EAST
HANOVER, N.J., March 20,
2024 /PRNewswire/ -- FGI Industries Ltd. (Nasdaq:
FGI) ("FGI" or the "Company"), a leading global supplier of kitchen
and bath products, today announced results for the fourth quarter
and full-year 2023.
FOURTH QUARTER 2023 HIGHLIGHTS
(As compared to the
prior-year period)
- Total revenues of $31.0 million,
(2.6%)
- Gross profit of $9.0 million,
+20.1%; Gross margin of 29.2%, +549 basis points
- Net Income of $0.5 million
- Adjusted net income of $0.5
million*
- Adjusted operating income of $1.4
million*
FULL-YEAR 2023 HIGHLIGHTS
(As compared to the
prior-year period)
- Total revenues of $117.2 million,
(27.5%)
- Gross profit of $32.1 million,
+1.8%; Gross margin of 27.4%, +788 basis points
- Net Income of $0.6 million
- Adjusted net income of $1.0
million*
- Adjusted operating income of $2.8
million*
* Adjusted net income
and Adjusted operating income constitute non-GAAP financial
measures. Please see the attached appendix for details.
|
MANAGEMENT COMMENTARY
"While 2023 was a difficult year due to uneven demand trends and
prolonged inventory de-stocking, we remained committed to executing
on our strategic initiatives, and as a result, we finished the year
on a positive note and are entering 2024 well positioned to deliver
improved financial results," stated David
Bruce, President and Chief Executive Officer of FGI.
"We saw improved order trends during the fourth quarter, due in
large part to the investments we made in organic growth initiatives
throughout the year, and we expect the order momentum to continue
to build into 2024."
"We experienced solid growth trends across most of our business
portfolio during the fourth quarter owing to growing momentum from
new programs, generally stable end market demand, and a
normalization of inventory levels in the channel," noted
Bruce. "Each of our business segments showed year-over-year
growth during the fourth quarter, other than Bath Furniture, which
continues to be impacted by demand weakness and a trade down to
lower-priced offerings. Total revenue ended down 2.6% in the fourth
quarter."
"Our continued strategic focus on higher margin products drove
another quarter of strong gross margin improvement, with fourth
quarter gross margin increasing 549 basis points to 29.2%, our
highest quarterly gross margin as a public company," continued
Bruce. "As a result, gross profit increased 20.1% during the
fourth quarter to $9.0 million.
I am very pleased by the improved momentum exiting the year, and it
is very exciting to see our investments in our BPC initiatives
begin to pay off."
"As we discussed on our first call as a public company almost
exactly two years ago, we are committed to driving value creation
for shareholders by executing on our long-term strategic plan,
which is based on driving above market organic growth through a
focus on our BPC (Brands, Products, Channels) strategy, enhanced
margin performance, and efficient capital deployment," continued
Bruce. "We remained focused on our strategic plan during
2023, despite what was a very challenging operating environment,
and I am very proud of all we accomplished during the year.
From a commercial perspective we made important progress on several
key initiatives that will help us drive above-market growth in the
coming years, including the launch of several new products and
expanded penetration with key customer partners in Sanitaryware,
the introduction of value-priced offerings in Bath Furniture to
address shifts in market demand, continued growth in our
shower business, and significant expansion in the dealer network
for our custom kitchen cabinetry business. I could not be
more pleased by our gross profit margin performance during 2023, as
we increased our full year gross margin by 788 basis points,
despite the revenue declines, owing to our strategic focus on
growing our higher margin product categories. Finally, we
continued our discipled focus on capital deployment, as we reduced
working capital usage and ended the year in a very strong financial
position that will provide us the financial flexibility to pursue
our strategic objectives."
"We maintained our strict financial discipline during the
quarter, resulting in a cash balance of nearly $7.8 million at the end of the fourth quarter,
which combined with our borrowing capacity, resulted in total
liquidity of $24.4 million," stated
Perry Lin, Chief Financial Officer
of FGI. "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."
"While inventory levels have largely normalized, the demand
environment remains uneven, with several industry forecasters
predicting modest declines in home improvement industry spending in
2024," continued Bruce. "However, based on the growing
momentum in our new programs and product launches under our BPC
program, we expect to generate above-market growth in 2024.
As a result, we are forecasting full year 2024 revenues of
$115 million to $128 million, adjusted operating income of
$2.8 million to $3.8 million and adjusted net income of
$1.2 million to $2.0 million. While we made significant
progress against our strategic initiatives during 2023, we remain
focused on our plan and look forward to continued execution against
our strategy in 2024," 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 accomplishments achieved
during the fourth quarter of 2023 and the key priorities for 2024
are 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:
- FGI recently announced it entered into a 5-year licensing
agreement that will provide the Company access to an industry
leading overflow toilet technology. The company will market this
technology as FlushGuard Overflow Technology. During the fourth
quarter, the Company was awarded product placements utilizing the
FlushGuard technology at several large customers, including two of
the largest commercial distributors in North America. FGI exhibited a new line of
retail and commercial sanitaryware products featuring FlushGuard 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. In the UK, FGI landed
its first new customer partners in 2023 and as recently as this
past month, three new distributor partners in India.
- 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 continue to ramp up and
contributed to improved shower systems growth in the fourth
quarter, and the programs are expected to further build momentum
into 2024.
- During the third quarter, FGI announced it had initiated an
in-store promotion with a large US retailer that did not previously
carry any of the Company's sanitaryware products in an effort to
lay the groundwork for future growth. Following a successful
promotion, the Company was able to place several new sanitaryware
SKUs with this retailer, which feature the new FlushGuard overflow
technology.
- The premium Covered Bridge kitchen cabinetry brand added 203
new dealers during 2023, bringing the total active dealer count to
302 at the end of the year. FGI had a large display at the 2024
Kitchen & Bath show that showcased its Covered Bridge custom
kitchen cabinetry line.
- Key priorities under the Company's BPC strategy for 2024
include the continued execution under recently launched programs,
further expansion of sanitaryware products utilizing the new
FlushGuard overflow technology, the launch of new value-priced bath
furniture offerings to better address current market trends, new
product launches in shower systems, and the introduction of
Isla Porter, the Company's new
digital custom kitchen cabinetry business.
- Enhanced Margin Performance: FGI generated fourth
quarter gross margin of 29.2%, up from 23.7% in the same period
last year owing to the ongoing mix shift to higher margin products.
For the full year 2023, gross margin was 27.4%, up nearly 800 basis
points from the 19.5% gross margin generated in the prior year.
During 2024, FGI expects gross margin to remain consistent with the
27-28% gross margin generated during fiscal year 2023, with
operating margin improvement driven by volume leverage.
- Efficient Capital Deployment: FGI will continue to
prioritize capital deployment in support of organic growth
opportunities, while continuing to evaluate strategic M&A
opportunities. With total liquidity of $24.4
million at December 31, 2023,
the Company believes it has sufficient financial flexibility to
fund its organic growth strategy.
FOURTH QUARTER 2023 RESULTS
Revenue totaled $31.0 million
during the fourth quarter of 2023, a decrease of 2.6% compared to
the prior-year period, driven by continued end market demand
weakness in the bath furniture market, partially offset by growth
in the Sanitaryware, Shower Systems, and Other businesses.
- Sanitaryware revenue was $20.6
million during the fourth quarter of 2023, up 1.8% from
revenue of $20.2 million in the
prior-year period, as order patterns continued to normalize
following the inventory de-stocking headwinds that plagued results
over the last year. The pro channel is showing signs of improvement
and new customer programs are also beginning to benefit
results.
- Bath Furniture revenue was $2.5
million during the fourth quarter of 2023, a decline from
revenue of $6.1 million in the
prior-year period, as the bath furniture market continues to be
impacted by macro headwinds and a trade-down to lower ticket
products. FGI's product mix in bath furniture had been skewed to
higher-end products, which was resulting in more pronounced
weakness relative to the value-focused peers in the space. Based on
the ongoing shift to more value-priced offerings, FGI is launching
product offerings in the mid-tier category to better address
current demand and has already won several key customer awards
featuring the new bath furniture.
- Shower Systems revenue was $5.7
million during the fourth quarter, up 55.3% from revenue of
$3.7 million last year. Recently
launched programs are gaining momentum, including the online shower
door program with a large Canadian retailer, and the shower wall
systems roll-out at up to 300 locations of a large U.S. retailer
with initial shipments that began in December.
- Other revenue, which consists primarily of the custom kitchen
cabinetry business, was $2.1 million
during the fourth quarter, up from $1.7
million last year. Revenue benefited from continued dealer
growth and new product launches. The Company remains on track to
launch its new kitchen cabinetry initiative in the first half of
2024.
Gross profit was $9.0 million
during the fourth quarter of 2023, an increase of 20.1% compared to
last year owing to strong growth in higher margin categories.
As a result, fourth quarter gross margin improved to 29.2%, up 549
basis points from the prior-year period. In addition to the
shift in revenue mix towards higher-margin products, gross margin
also benefitted from lower logistics costs and the benefit of
pricing actions taken during 2022.
Operating income was $1.2 million
during the fourth quarter of 2023, up from income of $1.0 million in the prior-year period.
Operating income during the fourth quarter of 2023 included
non-recurring expenses of $0.1
million for business expansion expense and non-recurring
IPO-related compensation. Excluding these non-recurring
expenses, adjusted operating income was $1.4
million during the fourth quarter. The improvement in
operating income was a result of the increase in gross profit,
partially offset by higher operating expenses related to growth
investments. The Company continues to invest in its BPC
growth strategy despite the recent revenue headwinds. The
increase in operating expenses during the fourth quarter included
marketing spend for the recently launched FlushGuard product line
and expenses tied to new custom kitchen cabinetry business
development opportunities. Despite the additional investment
spending, operating margin was 4.0% during the fourth quarter, up
from 3.2% in the same period last year.
The Company reported GAAP net income of $0.5 million, or $0.05 per diluted share during the fourth quarter
of 2023, slightly down versus net income of $0.7 million, or $0.08 per diluted share, in the same period last
year.
FINANCIAL RESOURCES AND LIQUIDITY
As of December 31, 2023, the
Company had $7.8 million of cash and
cash equivalents, total debt of $7.0
million and $16.6 million of
availability under its credit facilities net of letters of credit.
Combined with cash and cash equivalents, total liquidity was
$24.4 million at December 31, 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 inventory
de-stocking headwinds have largely normalized, the Company expects
uneven demand trends across sales geographies coupled with
continued strategic investments throughout the organization for
future growth. As a result of these factors, the Company is
providing fiscal 2024 guidance as follows:
- Total Revenue of $115 million and
$128 million
- Total Adjusted Operating Income of $2.8
million and $3.8 million
- Total Adjusted Net Income of $1.2
million to $2.0 million
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.
FOURTH QUARTER CONFERENCE CALL
FGI will conduct a conference call on Thursday, March 21 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 April 4, 2024:
Domestic
Replay:
|
|
1-844-512-2921
|
International
Replay:
|
|
1-412-317-6671
|
Conference
ID:
|
|
10186279
|
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
non-recurring compensation expenses related to our IPO, IPO legal
fees, certain business expansion costs, 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 guidance for full
year 2024 Adjusted Operating Income and 2024 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, expectations for the home improvement market, the
Company's growth strategies, the company's planned product launches
and new customer partnerships, 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, including but not limited to, the levels of
residential repair and remodel activity, and to a lesser extent,
new home construction; the effects of inflationary pressures and
interest rates on demand for our products, our costs and our
ability to access capital; our ability to maintain our strong
brands and reputation and to develop innovative products; our
ability to maintain our competitive position in our industries; our
reliance on key suppliers and customers; the length and severity of
the ongoing COVID-19 pandemic, including its impact on domestic and
international economic activity, consumer confidence, our
production capabilities, our employees and our supply chain; the
cost and availability of materials and the imposition of tariffs;
risks associated with our international operations and global
strategies; our ability to achieve the anticipated benefits of our
strategic initiatives; our ability to successfully execute our
acquisition strategy and integrate businesses that we may acquire;
risks associated with our reliance on information systems and
technology, and our ability to achieve the anticipated benefits
from our investments in new technology; our ability to attract,
develop and retain talented and diverse personnel; our ability to
obtain additional capital to finance our planned operations;
regulatory developments in the United
States and Internationally; our ability to establish and
maintain intellectual property protection for our products, as well
as our ability to operate our business without infringing the
intellectual property rights of others; and other risks and
uncertainties including those described as "Risk Factors" in FGI's
annual report on Form 10-K for the year ended December 31, 2023, 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.
FGI INDUSTRIES
LTD.
|
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
|
December 31, 2023
|
|
December 31, 2022
|
|
|
USD
|
|
USD
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
7,777,241
|
|
$
|
10,067,428
|
Accounts receivable,
net
|
|
|
16,195,543
|
|
|
14,295,859
|
Inventories,
net
|
|
|
9,923,852
|
|
|
13,292,591
|
Prepayments and other
current assets
|
|
|
4,617,751
|
|
|
2,588,081
|
Prepayments and other
receivables – related parties
|
|
|
7,600,283
|
|
|
5,643,649
|
Total current
assets
|
|
|
46,114,670
|
|
|
45,887,608
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT,
NET
|
|
|
1,910,491
|
|
|
1,269,971
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
Intangible
assets
|
|
|
102,227
|
|
|
—
|
Operating lease
right-of-use assets, net
|
|
|
15,203,576
|
|
|
9,815,572
|
Deferred tax assets,
net
|
|
|
1,168,833
|
|
|
1,265,539
|
Other noncurrent
assets
|
|
|
1,245,133
|
|
|
2,128,240
|
Total other
assets
|
|
|
17,719,769
|
|
|
13,209,351
|
Total
assets
|
|
$
|
65,744,930
|
|
$
|
60,366,930
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
Short-term
loans
|
|
$
|
6,959,175
|
|
$
|
9,795,052
|
Accounts
payable
|
|
|
14,524,607
|
|
|
14,718,969
|
Accounts payable –
related parties
|
|
|
735,308
|
|
|
104,442
|
Income tax
payable
|
|
|
189,119
|
|
|
33,350
|
Operating lease
liabilities – current
|
|
|
1,595,998
|
|
|
1,543,031
|
Accrued expenses and
other current liabilities
|
|
|
4,039,499
|
|
|
3,580,359
|
Total current
liabilities
|
|
|
28,043,706
|
|
|
29,775,203
|
|
|
|
|
|
|
|
OTHER
LIABILITIES
|
|
|
|
|
|
|
Operating lease
liabilities – noncurrent
|
|
|
13,674,452
|
|
|
7,847,317
|
Total
liabilities
|
|
|
41,718,158
|
|
|
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
December 31, 2023 and December 31,
2022)
|
|
|
—
|
|
|
—
|
Ordinary shares
($0.0001 par value, 200,000,000 shares authorized, 9,547,607 and
9,500,000 shares issued
and outstanding as of December 31, 2023 and
December 31, 2022, respectively)
|
|
|
955
|
|
|
950
|
Additional paid-in
capital
|
|
|
20,877,832
|
|
|
20,459,859
|
Retained
earnings
|
|
|
4,413,524
|
|
|
3,679,920
|
Accumulated other
comprehensive loss
|
|
|
(1,111,499)
|
|
|
(1,396,319)
|
FGI Industries Ltd.
shareholders' equity
|
|
|
24,180,812
|
|
|
22,744,410
|
Non-controlling
interests
|
|
|
(154,040)
|
|
|
—
|
Total shareholders'
equity
|
|
|
24,026,772
|
|
|
22,744,410
|
Total liabilities and
shareholders' equity
|
|
$
|
65,744,930
|
|
$
|
60,366,930
|
FGI INDUSTRIES LTD.
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE
INCOME
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
December 31,
|
|
|
2023
|
|
2022
|
|
|
USD
|
|
USD
|
REVENUES
|
|
$
|
30,956,813
|
|
$
|
31,790,227
|
|
|
|
|
|
|
|
COST OF
REVENUES
|
|
|
21,921,378
|
|
|
24,267,371
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
9,035,435
|
|
|
7,522,856
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
Selling and
distribution
|
|
|
5,887,712
|
|
|
4,224,614
|
General and
administrative
|
|
|
1,678,028
|
|
|
2,028,729
|
Research and
development
|
|
|
224,290
|
|
|
265,922
|
Total operating
expenses
|
|
|
7,790,030
|
|
|
6,519,265
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
1,245,405
|
|
|
1,003,591
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
Interest
income
|
|
|
4,019
|
|
|
2,720
|
Interest
expense
|
|
|
(189,999)
|
|
|
(202,573)
|
Other expenses,
net
|
|
|
(196,826)
|
|
|
(58,310)
|
Total other expenses,
net
|
|
|
(382,806)
|
|
|
(258,163)
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
|
|
862,599
|
|
|
745,428
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
|
|
|
|
Current
|
|
|
171,837
|
|
|
(66,022)
|
Deferred
|
|
|
239,796
|
|
|
104,395
|
Total provision for
income taxes
|
|
|
411,633
|
|
|
38,373
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
450,966
|
|
|
707,055
|
Less: net loss
attributable to non-controlling shareholders
|
|
|
(87,997)
|
|
|
—
|
Net income
attributable to FGI Industries Ltd. Shareholders
|
|
|
538,963
|
|
|
707,055
|
|
|
|
|
|
|
|
OTHER
COMPREHENSIVE INCOME
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
304,321
|
|
|
264,736
|
|
|
|
|
|
|
|
COMPREHENSIVE
INCOME
|
|
|
755,287
|
|
|
971,791
|
Less: comprehensive
loss attributable to non-controlling shareholders
|
|
|
(87,997)
|
|
|
—
|
Comprehensive income
attributable to FGI Industries Ltd. Shareholders
|
|
$
|
843,284
|
|
$
|
971,791
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER
OF ORDINARY SHARES
|
|
|
|
|
|
|
Basic
|
|
|
9,547,607
|
|
|
9,500,000
|
Diluted
|
|
|
9,870,454
|
|
|
9,708,863
|
|
|
|
|
|
|
|
EARNINGS PER
SHARE
|
|
|
|
|
|
|
Basic
|
|
$
|
0.06
|
|
$
|
0.07
|
Diluted
|
|
$
|
0.05
|
|
$
|
0.07
|
FGI INDUSTRIES LTD.
|
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
For the Years Ended
|
|
|
December 31,
|
|
|
2023
|
|
2022
|
|
|
USD
|
|
USD
|
REVENUES
|
|
$
|
117,241,604
|
|
$
|
161,718,543
|
|
|
|
|
|
|
|
COST OF
REVENUES
|
|
|
85,164,322
|
|
|
130,209,538
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
32,077,282
|
|
|
31,509,005
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
Selling and
distribution
|
|
|
19,971,912
|
|
|
17,533,028
|
General and
administrative
|
|
|
8,424,083
|
|
|
7,830,023
|
Research and
development
|
|
|
1,376,844
|
|
|
1,053,976
|
Total operating
expenses
|
|
|
29,772,839
|
|
|
26,417,027
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
2,304,443
|
|
|
5,091,978
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
Interest
income
|
|
|
10,543
|
|
|
3,159
|
Interest
expense
|
|
|
(749,729)
|
|
|
(600,798)
|
Other (expenses)
income, net
|
|
|
(177,469)
|
|
|
46,211
|
Total other expenses,
net
|
|
|
(916,655)
|
|
|
(551,428)
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
|
|
1,387,788
|
|
|
4,540,550
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
|
|
|
|
Current
|
|
|
711,518
|
|
|
658,694
|
Deferred
|
|
|
96,706
|
|
|
201,936
|
Total provision for
income taxes
|
|
|
808,224
|
|
|
860,630
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
579,564
|
|
|
3,679,920
|
Less: net loss
attributable to non-controlling shareholders
|
|
|
(154,040)
|
|
|
—
|
Net income
attributable to FGI Industries Ltd. Shareholders
|
|
|
733,604
|
|
|
3,679,920
|
|
|
|
|
|
|
|
OTHER
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
284,820
|
|
|
(741,587)
|
|
|
|
|
|
|
|
COMPREHENSIVE
INCOME
|
|
|
864,384
|
|
|
2,938,333
|
Less: comprehensive
loss attributable to non-controlling shareholders
|
|
|
(154,040)
|
|
|
—
|
Comprehensive income
attributable to FGI Industries Ltd. Shareholders
|
|
$
|
1,018,424
|
|
$
|
2,938,333
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER
OF ORDINARY SHARES
|
|
|
|
|
|
|
Basic
|
|
|
9,525,434
|
|
|
9,335,616
|
Diluted
|
|
|
9,821,112
|
|
|
9,341,921
|
|
|
|
|
|
|
|
EARNINGS PER
SHARE
|
|
|
|
|
|
|
Basic
|
|
$
|
0.08
|
|
$
|
0.39
|
Diluted
|
|
$
|
0.07
|
|
$
|
0.39
|
FGI
INDUSTRIES LTD.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
For the Years Ended December
31,
|
|
|
2023
|
|
2022
|
|
|
USD
|
|
USD
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income
|
|
$
|
579,564
|
|
$
|
3,679,920
|
Adjustments to
reconcile net income to net cash provided by operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
2,017,502
|
|
|
218,662
|
Share-based
compensation
|
|
|
417,978
|
|
|
383,572
|
Provision for credit
losses
|
|
|
78,640
|
|
|
261,381
|
Reversal of defective
return
|
|
|
(851,554)
|
|
|
(1,696,263)
|
Foreign exchange
transaction loss
|
|
|
185,317
|
|
|
7,417
|
Deferred income tax
expense
|
|
|
96,707
|
|
|
213,050
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(1,126,770)
|
|
|
13,489,673
|
Inventories
|
|
|
3,368,740
|
|
|
7,971,370
|
Prepayments and other
current assets
|
|
|
(2,029,670)
|
|
|
(1,041,458)
|
Prepayments and other
receivables – related parties
|
|
|
(1,956,634)
|
|
|
(2,523,826)
|
Other noncurrent
assets
|
|
|
883,108
|
|
|
860,770
|
Income
taxes
|
|
|
155,769
|
|
|
(1,187,589)
|
Right-of-use
assets
|
|
|
—
|
|
|
858,322
|
Accounts
payable
|
|
|
(194,362)
|
|
|
(17,290,882)
|
Accounts
payable-related parties
|
|
|
630,866
|
|
|
104,442
|
Operating lease
liabilities
|
|
|
(1,324,641)
|
|
|
(1,396,218)
|
Accrued expenses and
other current liabilities
|
|
|
459,139
|
|
|
(1,932,078)
|
Net cash provided by
operating activities
|
|
|
1,389,699
|
|
|
980,265
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Proceeds from disposal
of property and equipment
|
|
|
—
|
|
|
400
|
Purchase of property
and equipment
|
|
|
(840,387)
|
|
|
(1,064,223)
|
Purchase of intangible
assets
|
|
|
(102,227)
|
|
|
—
|
Net cash used in
investing activities
|
|
|
(942,614)
|
|
|
(1,063,823)
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Net repayments of
revolving credit facility
|
|
|
(2,835,876)
|
|
|
(4,862,228)
|
Net proceeds from
issuance of ordinary shares in IPO
|
|
|
—
|
|
|
12,370,800
|
Excess payment over
carrying value on long-lived assets acquisition from common-control
affiliate
|
|
|
—
|
|
|
(498,005)
|
Net cash (used in)
provided by financing activities
|
|
|
(2,835,876)
|
|
|
7,010,567
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE
FLUCTUATION ON CASH
|
|
|
98,604
|
|
|
(743,477)
|
|
|
|
|
|
|
|
NET CHANGES IN
CASH
|
|
|
(2,290,187)
|
|
|
6,183,532
|
CASH, BEGINNING OF
YEAR
|
|
|
10,067,428
|
|
|
3,883,896
|
CASH, END OF
YEAR
|
|
$
|
7,777,241
|
|
$
|
10,067,428
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW
INFORMATION
|
|
|
|
|
|
|
Cash paid during the
period for interest
|
|
|
(749,646)
|
|
|
(600,043)
|
Cash paid during the
period for income taxes
|
|
|
(552,163)
|
|
|
(1,835,823)
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND
FINANCING ACTIVITIES
|
|
|
|
|
|
|
New addition on
Right-of-use assets
|
|
|
(7,204,742)
|
|
|
(2,585,925)
|
Non-GAAP
Measures
|
|
|
|
For the three months
ended
|
|
For the year ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
Income from operations
|
|
$
|
1,245,405
|
|
$
|
1,003,591
|
|
$
|
2,304,443
|
|
$
|
5,091,978
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
IPO-related compensation
|
|
|
59,719
|
|
|
59,719
|
|
|
238,876
|
|
|
435,028
|
|
IPO and arbitration
legal fee
|
|
|
—
|
|
|
221,258
|
|
|
50,000
|
|
|
221,258
|
|
Anti-dumping
penalty
|
|
|
—
|
|
|
124,865
|
|
|
—
|
|
|
124,865
|
|
Business expansion
expense
|
|
|
61,770
|
|
|
—
|
|
|
247,082
|
|
|
—
|
|
Adjusted income from operations
|
|
|
1,366,894
|
|
|
1,409,433
|
|
|
2,840,401
|
|
|
5,873,129
|
|
Revenue
|
|
$
|
30,956,813
|
|
$
|
31,790,227
|
|
$
|
117,241,604
|
|
$
|
161,718,543
|
|
Adjusted operating margins
|
|
|
4.4
|
%
|
|
4.4
|
%
|
|
2.4
|
%
|
|
3.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the year ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
Net income
|
|
$
|
450,966
|
|
$
|
707,055
|
|
$
|
579,564
|
|
$
|
3,679,920
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
IPO-related compensation
|
|
|
59,719
|
|
|
59,719
|
|
|
238,876
|
|
|
435,028
|
|
IPO and arbitration
legal fee
|
|
|
—
|
|
|
221,258
|
|
|
50,000
|
|
|
221,258
|
|
Anti-dumping
penalty
|
|
|
—
|
|
|
124,865
|
|
|
—
|
|
|
124,865
|
|
Business expansion
expense
|
|
|
61,770
|
|
|
—
|
|
|
247,082
|
|
|
—
|
|
Total
|
|
|
572,455
|
|
|
1,112,897
|
|
|
1,115,522
|
|
|
4,461,071
|
|
Tax impact of
adjustment at 18% effective rate
|
|
|
(22,962)
|
|
|
(73,052)
|
|
|
(101,296)
|
|
|
(140,607)
|
|
Adjusted net income
|
|
$
|
549,493
|
|
$
|
1,039,845
|
|
$
|
1,014,226
|
|
$
|
4,320,464
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/fgi-industries-announces-fourth-quarter-and-full---year-2023-results-302095194.html
SOURCE FGI Industries Ltd.