开发
|
| | FGI International,Limited 100%拥有 | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 42,534,691 | | | | | $ | 36,057,017 | | |
Cost of revenues
|
| | | | (36,495,493) | | | | | | (29,667,777) | | |
Gross profit
|
| | | | 6,039,198 | | | | | | 6,389,240 | | |
销售和分销费用
|
| | | | (3,620,940) | | | | | | (3,639,172) | | |
一般和行政费用
|
| | | | (1,144,992) | | | | | | (1,471,712) | | |
研发费用
|
| | | | (444,771) | | | | | | (679,644) | | |
Income from operations
|
| | | $ | 828,495 | | | | | $ | 598,712 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 84,095,512 | | | | | $ | 55,443,341 | | |
Cost of revenues
|
| | | | (74,694,183) | | | | | | (49,992,950) | | |
Gross profit
|
| | | | 9,401,329 | | | | | | 5,450,391 | | |
销售和分销费用
|
| | | | (1,261,384) | | | | | | (860,938) | | |
一般和行政费用
|
| | | | (913,683) | | | | | | (884,240) | | |
研发费用
|
| | | | (73,782) | | | | | | (44,648) | | |
Income from operations
|
| | | $ | 7,152,480 | | | | | $ | 3,660,565 | | |
| | |
Useful Life
|
|
租赁改进 | | |
租期和预期使用年限较短
|
|
机械设备 | | |
3 – 5 years
|
|
家具和固定装置 | | |
3 – 5 years
|
|
Vehicles | | |
5 years
|
|
Molds | | |
3 – 5 years
|
|
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按产品线划分的收入 | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 74,670,772 | | | | | $ | 65,404,099 | | |
Bath Furniture
|
| | | | 42,560,196 | | | | | | 27,788,610 | | |
Others
|
| | | | 12,521,469 | | | | | | 6,126,484 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
按地理位置划分的收入 | | | | | | | | | | | | | |
United States
|
| | | $ | 80,870,466 | | | | | $ | 62,091,223 | | |
Canada
|
| | | | 35,177,279 | | | | | | 25,163,693 | | |
Europe
|
| | | | 13,704,692 | | | | | | 12,064,277 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Accounts receivable
|
| | | $ | 29,147,354 | | | | | $ | 18,703,026 | | |
坏账准备
|
| | | | (181,837) | | | | | | (146,637) | | |
应计缺陷退货和折扣
|
| | | | (3,351,138) | | | | | | (1,218,110) | | |
Accounts receivable, net
|
| | | $ | 25,614,379 | | | | | $ | 17,338,279 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 146,637 | | | | | $ | 156,809 | | |
Addition (reversal)
|
| | | | 35,200 | | | | | | (10,172) | | |
Ending balance
|
| | | $ | 181,837 | | | | | $ | 146,637 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 1,218,110 | | | | | $ | 839,862 | | |
Provision
|
| | | | 2,133,028 | | | | | | 378,248 | | |
Ending balance
|
| | | $ | 3,351,138 | | | | | $ | 1,218,110 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Finished product
|
| | | $ | 19,569,174 | | | | | $ | 8,903,767 | | |
慢运库存储备
|
| | | | (565,798) | | | | | | (595,425) | | |
Inventories, net
|
| | | $ | 19,003,376 | | | | | $ | 8,308,342 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 595,425 | | | | | $ | 813,411 | | |
(Reversal)
|
| | | | (29,627) | | | | | | (217,986) | | |
Ending balance
|
| | | $ | 565,798 | | | | | $ | 595,425 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Prepayments
|
| | | $ | 1,105,005 | | | | | $ | 671,924 | | |
Others
|
| | | | 195,506 | | | | | | 127,800 | | |
预付款和其他资产合计
|
| | | $ | 1,300,511 | | | | | $ | 799,724 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
租赁改进
|
| | | $ | 1,122,445 | | | | | $ | 1,122,092 | | |
机械设备
|
| | | | 2,245,062 | | | | | | 2,299,527 | | |
Furniture and fixtures
|
| | | | 499,314 | | | | | | 499,154 | | |
Vehicles
|
| | | | 178,379 | | | | | | 178,218 | | |
Molds
|
| | | | 26,377 | | | | | | 26,377 | | |
Subtotal
|
| | | | 4,071,577 | | | | | | 4,125,368 | | |
减去:累计折旧
|
| | | | (3,662,924) | | | | | | (3,579,671) | | |
Total
|
| | | $ | 408,653 | | | | | $ | 545,697 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
经营性租赁使用权资产
|
| | | $ | 8,400,808 | | | | | $ | 9,311,277 | | |
经营租赁负债 - 流动
|
| | | $ | 1,016,009 | | | | | $ | 1,245,629 | | |
营业租赁负债 - 非流动
|
| | | | 7,492,043 | | | | | | 8,196,486 | | |
营业租赁总负债
|
| | | $ | 8,508,052 | | | | | $ | 9,442,115 | | |
| | |
As of
September 30, 201 |
| |
As of
December 31, 2020 |
|
加权平均剩余租期 | | | | | | | |
Operating leases
|
| |
5.6 years
|
| |
6.1 years
|
|
加权平均贴现率 | | | | | | | |
Operating leases
|
| |
4.7%
|
| |
4.7%
|
|
|
2022
|
| | | $ | 1,660,097 | | |
|
2023
|
| | | | 1,619,291 | | |
|
2024
|
| | | | 1,546,346 | | |
|
2025
|
| | | | 1,331,802 | | |
|
2026
|
| | | | 1,203,127 | | |
|
Thereafter
|
| | | | 2,541,018 | | |
|
Total lease payments
|
| | | | 9,901,681 | | |
|
Less: imputed interest
|
| | | | (1,393,629) | | |
|
租赁负债现值
|
| | | $ | 8,508,052 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Income components | | | | | | | | | | | | | |
United States
|
| | | $ | 262,433 | | | | | $ | 247,839 | | |
Outside United States
|
| | | | 7,918,241 | | | | | | 4,411,444 | | |
Total pre-tax income
|
| | | $ | 8,180,674 | | | | | $ | 4,659,283 | | |
所得税拨备 | | | | | | | | | | | | | |
Current
|
| | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | (3,274) | | | | | | 7,761 | | |
Foreign
|
| | | | 1,092,881 | | | | | | 533,561 | | |
| | | | | 1,089,607 | | | | | | 541,322 | | |
Deferred
|
| | | | | | | | | | | | |
Federal
|
| | | | 250,606 | | | | | | 69,106 | | |
State
|
| | | | (24,668) | | | | | | 31,166 | | |
Foreign
|
| | | | — | | | | | | 532 | | |
| | | | | 225,938 | | | | | | 100,804 | | |
所得税拨备总额
|
| | | $ | 1,315,545 | | | | | $ | 642,126 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
税率增加(降低)原因: | | | | | | | | | | | | | |
州和地方所得税,扣除联邦福利
|
| | | | (0.1) | | | | | | 0.6 | | |
Foreign operations
|
| | | | (7.0) | | | | | | (6.1) | | |
Permanent items
|
| | | | (4.2) | | | | | | 0.5 | | |
Deferred rate changes
|
| | | | — | | | | | | 0.1 | | |
在美国应纳税的外国股息和收益
|
| | | | 2.1 | | | | | | 1.6 | | |
Others
|
| | | | 4.3 | | | | | | (3.9) | | |
Effective tax rate
|
| | | | 16.1% | | | | | | 13.8% | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
坏账准备
|
| | | $ | 45,227 | | | | | $ | 36,472 | | |
Other reserve
|
| | | | 109,750 | | | | | | 92,025 | | |
Accrued expenses
|
| | | | 189,623 | | | | | | 143,735 | | |
Lease liability
|
| | | | 1,796,398 | | | | | | 1,752,546 | | |
慈善捐款
|
| | | | 8,520 | | | | | | 8,553 | | |
商业利益限制
|
| | | | 349,085 | | | | | | 370,640 | | |
Net operating loss – federal
|
| | | | 306,840 | | | | | | 536,212 | | |
Net operating loss – state
|
| | | | 48,032 | | | | | | 103,489 | | |
Other
|
| | | | 66,217 | | | | | | 66,636 | | |
递延税金资产总额
|
| | | | 2,919,692 | | | | | | 3,110,308 | | |
减去:估值免税额
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 2,919,692 | | | | | | 3,110,308 | | |
递延纳税义务 | | | | | | | | | | | | | |
Fixed assets
|
| | | | 1,866,728 | | | | | | 1,815,064 | | |
Intangibles
|
| | | | 15,924 | | | | | | 31,849 | | |
递延纳税负债总额
|
| | | | 1,882,652 | | | | | | 1,846,913 | | |
递延税项资产,扣除递延税项负债后的净额
|
| | | $ | 1,037,040 | | | | | $ | 1,263,395 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
日照一线木制品
Manufacturing Co., Ltd. |
| |
An entity under
common control |
| |
Purchase
|
| | | $ | 1,549,335 | | | | | $ | 1,138,316 | | |
焦点资本控股有限公司
|
| |
An entity under
common control |
| |
Purchase
|
| | | | 1,547,233 | | | | | | 2,098,461 | | |
| | | | | | | | | | $ | 3,096,568 | | | | | $ | 3,236,777 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
首屈一指的兴业商务咨询
(Shenzhen) Co., Ltd. |
| |
An entity under
common control |
| |
Miscellaneous
expenses |
| | | $ | 40,096 | | | | | $ | 26,359 | | |
| 基准公司 | | | 北国资本市场 | |